Financhill
Buy
55

SKT Quote, Financials, Valuation and Earnings

Last price:
$30.94
Seasonality move :
3.21%
Day range:
$29.69 - $31.32
52-week range:
$25.94 - $37.57
Dividend yield:
3.55%
P/E ratio:
35.59x
P/S ratio:
6.54x
P/B ratio:
5.35x
Volume:
782.2K
Avg. volume:
1M
1-year change:
14.45%
Market cap:
$3.5B
Revenue:
$526.1M
EPS (TTM):
$0.87
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $390M $426.5M $442.6M $464.4M $526.1M
Revenue Growth (YoY) -18.47% 9.37% 3.77% 4.92% 13.28%
 
Cost of Revenues $137.1M $140.7M $143.9M $145.5M $158.7M
Gross Profit $252.9M $285.8M $298.7M $318.9M $367.3M
Gross Profit Margin 64.84% 67% 67.48% 68.66% 69.83%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $47.7M $65.8M $71.5M $76.1M $78M
Other Inc / (Exp) -$62.9M -$47.5M $17.6M $18M $12.8M
Operating Expenses $164.9M $175.8M $183.4M $185M $216.7M
Operating Income $88M $110M $115.2M $133.8M $150.6M
 
Net Interest Expenses $63.1M $52.9M $47M $47.9M $60.6M
EBT. Incl. Unusual Items -$38M $9.6M $85.8M $103.9M $102.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$38M $9.6M $85.8M $103.9M $102.8M
 
Minority Interest in Earnings $1.7M -$440K -$3.8M -$4.7M -$4.2M
Net Income to Common Excl Extra Items -$36.3M $9.1M $82.1M $99.2M $98.6M
 
Basic EPS (Cont. Ops) -$0.40 $0.08 $0.78 $0.94 $0.89
Diluted EPS (Cont. Ops) -$0.40 $0.08 $0.77 $0.92 $0.88
Weighted Average Basic Share $92.6M $100.4M $103.7M $104.7M $109.3M
Weighted Average Diluted Share $92.6M $102M $105.6M $106.5M $111.1M
 
EBITDA $142.3M $172.4M $244.7M $260.7M $302.1M
EBIT $25.1M $62.4M $132.8M $151.8M $163.4M
 
Revenue (Reported) $390M $426.5M $442.6M $464.4M $526.1M
Operating Income (Reported) $88M $110M $115.2M $133.8M $150.6M
Operating Income (Adjusted) $25.1M $62.4M $132.8M $151.8M $163.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $111.2M $112.1M $116.5M $127.5M $140.7M
Revenue Growth (YoY) -7.75% 0.84% 3.9% 9.46% 10.4%
 
Cost of Revenues $35.1M $37M $38.4M $41.9M $45.5M
Gross Profit $76M $75.1M $78.1M $85.5M $95.3M
Gross Profit Margin 68.38% 67% 67.02% 67.11% 67.69%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.4M $18.5M $19.4M $21.5M $21.5M
Other Inc / (Exp) -$18.8M -$3.8M $6.6M $4.9M $4.2M
Operating Expenses $41.6M $45.7M $53.4M $53.7M $56.8M
Operating Income $34.4M $29.4M $24.7M $31.9M $38.5M
 
Net Interest Expenses $15.4M $11.9M $12.1M $11.9M $15.1M
EBT. Incl. Unusual Items $277K $13.7M $19.2M $24.8M $27.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $277K $13.7M $19.2M $24.8M $27.6M
 
Minority Interest in Earnings -$14K -$605K -$841K -$1.1M -$1.1M
Net Income to Common Excl Extra Items $263K $13.1M $18.4M $23.8M $26.5M
 
Basic EPS (Cont. Ops) $0.00 $0.13 $0.17 $0.22 $0.24
Diluted EPS (Cont. Ops) $0.00 $0.12 $0.17 $0.22 $0.23
Weighted Average Basic Share $92.8M $103.3M $103.8M $105.8M $111M
Weighted Average Diluted Share $92.8M $109.6M $108.1M $108.2M $113.3M
 
EBITDA $44.8M $52.8M $65.3M $69M $78M
EBIT $15.6M $25.6M $31.3M $36.8M $42.7M
 
Revenue (Reported) $111.2M $112.1M $116.5M $127.5M $140.7M
Operating Income (Reported) $34.4M $29.4M $24.7M $31.9M $38.5M
Operating Income (Adjusted) $15.6M $25.6M $31.3M $36.8M $42.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $390M $426.5M $442.6M $464.4M $526.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $137.1M $140.7M $143.9M $145.5M $158.7M
Gross Profit $252.9M $285.8M $298.7M $318.9M $367.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $47.7M $65.8M $71.5M $76.1M $78M
Other Inc / (Exp) -$62.9M -$47.5M $17.6M $18M $12.8M
Operating Expenses $164.9M $175.8M $183.4M $185M $216.7M
Operating Income $88M $110M $115.2M $133.8M $150.6M
 
Net Interest Expenses $63.1M $52.9M $47M $47.9M $60.6M
EBT. Incl. Unusual Items -$38M $9.6M $85.8M $103.9M $102.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$38M $9.6M $85.8M $103.9M $102.8M
 
Minority Interest in Earnings $1.7M -$440K -$3.8M -$4.7M -$4.2M
Net Income to Common Excl Extra Items -$36.3M $9.1M $82.1M $99.2M $98.6M
 
Basic EPS (Cont. Ops) -$0.41 $0.08 $0.78 $0.93 $0.90
Diluted EPS (Cont. Ops) -$0.41 $0.07 $0.77 $0.93 $0.87
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $142.3M $172.4M $244.7M $260.7M $302.1M
EBIT $25.1M $62.4M $132.8M $151.8M $163.4M
 
Revenue (Reported) $390M $426.5M $442.6M $464.4M $526.1M
Operating Income (Reported) $88M $110M $115.2M $133.8M $150.6M
Operating Income (Adjusted) $25.1M $62.4M $132.8M $151.8M $163.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $426.5M $442.6M $464.4M $526.1M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $140.7M $143.9M $145.5M $158.7M --
Gross Profit $285.8M $298.7M $318.9M $367.3M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $65.8M $71.5M $76.1M $78M --
Other Inc / (Exp) -$47.5M $17.6M $18M $12.8M --
Operating Expenses $175.8M $183.4M $185M $216.7M --
Operating Income $110M $115.2M $133.8M $150.6M --
 
Net Interest Expenses $52.9M $47M $47.9M $60.6M --
EBT. Incl. Unusual Items $9.6M $85.8M $103.9M $102.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $9.6M $85.8M $103.9M $102.8M --
 
Minority Interest in Earnings -$440K -$3.8M -$4.7M -$4.2M --
Net Income to Common Excl Extra Items $9.1M $82.1M $99.2M $98.6M --
 
Basic EPS (Cont. Ops) $0.08 $0.78 $0.93 $0.90 --
Diluted EPS (Cont. Ops) $0.07 $0.77 $0.93 $0.87 --
Weighted Average Basic Share $401.8M $414.7M $418.7M $437.1M --
Weighted Average Diluted Share $410.7M $422.8M $425.9M $444.2M --
 
EBITDA $172.4M $244.7M $260.7M $302.1M --
EBIT $62.4M $132.8M $151.8M $163.4M --
 
Revenue (Reported) $426.5M $442.6M $464.4M $526.1M --
Operating Income (Reported) $110M $115.2M $133.8M $150.6M --
Operating Income (Adjusted) $62.4M $132.8M $151.8M $163.4M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $84.8M $161.3M $212.1M $12.8M $47M
Short Term Investments -- -- $52.5M $9.2M --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $84.8M $161.3M $264.6M $22M $47M
 
Property Plant And Equipment $81.5M $79.8M $78.6M $77.4M $76.1M
Long-Term Investments $94.6M $82.6M $73.8M $71.9M $65.7M
Goodwill -- -- -- -- --
Other Intangibles -$3.9M -$16.5M -$30.5M -$7.7M -$16.5M
Other Long-Term Assets $105.3M $104.6M $111.2M $108.6M $127.4M
Total Assets $2.2B $2.2B $2.2B $2.3B $2.4B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $88.3M $93M $104.7M $131.5M $107.8M
 
Long-Term Debt $1.6B $1.4B $1.4B $1.4B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $1.8B $1.7B $1.7B $1.7B $1.7B
 
Common Stock $936K $1M $1M $1.1M $1.1M
Other Common Equity Adj -$26.6M -$17.8M -$11M -$23.5M -$27.7M
Common Equity $341.4M $477.9M $491.6M $566.8M $652.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $17.5M $21.9M $22.3M $24.5M $27.3M
Total Equity $358.9M $499.8M $513.9M $591.3M $679.7M
 
Total Liabilities and Equity $2.2B $2.2B $2.2B $2.3B $2.4B
Cash and Short Terms $84.8M $161.3M $264.6M $22M $47M
Total Debt $1.6B $1.4B $1.4B $1.4B $1.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $84.8M $161.3M $212.1M $12.8M $47M
Short Term Investments -- -- $52.5M $9.2M --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $84.8M $161.3M $264.6M $22M $47M
 
Property Plant And Equipment $81.5M $79.8M $78.6M $77.4M $76.1M
Long-Term Investments $94.6M $82.6M $73.8M $71.9M $65.7M
Goodwill -- -- -- -- --
Other Intangibles -$3.9M -$16.5M -$30.5M -$7.7M -$16.5M
Other Long-Term Assets $105.3M $104.6M $111.2M $108.6M $127.4M
Total Assets $2.2B $2.2B $2.2B $2.3B $2.4B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $88.3M $93M $104.7M $131.5M $107.8M
 
Long-Term Debt $1.6B $1.4B $1.4B $1.4B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $1.8B $1.7B $1.7B $1.7B $1.7B
 
Common Stock $936K $1M $1M $1.1M $1.1M
Other Common Equity Adj -$26.6M -$17.8M -$11M -$23.5M -$27.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $17.5M $21.9M $22.3M $24.5M $27.3M
Total Equity $358.9M $499.8M $513.9M $591.3M $679.7M
 
Total Liabilities and Equity $2.2B $2.2B $2.2B $2.3B $2.4B
Cash and Short Terms $84.8M $161.3M $264.6M $22M $47M
Total Debt $1.6B $1.4B $1.4B $1.4B $1.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$38M $9.6M $85.8M $103.9M $102.8M
Depreciation & Amoritzation $117.1M $110M $111.9M $108.9M $138.7M
Stock-Based Compensation $12.5M $12.8M $13M $12.5M $12M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $164.7M $217.7M $214M $229.6M $260.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$10.6M -$7M -$313K -$2.6M --
Cash From Investing -$18.8M -$22.7M -$98.8M -$409.6M -$178M
 
Dividends Paid (Ex Special Dividend) -$66.6M -$72.4M -$84.2M -$103.8M -$120.2M
Special Dividend Paid
Long-Term Debt Issued $641.6M $394.2M $36.6M $83M $262M
Long-Term Debt Repaid -$645.2M -$567.1M -$4.4M -$74.8M -$280.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$7.5M -$60.3M -$12.2M -$13.4M -$25.1M
Cash From Financing -$77.6M -$118.4M -$64.2M -$19.3M -$48.3M
 
Beginning Cash (CF) $16.7M $84.8M $161.3M $212.1M $12.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $68.4M $76.6M $51M -$199.2M $34.3M
Ending Cash (CF) $84.8M $161.3M $212.1M $12.8M $47M
 
Levered Free Cash Flow $164.7M $217.7M $214M $229.6M $260.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $4.3M $21.5M $24.9M $23.3M --
Depreciation & Amoritzation $28.2M $26.2M $25.9M $33.9M --
Stock-Based Compensation $3.8M $2.7M $2.3M $3.5M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $31.3M $18.9M $25.6M $31.1M --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$7M -- -- -- --
Cash From Investing $2.7M -$3.3M -$1.9M -$26.3M --
 
Dividends Paid (Ex Special Dividend) -$16.9M -$19.3M -$24.6M -$29.6M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $117M --
Long-Term Debt Repaid -$25.9M -$1.1M -$1.2M -$85.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.9M -$3.5M -$7.2M -$12M --
Cash From Financing $83M -$23.9M -$33M -$9.3M --
 
Beginning Cash (CF) $84.8M $161.3M $212.1M $12.8M --
Foreign Exchange Rate Adjustment -$60K -$8K $7K -$87K --
Additions / Reductions $116.9M -$8.4M -$9.3M -$4.6M --
Ending Cash (CF) $201.7M $152.8M $202.8M $8.1M --
 
Levered Free Cash Flow $31.3M $18.9M $25.6M $31.1M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$38M $9.6M $85.8M $103.9M $102.8M
Depreciation & Amoritzation $117.1M $110M $111.9M $108.9M $138.7M
Stock-Based Compensation $12.5M $12.8M $13M $12.5M $12M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $164.7M $217.7M $214M $229.6M $260.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$10.6M -$7M -$313K -$2.6M --
Cash From Investing -$18.8M -$22.7M -$98.8M -$409.6M -$178M
 
Dividends Paid (Ex Special Dividend) -$66.6M -$72.4M -$84.2M -$103.8M -$120.2M
Special Dividend Paid
Long-Term Debt Issued $641.6M $394.2M $36.6M $83M $262M
Long-Term Debt Repaid -$645.2M -$567.1M -$4.4M -$74.8M -$280.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$7.5M -$60.3M -$12.2M -$13.4M -$25.1M
Cash From Financing -$77.6M -$118.4M -$64.2M -$19.3M -$48.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $68.4M $76.6M $51M -$199.2M $34.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $164.7M $217.7M $214M $229.6M $260.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $4.3M $21.5M $24.9M $23.3M --
Depreciation & Amoritzation $28.2M $26.2M $25.9M $33.9M --
Stock-Based Compensation $3.8M $2.7M $2.3M $3.5M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $31.3M $18.9M $25.6M $31.1M --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$7M -- -- -- --
Cash From Investing $2.7M -$3.3M -$1.9M -$26.3M --
 
Dividends Paid (Ex Special Dividend) -$16.9M -$19.3M -$24.6M -$29.6M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $117M --
Long-Term Debt Repaid -$25.9M -$1.1M -$1.2M -$85.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.9M -$3.5M -$7.2M -$12M --
Cash From Financing $83M -$23.9M -$33M -$9.3M --
 
Beginning Cash (CF) $84.8M $161.3M $212.1M $12.8M --
Foreign Exchange Rate Adjustment -$60K -$8K $7K -$87K --
Additions / Reductions $116.9M -$8.4M -$9.3M -$4.6M --
Ending Cash (CF) $201.7M $152.8M $202.8M $8.1M --
 
Levered Free Cash Flow $31.3M $18.9M $25.6M $31.1M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Will NVIDIA Return to Its 52-Week High?
Will NVIDIA Return to Its 52-Week High?

NVIDIA (NASDAQ:NVDA) has been among the best-performing investments of the…

Will JP Morgan’s AI Advisor Be a Winner?
Will JP Morgan’s AI Advisor Be a Winner?

JPMorgan Chase is rolling out “JPM WealthAI for high-net-worth clients.…

Is Revolve Group Stock a Buy, Sell or Hold?
Is Revolve Group Stock a Buy, Sell or Hold?

Recently, Revolve Group (NYSE:RVLV) management delivered some fairly positive business…

Stock Ideas

Sell
45
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Sell
50
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
52
RGC alert for Apr 12

Regencell Bioscience Holdings [RGC] is up 29.14% over the past day.

Buy
52
SLP alert for Apr 12

Simulations Plus [SLP] is up 26.73% over the past day.

Buy
89
GDXU alert for Apr 12

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 15.9% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock