Financhill
Buy
60

FJTSY Quote, Financials, Valuation and Earnings

Last price:
$22.65
Seasonality move :
5.31%
Day range:
$21.95 - $22.70
52-week range:
$13.95 - $23.95
Dividend yield:
0.78%
P/E ratio:
28.50x
P/S ratio:
1.75x
P/B ratio:
3.46x
Volume:
125.5K
Avg. volume:
221.2K
1-year change:
50.4%
Market cap:
$40.3B
Revenue:
$23.3B
EPS (TTM):
$0.79
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $33.9B $32B $27.5B $26B $23.3B
Revenue Growth (YoY) -4.6% -5.65% -13.92% -5.36% -10.46%
 
Cost of Revenues $23.7B $22B $19B $18B $15.6B
Gross Profit $10.2B $10B $8.5B $8.1B $7.7B
Gross Profit Margin 30.09% 31.19% 30.81% 31.01% 32.9%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.9B $7.6B $6.3B $6.3B $5.8B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $7.7B $8B $6B $7B $5.9B
Operating Income $2.5B $2B $2.5B $1.1B $1.7B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $2.8B $2.1B $2.8B $1.2B $1.8B
Earnings of Discontinued Ops. -- -- -- -- $148.1M
Income Tax Expense $738.9M $239.1M $940.6M -$613.3M $419.3M
Net Income to Company $2.8B $2.1B $2.8B $1.2B $2B
 
Minority Interest in Earnings -$102.1M -$271.2M -$219.8M -$84.6M -$80.9M
Net Income to Common Excl Extra Items $1.9B $1.6B $1.6B $1.8B $1.4B
 
Basic EPS (Cont. Ops) $0.96 $0.82 $0.82 $0.94 $0.79
Diluted EPS (Cont. Ops) $0.96 $0.82 $0.82 $0.94 $0.79
Weighted Average Basic Share $2B $2B $1.9B $1.9B $1.8B
Weighted Average Diluted Share $2B $2B $1.9B $1.9B $1.8B
 
EBITDA $4.4B $3.8B $4.1B $2.6B $2.9B
EBIT $2.8B $2.2B $2.8B $1.3B $1.9B
 
Revenue (Reported) $33.9B $32B $27.5B $26B $23.3B
Operating Income (Reported) $2.5B $2B $2.5B $1.1B $1.7B
Operating Income (Adjusted) $2.8B $2.2B $2.8B $1.3B $1.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $8.6B $7.7B $6.6B $6.3B $6.1B
Revenue Growth (YoY) 0.86% -9.55% -14.71% -4.58% 4.04%
 
Cost of Revenues $6B $5.4B $4.6B $4.3B $4.1B
Gross Profit $2.6B $2.3B $2B $2B $2B
Gross Profit Margin 29.98% 30.18% 29.92% 31.37% 32.27%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2B $1.9B $1.5B $1.6B $1.5B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.7B $1.8B $1.5B $2B $1.5B
Operating Income $895.2M $573.4M $512.9M $22.4M $451.5M
 
Net Interest Expenses $2.8M -- $19.5M $18.1M --
EBT. Incl. Unusual Items $919.8M $606.2M $524.8M $5.3M $512.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $237.8M -$99.4M $187.3M $65.2M $147.9M
Net Income to Company $930.1M $580.4M $505.7M $2.3M --
 
Minority Interest in Earnings -$37.8M -$78M -$48.3M -$19.5M -$21M
Net Income to Common Excl Extra Items $644.1M $627.6M $289.2M -$79.4M $343.6M
 
Basic EPS (Cont. Ops) $0.32 $0.32 $0.15 -$0.04 $0.19
Diluted EPS (Cont. Ops) $0.32 $0.32 $0.15 -$0.04 $0.19
Weighted Average Basic Share $2B $2B $1.9B $1.9B $1.8B
Weighted Average Diluted Share $2B $2B $1.9B $1.9B $1.8B
 
EBITDA $1.3B $1B $872.5M $345.1M $771M
EBIT $934.3M $612.5M $567.9M $38.2M $494.4M
 
Revenue (Reported) $8.6B $7.7B $6.6B $6.3B $6.1B
Operating Income (Reported) $895.2M $573.4M $512.9M $22.4M $451.5M
Operating Income (Adjusted) $934.3M $612.5M $567.9M $38.2M $494.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $33.9B $31.9B $27.5B $25.9B $23.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $23.7B $21.9B $19B $17.9B $15.8B
Gross Profit $10.2B $9.9B $8.5B $8B $7.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.9B $7.6B $6.3B $6.3B $5.9B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $7.7B $8B $6B $6.9B $6B
Operating Income $2.5B $1.9B $2.5B $1.1B $1.7B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $2.8B $2.1B $2.8B $1.2B $1.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $741.7M $240.2M $941.4M -$592.1M $421.3M
Net Income to Company $2.8B $2.1B $2.8B $1.2B --
 
Minority Interest in Earnings -$102.5M -$270.8M -$219.6M -$84.1M -$81.7M
Net Income to Common Excl Extra Items $1.9B $1.6B $1.6B $1.7B $1.4B
 
Basic EPS (Cont. Ops) $0.96 $0.82 $0.82 $0.92 $0.80
Diluted EPS (Cont. Ops) $0.96 $0.82 $0.82 $0.92 $0.79
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.5B $3.8B $4.2B $2.6B $2.9B
EBIT $2.8B $2.2B $2.8B $1.3B $1.9B
 
Revenue (Reported) $33.9B $31.9B $27.5B $25.9B $23.6B
Operating Income (Reported) $2.5B $1.9B $2.5B $1.1B $1.7B
Operating Income (Adjusted) $2.8B $2.2B $2.8B $1.3B $1.9B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $22.9B $19.3B $18.4B $11.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $16B $13.6B $13B $7.9B --
Gross Profit $6.9B $5.7B $5.5B $3.5B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.8B $4.7B $4.7B $2.9B --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $5.6B $4.4B $5.1B $2.9B --
Operating Income $1.3B $1.3B $331.8M $588.7M --
 
Net Interest Expenses $5.2M $19.5M $18.1M -- --
EBT. Incl. Unusual Items $1.4B $1.5B $425.1M $682.2M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $105.2M $472.5M $178.6M $191.7M --
Net Income to Company $1.4B $1.5B $412.9M -- --
 
Minority Interest in Earnings -$206.4M -$197.9M -$62.6M -$38.6M --
Net Income to Common Excl Extra Items $1.1B $818.5M $183.9M $451.9M --
 
Basic EPS (Cont. Ops) $0.56 $0.42 $0.10 $0.25 --
Diluted EPS (Cont. Ops) $0.56 $0.42 $0.10 $0.25 --
Weighted Average Basic Share $5.9B $5.9B $5.7B $3.6B --
Weighted Average Diluted Share $5.9B $5.9B $5.7B $3.7B --
 
EBITDA $2.7B $2.5B $1.4B $1.2B --
EBIT $1.4B $1.5B $477.4M $683.2M --
 
Revenue (Reported) $22.9B $19.3B $18.4B $11.4B --
Operating Income (Reported) $1.3B $1.3B $331.8M $588.7M --
Operating Income (Adjusted) $1.4B $1.5B $477.4M $683.2M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $4.4B $4B $2.7B $2.3B $1.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $7.8B $7.2B $7B $6.1B $6B
Inventory $2.1B $2.5B $2.5B $2B $1.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.2B $744.1M $651.9M $655.3M $731.3M
Total Current Assets $17B $15.9B $14.4B $12.5B $14.2B
 
Property Plant And Equipment $5.2B $4.7B $4.3B $4B $2.5B
Long-Term Investments -- -- -- -- --
Goodwill $373.8M $389.1M $413.8M $529.9M $523.5M
Other Intangibles $1.1B $1.1B $1.1B $1.4B $1.5B
Other Long-Term Assets $608.1M $506.8M $509.9M $587.2M $494.4M
Total Assets $28.9B $27.3B $24.5B $23.2B $23.4B
 
Accounts Payable $4.2B $3.9B $3.5B $3B $2.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $291.7M $274.2M $204.1M $206M $275.8M
Total Current Liabilities $11.7B $10.8B $9.6B $8.7B $9B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $14.9B $13.2B $11.5B $10.5B $10.7B
 
Common Stock $2.9B $2.7B $2.4B $2.2B $2.2B
Other Common Equity Adj -- -- -- -- --
Common Equity $13.1B $13B $11.9B $11.6B $11.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $877.2M $1B $1.1B $1.1B $1.1B
Total Equity $14B $14.1B $13B $12.7B $12.7B
 
Total Liabilities and Equity $28.9B $27.3B $24.5B $23.2B $23.4B
Cash and Short Terms $4.4B $4B $2.7B $2.3B $1.6B
Total Debt $2.9B $2.3B $1.6B $1.6B $1.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $4.4B $4B $2.7B $2.3B $1.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $7.8B $7.2B $7B $6.1B $6B
Inventory $2.1B $2.5B $2.5B $2B $1.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.2B $744.1M $651.9M $655.3M $731.3M
Total Current Assets $17B $15.9B $14.4B $12.5B $14.2B
 
Property Plant And Equipment $5.2B $4.7B $4.3B $4B $2.5B
Long-Term Investments -- -- -- -- --
Goodwill $373.8M $389.1M $413.8M $529.9M $523.5M
Other Intangibles $1.1B $1.1B $1.1B $1.4B $1.5B
Other Long-Term Assets $608.1M $506.8M $509.9M $587.2M $494.4M
Total Assets $28.9B $27.3B $24.5B $23.2B $23.4B
 
Accounts Payable $4.2B $3.9B $3.5B $3B $2.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $291.7M $274.2M $204.1M $206M $275.8M
Total Current Liabilities $11.7B $10.8B $9.6B $8.7B $9B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $14.9B $13.2B $11.5B $10.5B $10.7B
 
Common Stock $2.9B $2.7B $2.4B $2.2B $2.2B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $877.2M $1B $1.1B $1.1B $1.1B
Total Equity $14B $14.1B $13B $12.7B $12.7B
 
Total Liabilities and Equity $28.9B $27.3B $24.5B $23.2B $23.4B
Cash and Short Terms $4.4B $4B $2.7B $2.3B $1.6B
Total Debt $2.9B $2.3B $1.6B $1.6B $1.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $2.8B $2.1B $2.8B $1.2B $2B
Depreciation & Amoritzation $1.7B $1.7B $1.3B $1.3B $1.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $206.8M -$189.9M -$548.1M $42.4M -$689.4M
Change in Inventories $33.1M -$616.4M -$384.6M $307.4M $322.9M
Cash From Operations $2.9B $2.2B $1.6B $2.1B $2B
 
Capital Expenditures $1.2B $1.3B $1.2B $1.4B $1.1B
Cash Acquisitions $403.2M $93.2M $579.3M -$504.8M $272.4M
Cash From Investing -$675.1M -$527.9M -$317M -$1.1B -$585.5M
 
Dividends Paid (Ex Special Dividend) -$377.8M -$371.3M -$334.8M -$326.4M -$325.2M
Special Dividend Paid
Long-Term Debt Issued $5.1M $1.2M $16.8M $2M --
Long-Term Debt Repaid -$758.2M -$475.9M -$261.4M -$14.7M --
Repurchase of Common Stock -$190M -$446.8M -$1.1B -$715M -$1.2B
Other Financing Activities -$182.5M -$16.9M -$8.7M -$42.3M -$161M
Cash From Financing -$2.1B -$1.7B -$2.3B -$1.3B -$1.6B
 
Beginning Cash (CF) $4.3B $4.3B $3.6B $2.5B $2.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $158.1M -$41M -$1B -$204.5M -$169M
Ending Cash (CF) $4.5B $4.3B $2.6B $2.4B $2.1B
 
Levered Free Cash Flow $1.7B $936.2M $386.8M $785.7M $938.7M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders $865.2M $1.2B $744.1M $1.3B $821.8M
Depreciation & Amoritzation $501.8M $458.6M $477.2M $403.1M $428.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$2.5B -$2.9B -$1.9B -$1.3B -$1.3B
Change in Inventories $845M $440.8M $254.3M $463.1M $557.5M
Cash From Operations $1.2B $995.4M $501.7M $1.1B $1.1B
 
Capital Expenditures $313.2M $333M $337.9M $424.2M $391.4M
Cash Acquisitions $2.8M $4.1M -$35.4M $73.6M -$232.5M
Cash From Investing -$641.3M -$280M $220.2M -$123.6M -$524.4M
 
Dividends Paid (Ex Special Dividend) -$142.1K $5.7M -$4.6M -$14.1M -$7.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $10 $708K $604.3K $7.7M $147.4K
Long-Term Debt Repaid -$368.9M -$229.9M -$9.1M -$118.9M -$4.6M
Repurchase of Common Stock -$276.3M -$189.1M -$78.6M -$614.7M -$714.4M
Other Financing Activities $7.3M -$69.1M -$33.9M $2.3M $2.3M
Cash From Financing -$1B -$665.4M -$271.9M -$1.1B -$786.7M
 
Beginning Cash (CF) $4.6B $4.5B $3.8B $2.6B $2.5B
Foreign Exchange Rate Adjustment -$29.7M $68.7M $46.1M $22.1M $51.6M
Additions / Reductions -$449.5M $50.1M $450M -$153.1M -$204.4M
Ending Cash (CF) $4.2B $4.5B $4.3B $2.6B $2.4B
 
Levered Free Cash Flow $888.4M $662.4M $163.8M $661.7M $715.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2.4B $2.6B $2.2B $1.7B --
Depreciation & Amoritzation $1.7B $1.6B $1.4B $1.3B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $519.2M -$1.1B -$1.1B $38.9M --
Change in Inventories $437.3M -$429.9M -$593.4M $213M --
Cash From Operations $3.1B $2.7B $1B $2.1B --
 
Capital Expenditures $1.2B $1.3B $1.2B $1.4B $1.1B
Cash Acquisitions $401.9M $132.7M $470.3M -$198.7M -$239.3M
Cash From Investing -$1B -$1B $26.7M -$688.8M --
 
Dividends Paid (Ex Special Dividend) -$383.6M -$361M -$325.3M -$333.1M -$161.7M
Special Dividend Paid
Long-Term Debt Issued $4.4M $1.3M -- -- --
Long-Term Debt Repaid -$897.1M -$696.7M -- -- --
Repurchase of Common Stock -$277.3M -$557.3M -$575.5M -$615.3M --
Other Financing Activities -$106.1M -$52.1M -$44.9M -$42.3M --
Cash From Financing -$2.4B -$2.1B -$1.5B -$1.6B --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$341.5M -$440.9M -$404.6M -$153.2M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.9B $1.4B -$111M $732.1M --
Period Ending 2021-05-16 2022-05-16 2023-05-16 2024-05-16
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Will Uber Stock 5X?
Will Uber Stock 5X?

Uber (NYSE:UBER) has generated extremely strong returns for its investors…

How High Will Bloom Energy Stock Go?
How High Will Bloom Energy Stock Go?

Bloom Energy (NYSE:BE) has seen its shares surge by more…

Is Acuity a Good Stock to Buy Now?
Is Acuity a Good Stock to Buy Now?

Acuity Brands (NYSE:AYI) is an industrial company specializing in lighting.…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 38x

Buy
71
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
89
BOOT alert for May 16

Boot Barn Holdings [BOOT] is up 16.55% over the past day.

Sell
43
FI alert for May 16

Fiserv [FI] is down 16.2% over the past day.

Buy
76
SMCI alert for May 16

Super Micro Computer [SMCI] is down 2.38% over the past day.

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

Show me the best stock