Financhill
Sell
26

POOL Quote, Financials, Valuation and Earnings

Last price:
$329.26
Seasonality move :
9.28%
Day range:
$322.64 - $328.08
52-week range:
$293.51 - $420.98
Dividend yield:
1.47%
P/E ratio:
29.01x
P/S ratio:
2.36x
P/B ratio:
9.67x
Volume:
268.9K
Avg. volume:
446.8K
1-year change:
-17.23%
Market cap:
$12.3B
Revenue:
$5.3B
EPS (TTM):
$11.28
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.9B $5.3B $6.2B $5.5B $5.3B
Revenue Growth (YoY) 23.04% 34.52% 16.7% -10.33% -4.16%
 
Cost of Revenues $2.8B $3.7B $4.2B $3.9B $3.7B
Gross Profit $1.1B $1.6B $1.9B $1.7B $1.6B
Gross Profit Margin 28.73% 30.54% 31.29% 29.96% 29.66%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $659.9M $784.3M $907.6M $913.5M $958.1M
Other Inc / (Exp) -$6.9M -- -- -- --
Operating Expenses $659.9M $784.3M $907.6M $913.5M $958.1M
Operating Income $471M $832.8M $1B $746.6M $617.2M
 
Net Interest Expenses $12.4M $8.6M $40.9M $58.4M $50.3M
EBT. Incl. Unusual Items $451.7M $824.1M $984.9M $688.1M $567M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $85.2M $173.8M $236.8M $165.1M $132.8M
Net Income to Company $366.7M $650.6M $748.5M $523.2M $434.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $366.7M $650.6M $748.5M $523.2M $434.3M
 
Basic EPS (Cont. Ops) $9.14 $16.21 $18.89 $13.45 $11.37
Diluted EPS (Cont. Ops) $8.97 $15.97 $18.70 $13.35 $11.30
Weighted Average Basic Share $40.1M $39.9M $39.4M $38.7M $38M
Weighted Average Diluted Share $40.9M $40.5M $39.8M $39M $38.2M
 
EBITDA $493.4M $862.8M $1.1B $786.7M $662.7M
EBIT $464M $832.8M $1B $746.6M $617.2M
 
Revenue (Reported) $3.9B $5.3B $6.2B $5.5B $5.3B
Operating Income (Reported) $471M $832.8M $1B $746.6M $617.2M
Operating Income (Adjusted) $464M $832.8M $1B $746.6M $617.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $839.3M $1B $1.1B $1B $987.5M
Revenue Growth (YoY) 44.15% 23.39% 5.83% -8.47% -1.55%
 
Cost of Revenues $600.2M $713.2M $780.2M $709.3M $697.2M
Gross Profit $239.1M $322.4M $315.7M $293.8M $290.2M
Gross Profit Margin 28.49% 31.13% 28.81% 29.29% 29.39%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $164.7M $194.5M $208.4M $214.4M $229.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $164.7M $194.5M $208.4M $214.4M $229.6M
Operating Income $74.4M $127.9M $107.3M $79.3M $60.7M
 
Net Interest Expenses $3.1M $1.8M $15.5M $12.1M $10.4M
EBT. Incl. Unusual Items $71.3M $126.1M $91.8M $67.2M $50.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.2M $18.6M $20.1M $15.7M $12.9M
Net Income to Company $59.2M $107.6M $71.9M $51.4M $37.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $59.2M $107.6M $71.9M $51.4M $37.3M
 
Basic EPS (Cont. Ops) $1.47 $2.68 $1.84 $1.33 $0.98
Diluted EPS (Cont. Ops) $1.45 $2.65 $1.82 $1.32 $0.98
Weighted Average Basic Share $40.2M $39.1M $38.8M $38.4M $37.7M
Weighted Average Diluted Share $40.9M $39.6M $39.2M $38.7M $37.9M
 
EBITDA $81.8M $135.8M $116.6M $89.7M $72.8M
EBIT $74.4M $127.9M $107.3M $79.3M $60.7M
 
Revenue (Reported) $839.3M $1B $1.1B $1B $987.5M
Operating Income (Reported) $74.4M $127.9M $107.3M $79.3M $60.7M
Operating Income (Adjusted) $74.4M $127.9M $107.3M $79.3M $60.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.9B $5.3B $6.2B $5.5B $5.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.8B $3.7B $4.2B $3.9B $3.7B
Gross Profit $1.1B $1.6B $1.9B $1.7B $1.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $659.9M $784.3M $907.6M $913.5M $958.1M
Other Inc / (Exp) -$6.9M -- -- -- --
Operating Expenses $659.9M $784.3M $907.6M $913.5M $958.1M
Operating Income $471M $832.8M $1B $746.6M $617.2M
 
Net Interest Expenses $12.4M $8.6M $40.9M $58.4M $50.3M
EBT. Incl. Unusual Items $451.7M $824.1M $984.9M $688.1M $567M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $85.2M $173.8M $236.8M $165.1M $132.8M
Net Income to Company $366.7M $650.6M $748.5M $523.2M $434.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $366.7M $650.6M $748.5M $523.2M $434.3M
 
Basic EPS (Cont. Ops) $9.15 $16.20 $18.83 $13.42 $11.34
Diluted EPS (Cont. Ops) $8.99 $15.98 $18.64 $13.32 $11.28
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $493.4M $862.8M $1.1B $786.7M $662.7M
EBIT $464M $832.8M $1B $746.6M $617.2M
 
Revenue (Reported) $3.9B $5.3B $6.2B $5.5B $5.3B
Operating Income (Reported) $471M $832.8M $1B $746.6M $617.2M
Operating Income (Adjusted) $464M $832.8M $1B $746.6M $617.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $5.3B $6.2B $5.5B $5.3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.7B $4.2B $3.9B $3.7B --
Gross Profit $1.6B $1.9B $1.7B $1.6B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $784.3M $907.6M $913.5M $958.1M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $784.3M $907.6M $913.5M $958.1M --
Operating Income $832.8M $1B $746.6M $617.2M --
 
Net Interest Expenses $8.6M $40.9M $58.4M $50.3M --
EBT. Incl. Unusual Items $824.1M $984.9M $688.1M $567M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $173.8M $236.8M $165.1M $132.8M --
Net Income to Company $650.6M $748.5M $523.2M $434.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $650.6M $748.5M $523.2M $434.3M --
 
Basic EPS (Cont. Ops) $16.20 $18.83 $13.42 $11.34 --
Diluted EPS (Cont. Ops) $15.98 $18.64 $13.32 $11.28 --
Weighted Average Basic Share $159.5M $157.6M $154.8M $152M --
Weighted Average Diluted Share $161.9M $159.2M $156M $152.9M --
 
EBITDA $862.8M $1.1B $786.7M $662.7M --
EBIT $832.8M $1B $746.6M $617.2M --
 
Revenue (Reported) $5.3B $6.2B $5.5B $5.3B --
Operating Income (Reported) $832.8M $1B $746.6M $617.2M --
Operating Income (Adjusted) $832.8M $1B $746.6M $617.2M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $34.1M $24.3M $45.6M $66.5M $77.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $33.6M $27.7M $32.8M $61M $31.5M
Inventory $781M $1.3B $1.6B $1.4B $1.3B
Prepaid Expenses $16.4M $21.9M $24.4M $31.2M $42.9M
Other Current Assets $1.2M $7.2M $6.5M $9.3M $4.2M
Total Current Assets $1.1B $1.8B $2B $1.8B $1.7B
 
Property Plant And Equipment $314.1M $420.7M $463.3M $529.6M $566.2M
Long-Term Investments $1.3M $1.2M $1.2M $1.3M $1.4M
Goodwill $268.2M $688.4M $692M $700.1M $698.9M
Other Intangibles $12.2M $312.8M $305.5M $298.3M $290.7M
Other Long-Term Assets $22M $38M $84.4M $83.4M $81.8M
Total Assets $1.7B $3.2B $3.6B $3.4B $3.4B
 
Accounts Payable $266.8M $398.7M $406.7M $508.7M $525.2M
Accrued Expenses $24.9M $25.9M $22.3M $23.4M $19M
Current Portion Of Long-Term Debt $11.9M $11.8M $25M $38.2M $49.5M
Current Portion Of Capital Lease Obligations $60.9M $69.1M $75.5M $89.2M $98.3M
Other Current Liabilities $38.2M $55.8M $59.1M $59.7M $46.1M
Total Current Liabilities $483.2M $744.4M $675.7M $770.8M $844.2M
 
Long-Term Debt $404.1M $1.2B $1.4B $1B $900.9M
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $2.2B $2.3B $2.1B $2.1B
 
Common Stock $40K $40K $39K $38K $38K
Other Common Equity Adj -$14M -$7.5M $5.9M $6.6M -$13.7M
Common Equity $639.5M $1.1B $1.2B $1.3B $1.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $639.5M $1.1B $1.2B $1.3B $1.3B
 
Total Liabilities and Equity $1.7B $3.2B $3.6B $3.4B $3.4B
Cash and Short Terms $34.1M $24.3M $45.6M $66.5M $77.9M
Total Debt $416M $1.2B $1.4B $1.1B $950.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $34.1M $24.3M $45.6M $66.5M $77.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $33.6M $27.7M $32.8M $61M $31.5M
Inventory $781M $1.3B $1.6B $1.4B $1.3B
Prepaid Expenses $16.4M $21.9M $24.4M $31.2M $42.9M
Other Current Assets $1.2M $7.2M $6.5M $9.3M $4.2M
Total Current Assets $1.1B $1.8B $2B $1.8B $1.7B
 
Property Plant And Equipment $314.1M $420.7M $463.3M $529.6M $566.2M
Long-Term Investments $1.3M $1.2M $1.2M $1.3M $1.4M
Goodwill $268.2M $688.4M $692M $700.1M $698.9M
Other Intangibles $12.2M $312.8M $305.5M $298.3M $290.7M
Other Long-Term Assets $22M $38M $84.4M $83.4M $81.8M
Total Assets $1.7B $3.2B $3.6B $3.4B $3.4B
 
Accounts Payable $266.8M $398.7M $406.7M $508.7M $525.2M
Accrued Expenses $24.9M $25.9M $22.3M $23.4M $19M
Current Portion Of Long-Term Debt $11.9M $11.8M $25M $38.2M $49.5M
Current Portion Of Capital Lease Obligations $60.9M $69.1M $75.5M $89.2M $98.3M
Other Current Liabilities $38.2M $55.8M $59.1M $59.7M $46.1M
Total Current Liabilities $483.2M $744.4M $675.7M $770.8M $844.2M
 
Long-Term Debt $404.1M $1.2B $1.4B $1B $900.9M
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $2.2B $2.3B $2.1B $2.1B
 
Common Stock $40K $40K $39K $38K $38K
Other Common Equity Adj -$14M -$7.5M $5.9M $6.6M -$13.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $639.5M $1.1B $1.2B $1.3B $1.3B
 
Total Liabilities and Equity $1.7B $3.2B $3.6B $3.4B $3.4B
Cash and Short Terms $34.1M $24.3M $45.6M $66.5M $77.9M
Total Debt $416M $1.2B $1.4B $1.1B $950.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $366.7M $650.6M $748.5M $523.2M $434.3M
Depreciation & Amoritzation $29.4M $30M $39M $40.1M $45.5M
Stock-Based Compensation $14.5M $15.2M $14.9M $19.6M $19.2M
Change in Accounts Receivable -$38.7M -$79.9M $19.7M $10.1M $29.1M
Change in Inventories -$42.4M -$525.2M -$263.6M $231.2M $66.2M
Cash From Operations $397.6M $313.5M $484.9M $888.2M $659.2M
 
Capital Expenditures $21.7M $37.7M $43.6M $60.1M $59.5M
Cash Acquisitions -$124.6M -$812M -$9.3M -$11.5M -$4.7M
Cash From Investing -$146.3M -$849.6M -$50.9M -$71.6M -$66.2M
 
Dividends Paid (Ex Special Dividend) -$91.9M -$119.6M -$150.6M -$167.5M -$179.6M
Special Dividend Paid
Long-Term Debt Issued $1.1B $1.7B $2.2B $1.6B $1.5B
Long-Term Debt Repaid -$1.2B -$993.1M -$2B -$1.9B -$1.6B
Repurchase of Common Stock -$76.2M -$138M -$471.2M -$306.4M -$306.3M
Other Financing Activities $4.7M $62M $13M -$8.4M -$19.7M
Cash From Financing -$244.4M $526.1M -$411.7M -$798.1M -$576.6M
 
Beginning Cash (CF) $28.6M $34.1M $24.3M $45.6M $66.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.9M -$10M $22.3M $18.5M $16.5M
Ending Cash (CF) $34.1M $24.3M $45.6M $66.5M $77.9M
 
Levered Free Cash Flow $375.9M $275.8M $441.2M $828.1M $599.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $59.2M $107.6M $71.9M $51.4M $37.3M
Depreciation & Amoritzation $7.4M $7.9M $9.3M $10.4M $12.1M
Stock-Based Compensation $3.4M $3.4M $3.2M $5M $4.9M
Change in Accounts Receivable $96.4M $106.8M $201.5M $120.2M $109.5M
Change in Inventories -$142.2M -$257.9M -$40.3M -$99.6M -$115.1M
Cash From Operations $8.7M -$45.6M $177.4M $138.2M $170.6M
 
Capital Expenditures $4.8M $13.4M $15.7M $17.1M $13.5M
Cash Acquisitions -$99.9M -$794.1M -$955K -$33K -$257K
Cash From Investing -$104.7M -$807.5M -$16.4M -$17.1M -$16.7M
 
Dividends Paid (Ex Special Dividend) -$23.3M -$32.1M -$39.1M -$42.5M -$45.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $304.7M $898.3M $288.5M $394.6M $370.9M
Long-Term Debt Repaid -$238.7M -$246.9M -$343.7M -$324.7M -$309M
Repurchase of Common Stock -$5K -$64K -$19K -$119.2M -$146.9M
Other Financing Activities $10M $169M -$70.7M -$50.6M -$35.5M
Cash From Financing $55.8M $793.9M -$163.3M -$141.3M -$164.8M
 
Beginning Cash (CF) $74.7M $83.5M $49.1M $85.2M $91.3M
Foreign Exchange Rate Adjustment -$341K $29K -$1.3M $1.5M -$2.6M
Additions / Reductions -$40.3M -$59.2M -$2.2M -$20.2M -$10.9M
Ending Cash (CF) $34.1M $24.3M $45.6M $66.5M $77.9M
 
Levered Free Cash Flow $3.9M -$59M $161.7M $121.1M $157M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $366.7M $650.6M $748.5M $523.2M $434.3M
Depreciation & Amoritzation $29.4M $30M $39M $40.1M $45.5M
Stock-Based Compensation $14.5M $15.2M $14.9M $19.6M $19.2M
Change in Accounts Receivable -$38.7M -$79.9M $19.7M $10.1M $29.1M
Change in Inventories -$42.4M -$525.2M -$263.6M $231.2M $66.2M
Cash From Operations $397.6M $313.5M $484.9M $888.2M $659.2M
 
Capital Expenditures $21.7M $37.7M $43.6M $60.1M $59.5M
Cash Acquisitions -$124.6M -$812M -$9.3M -$11.5M -$4.7M
Cash From Investing -$146.3M -$849.6M -$50.9M -$71.6M -$66.2M
 
Dividends Paid (Ex Special Dividend) -$91.9M -$119.6M -$150.6M -$167.5M -$179.6M
Special Dividend Paid
Long-Term Debt Issued $1.1B $1.7B $2.2B $1.6B $1.5B
Long-Term Debt Repaid -$1.2B -$993.1M -$2B -$1.9B -$1.6B
Repurchase of Common Stock -$76.2M -$138M -$471.2M -$306.4M -$306.3M
Other Financing Activities $4.7M $62M $13M -$8.4M -$19.7M
Cash From Financing -$244.4M $526.1M -$411.7M -$798.1M -$576.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.9M -$10M $22.3M $18.5M $16.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $375.9M $275.8M $441.2M $828.1M $599.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $650.6M $748.5M $523.2M $434.3M --
Depreciation & Amoritzation $30M $39M $40.1M $45.5M --
Stock-Based Compensation $15.2M $14.9M $19.6M $19.2M --
Change in Accounts Receivable -$79.9M $19.7M $10.1M $29.1M --
Change in Inventories -$525.2M -$263.6M $231.2M $66.2M --
Cash From Operations $313.5M $484.9M $888.2M $659.2M --
 
Capital Expenditures $37.7M $43.6M $60.1M $59.5M --
Cash Acquisitions -$812M -$9.3M -$11.5M -$4.7M --
Cash From Investing -$849.6M -$50.9M -$71.6M -$66.2M --
 
Dividends Paid (Ex Special Dividend) -$119.6M -$150.6M -$167.5M -$179.6M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.7B $2.2B $1.6B $1.5B --
Long-Term Debt Repaid -$993.1M -$2B -$1.9B -$1.6B --
Repurchase of Common Stock -$138M -$471.2M -$306.4M -$306.3M --
Other Financing Activities $62M $13M -$8.4M -$19.7M --
Cash From Financing $526.1M -$411.7M -$798.1M -$576.6M --
 
Beginning Cash (CF) $203.1M $200.2M $210.5M $322.8M --
Foreign Exchange Rate Adjustment $186K -$1.1M $2.4M -$5.1M --
Additions / Reductions -$10M $22.3M $18.5M $16.5M --
Ending Cash (CF) $193.3M $221.5M $231.5M $334.1M --
 
Levered Free Cash Flow $275.8M $441.2M $828.1M $599.7M --

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

GET BETTER TRADE IDEAS

Popular

2 Dividend Stocks to Buy in a Recession
2 Dividend Stocks to Buy in a Recession

While many economists and investors initially expected 2025 to be…

Is Ford Stock Undervalued Amid the EV Transition?
Is Ford Stock Undervalued Amid the EV Transition?

There is a lot going on in the electric vehicle…

Is Goldman Sachs Stock a Buy Sell or Hold?
Is Goldman Sachs Stock a Buy Sell or Hold?

When the Federal Reserve started hiking rates in 2022, banks’…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

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

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

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

Alerts

Sell
49
SMTC alert for Mar 17

Semtech [SMTC] is down 1.02% over the past day.

Buy
62
PLPC alert for Mar 17

Preformed Line Products [PLPC] is up 3.08% over the past day.

Sell
50
NUTX alert for Mar 17

Nutex Health [NUTX] is up 6.97% over the past day.

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

Show me the best stock