Financhill
Sell
23

EPAM Quote, Financials, Valuation and Earnings

Last price:
$182.78
Seasonality move :
9.51%
Day range:
$179.45 - $182.93
52-week range:
$169.43 - $302.19
Dividend yield:
0%
P/E ratio:
23.31x
P/S ratio:
2.24x
P/B ratio:
2.86x
Volume:
1M
Avg. volume:
795.8K
1-year change:
-39.54%
Market cap:
$10.4B
Revenue:
$4.7B
EPS (TTM):
$7.84
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.7B $3.8B $4.8B $4.7B $4.7B
Revenue Growth (YoY) 15.94% 41.31% 28.38% -2.78% 0.8%
 
Cost of Revenues $1.7B $2.5B $3.3B $3.3B $3.3B
Gross Profit $927M $1.3B $1.5B $1.4B $1.5B
Gross Profit Margin 34.86% 33.91% 31.88% 30.57% 30.68%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $484.8M $648.7M $872.8M $815.1M $816.3M
Other Inc / (Exp) -$4.7M -$7.2M -$75.7M -$41.7M -$7M
Operating Expenses $547.6M $732.1M $965M $906.9M $905.9M
Operating Income $379.3M $542.3M $573M $527.2M $544.6M
 
Net Interest Expenses -- $1.7M -- -- --
EBT. Incl. Unusual Items $378.5M $533.4M $507.3M $536.6M $584.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $51.3M $51.7M $87.8M $119.5M $129.9M
Net Income to Company $327.2M $481.7M $419.4M $417.1M $454.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $327.2M $481.7M $419.4M $417.1M $454.5M
 
Basic EPS (Cont. Ops) $5.87 $8.52 $7.32 $7.21 $7.93
Diluted EPS (Cont. Ops) $5.60 $8.15 $7.09 $7.06 $7.84
Weighted Average Basic Share $55.7M $56.5M $57.3M $57.8M $57.3M
Weighted Average Diluted Share $58.4M $59.1M $59.2M $59.1M $58M
 
EBITDA $508.6M $680.3M $713M $659.9M $671.7M
EBIT $379.3M $535.1M $573M $527.2M $544.6M
 
Revenue (Reported) $2.7B $3.8B $4.8B $4.7B $4.7B
Operating Income (Reported) $379.3M $542.3M $573M $527.2M $544.6M
Operating Income (Adjusted) $379.3M $535.1M $573M $527.2M $544.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $723.5M $1.1B $1.2B $1.2B $1.2B
Revenue Growth (YoY) 14.34% 53.07% 11.18% -6.01% 7.87%
 
Cost of Revenues $465.8M $727.3M $832.7M $797.6M $868.3M
Gross Profit $257.7M $380.2M $398.6M $359.6M $380M
Gross Profit Margin 35.62% 34.33% 32.37% 31.08% 30.44%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $128.9M $190.9M $205M $214M $217M
Other Inc / (Exp) -$7.9M -$1.4M $26.3M -$9.1M -$5.6M
Operating Expenses $145.7M $214.5M $228.1M $237.1M $243.5M
Operating Income $112M $165.7M $170.5M $122.5M $136.5M
 
Net Interest Expenses $2.1M $4.4M -- -- --
EBT. Incl. Unusual Items $102M $159.9M $201.2M $127.4M $137.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.5M $17.7M $46.1M $29.8M $34M
Net Income to Company $85.5M $142.3M $155M $97.6M $103.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $85.5M $142.3M $155M $97.6M $103.3M
 
Basic EPS (Cont. Ops) $1.53 $2.51 $2.69 $1.69 $1.82
Diluted EPS (Cont. Ops) $1.46 $2.40 $2.61 $1.66 $1.80
Weighted Average Basic Share $56M $56.8M $57.6M $57.8M $56.8M
Weighted Average Diluted Share $58.8M $59.3M $59.4M $58.9M $57.4M
 
EBITDA $144.7M $197.1M $204.1M $155.7M $172.6M
EBIT $112M $158.5M $170.5M $122.5M $136.5M
 
Revenue (Reported) $723.5M $1.1B $1.2B $1.2B $1.2B
Operating Income (Reported) $112M $165.7M $170.5M $122.5M $136.5M
Operating Income (Adjusted) $112M $158.5M $170.5M $122.5M $136.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.7B $3.8B $4.8B $4.7B $4.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.7B $2.5B $3.3B $3.3B $3.3B
Gross Profit $927M $1.3B $1.5B $1.4B $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $484.8M $648.7M $872.8M $815.1M $816.3M
Other Inc / (Exp) -$4.7M -$7.2M -$75.7M -$41.7M -$7M
Operating Expenses $547.6M $732.1M $965M $906.9M $905.9M
Operating Income $379.3M $542.3M $573M $527.2M $544.6M
 
Net Interest Expenses -- $1.7M -- -- --
EBT. Incl. Unusual Items $378.5M $533.4M $507.3M $536.6M $584.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $51.3M $51.7M $87.8M $119.5M $129.9M
Net Income to Company $327.2M $481.7M $419.4M $417.1M $454.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $327.2M $481.7M $419.4M $417.1M $454.5M
 
Basic EPS (Cont. Ops) $5.88 $8.52 $7.32 $7.21 $7.94
Diluted EPS (Cont. Ops) $5.60 $8.15 $7.08 $7.07 $7.84
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $508.6M $680.3M $713M $659.9M $671.7M
EBIT $379.3M $535.1M $573M $527.2M $544.6M
 
Revenue (Reported) $2.7B $3.8B $4.8B $4.7B $4.7B
Operating Income (Reported) $379.3M $542.3M $573M $527.2M $544.6M
Operating Income (Adjusted) $379.3M $535.1M $573M $527.2M $544.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $3.8B $4.8B $4.7B $4.7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.5B $3.3B $3.3B $3.3B --
Gross Profit $1.3B $1.5B $1.4B $1.5B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $648.7M $872.8M $815.1M $816.3M --
Other Inc / (Exp) -$7.2M -$75.7M -$41.7M -$7M --
Operating Expenses $732.1M $965M $906.9M $905.9M --
Operating Income $542.3M $573M $527.2M $544.6M --
 
Net Interest Expenses $9.7M $165K -- -- --
EBT. Incl. Unusual Items $533.4M $507.3M $536.6M $584.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $51.7M $87.8M $119.5M $129.9M --
Net Income to Company $481.7M $419.4M $417.1M $454.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $481.7M $419.4M $417.1M $454.5M --
 
Basic EPS (Cont. Ops) $8.52 $7.32 $7.21 $7.94 --
Diluted EPS (Cont. Ops) $8.15 $7.08 $7.07 $7.84 --
Weighted Average Basic Share $226M $229.2M $231.3M $229.2M --
Weighted Average Diluted Share $236.3M $236.7M $236.3M $231.9M --
 
EBITDA $680.3M $713M $659.9M $671.7M --
EBIT $535.1M $573M $527.2M $544.6M --
 
Revenue (Reported) $3.8B $4.8B $4.7B $4.7B --
Operating Income (Reported) $542.3M $573M $527.2M $544.6M --
Operating Income (Adjusted) $535.1M $573M $527.2M $544.6M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.3B $1.4B $1.7B $2B $1.3B
Short Term Investments $60M -- $60.3M $60.7M $1.7M
Accounts Receivable, Net $501.1M $768.9M $932.6M $897M $1B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $29.6M $53.9M $85.3M $97.4M $136.1M
Total Current Assets $1.9B $2.3B $2.8B $3.1B $2.4B
 
Property Plant And Equipment $398.2M $421.1M $422.1M $370M $335.9M
Long-Term Investments -- -- -- -- --
Goodwill $212M $530.7M $529.1M $562.5M $1.2B
Other Intangibles $52M $101.1M $77.7M $71.1M $436.4M
Other Long-Term Assets $54M $56.9M $47.9M $59.6M $100.5M
Total Assets $2.7B $3.5B $4B $4.4B $4.8B
 
Accounts Payable $10.2M $24.8M $30.9M $32M $44.7M
Accrued Expenses $1.1M $9.4M $18M $9.7M $14.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $60.8M $50.1M $40.4M $36.6M $39.6M
Other Current Liabilities $26.7M $42.9M $52.9M $47.3M $83.6M
Total Current Liabilities $466M $763.4M $747.5M $644.9M $821M
 
Long-Term Debt $25M $30.2M $27.7M $26.1M $25.2M
Capital Leases -- -- -- -- --
Total Liabilities $738.3M $1B $1B $880.9M $1.1B
 
Common Stock $56K $57K $58K $58K $57K
Other Common Equity Adj -$25.5M -$54.2M -$95.3M -$39M -$116.9M
Common Equity $2B $2.5B $3B $3.5B $3.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $8.7M $1.5M $579K $1.9M
Total Equity $2B $2.5B $3B $3.5B $3.6B
 
Total Liabilities and Equity $2.7B $3.5B $4B $4.4B $4.8B
Cash and Short Terms $1.4B $1.4B $1.7B $2.1B $1.3B
Total Debt $25M $46.3M $27.7M $26.1M $25.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.3B $1.4B $1.7B $2B $1.3B
Short Term Investments $60M -- $60.3M $60.7M $1.7M
Accounts Receivable, Net $501.1M $768.9M $932.6M $897M $1B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $29.6M $53.9M $85.3M $97.4M $136.1M
Total Current Assets $1.9B $2.3B $2.8B $3.1B $2.4B
 
Property Plant And Equipment $398.2M $421.1M $422.1M $370M $335.9M
Long-Term Investments -- -- -- -- --
Goodwill $212M $530.7M $529.1M $562.5M $1.2B
Other Intangibles $52M $101.1M $77.7M $71.1M $436.4M
Other Long-Term Assets $54M $56.9M $47.9M $59.6M $100.5M
Total Assets $2.7B $3.5B $4B $4.4B $4.8B
 
Accounts Payable $10.2M $24.8M $30.9M $32M $44.7M
Accrued Expenses $1.1M $9.4M $18M $9.7M $14.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $60.8M $50.1M $40.4M $36.6M $39.6M
Other Current Liabilities $26.7M $42.9M $52.9M $47.3M $83.6M
Total Current Liabilities $466M $763.4M $747.5M $644.9M $821M
 
Long-Term Debt $25M $30.2M $27.7M $26.1M $25.2M
Capital Leases -- -- -- -- --
Total Liabilities $738.3M $1B $1B $880.9M $1.1B
 
Common Stock $56K $57K $58K $58K $57K
Other Common Equity Adj -$25.5M -$54.2M -$95.3M -$39M -$116.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $8.7M $1.5M $579K $1.9M
Total Equity $2B $2.5B $3B $3.5B $3.6B
 
Total Liabilities and Equity $2.7B $3.5B $4B $4.4B $4.8B
Cash and Short Terms $1.4B $1.4B $1.7B $2.1B $1.3B
Total Debt $25M $46.3M $27.7M $26.1M $25.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $327.2M $481.7M $419.4M $417.1M $454.5M
Depreciation & Amoritzation $129.2M $145.2M $140M $132.7M $127.1M
Stock-Based Compensation $75.2M $111.7M $99.9M $147.7M $167.3M
Change in Accounts Receivable $4.2M -$211.7M -$192.7M $32.4M $15.6M
Change in Inventories -- -- -- -- --
Cash From Operations $544.4M $572.3M $464.1M $562.6M $559.2M
 
Capital Expenditures $68.8M $111.5M $81.6M $28.4M $32.1M
Cash Acquisitions -$18.9M -$315M -$10.6M -$24.8M -$912.2M
Cash From Investing -$167.2M -$368.9M -$182.9M -$66.8M -$885M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $31.1M $1.8M $825K $8K
Long-Term Debt Repaid -$18K -$31.1M -$15.5M -$3M -$1.9M
Repurchase of Common Stock -- -- -- -$164.9M -$398M
Other Financing Activities -$27.2M -$85.9M -$38.9M -$50.3M -$44.3M
Cash From Financing -$765K -$59.6M -$2M -$165.8M -$390.4M
 
Beginning Cash (CF) $937.7M $1.3B $1.4B $1.7B $2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $376.5M $143.8M $279.2M $330.1M -$716.2M
Ending Cash (CF) $1.3B $1.4B $1.7B $2B $1.3B
 
Levered Free Cash Flow $475.6M $460.8M $382.5M $534.2M $527M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $85.5M $142.3M $155M $97.6M $103.3M
Depreciation & Amoritzation $32.7M $38.7M $33.6M $33.2M $36.1M
Stock-Based Compensation $20.4M $34M $31.6M $38.2M $44.7M
Change in Accounts Receivable $758K $21M $4M $26.2M $38.4M
Change in Inventories -- -- -- -- --
Cash From Operations $159.4M $284.6M $186.1M $171.4M $130.3M
 
Capital Expenditures $18.5M $56.6M $21.5M $10M $15.7M
Cash Acquisitions -- -$154M -$114K -$8.7M -$855.1M
Cash From Investing -$17.9M -$210.4M -$31.1M -$20.7M -$845.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $31.1M -$2.4M $61K $8K
Long-Term Debt Repaid -- -$31.1M -$4M -$362K -$368K
Repurchase of Common Stock -- -- -- -$36.5M -$13M
Other Financing Activities -$3M -$51.2M -$4.9M -$8.6M -$5.3M
Cash From Financing $318K -$45.1M $8M -$22.4M $1.3M
 
Beginning Cash (CF) $1.2B $1.4B $1.5B $1.9B $2B
Foreign Exchange Rate Adjustment $19.5M -$5.3M $31M $35M -$36M
Additions / Reductions $141.8M $29.1M $163M $128.3M -$714.4M
Ending Cash (CF) $1.3B $1.4B $1.7B $2B $1.3B
 
Levered Free Cash Flow $141M $228M $164.6M $161.4M $114.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $327.2M $481.7M $419.4M $417.1M $454.5M
Depreciation & Amoritzation $129.2M $145.2M $140M $132.7M $127.1M
Stock-Based Compensation $75.2M $111.7M $99.9M $147.7M $167.3M
Change in Accounts Receivable $4.2M -$211.7M -$192.7M $32.4M $15.6M
Change in Inventories -- -- -- -- --
Cash From Operations $544.4M $572.3M $464.1M $562.6M $559.2M
 
Capital Expenditures $68.8M $111.5M $81.6M $28.4M $32.1M
Cash Acquisitions -$18.9M -$315M -$10.6M -$24.8M -$912.2M
Cash From Investing -$167.2M -$368.9M -$182.9M -$66.8M -$885M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $31.1M $1.8M $825K $8K
Long-Term Debt Repaid -- -$31.1M -$15.5M -$3M -$1.9M
Repurchase of Common Stock -- -- -- -$164.9M -$398M
Other Financing Activities -$27.2M -$85.9M -$38.9M -$50.3M -$44.3M
Cash From Financing -$765K -$59.6M -$2M -$165.8M -$390.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $376.5M $143.8M $279.2M $330.1M -$716.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $475.6M $460.8M $382.5M $534.2M $527M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $481.7M $419.4M $417.1M $454.5M --
Depreciation & Amoritzation $145.2M $140M $132.7M $127.1M --
Stock-Based Compensation $111.7M $99.9M $147.7M $167.3M --
Change in Accounts Receivable -$211.7M -$192.7M $32.4M $15.6M --
Change in Inventories -- -- -- -- --
Cash From Operations $572.3M $464.1M $562.6M $559.2M --
 
Capital Expenditures $111.5M $81.6M $28.4M $32.1M --
Cash Acquisitions -$315M -$10.6M -$24.8M -$912.2M --
Cash From Investing -$368.9M -$182.9M -$66.8M -$885M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $31.1M $1.8M $825K $8K --
Long-Term Debt Repaid -$31.1M -$15.5M -$3M -$1.9M --
Repurchase of Common Stock -- -- -$164.9M -$398M --
Other Financing Activities -$85.9M -$38.9M -$50.3M -$44.3M --
Cash From Financing -$59.6M -$2M -$165.8M -$390.4M --
 
Beginning Cash (CF) $5.4B $5.5B $7.1B $7.9B --
Foreign Exchange Rate Adjustment -$18M -$44.9M $29.4M -$36.5M --
Additions / Reductions $143.8M $279.2M $330.1M -$716.2M --
Ending Cash (CF) $5.5B $5.8B $7.5B $7.1B --
 
Levered Free Cash Flow $460.8M $382.5M $534.2M $527M --

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

GET BETTER TRADE IDEAS

Popular

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’…

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

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

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock