Financhill
Sell
18

FCPT Quote, Financials, Valuation and Earnings

Last price:
$26.14
Seasonality move :
7.93%
Day range:
$25.68 - $27.34
52-week range:
$22.38 - $30.93
Dividend yield:
5.37%
P/E ratio:
24.36x
P/S ratio:
9.13x
P/B ratio:
1.80x
Volume:
1.8M
Avg. volume:
1.1M
1-year change:
9.63%
Market cap:
$2.6B
Revenue:
$268.1M
EPS (TTM):
$1.07
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $170.9M $199.4M $223.2M $250.6M $268.1M
Revenue Growth (YoY) 6.69% 16.63% 11.95% 12.28% 6.97%
 
Cost of Revenues $19.6M $29.6M $35.8M $40.3M $40.6M
Gross Profit $151.4M $169.8M $187.4M $210.3M $227.5M
Gross Profit Margin 88.54% 85.15% 83.96% 83.94% 84.86%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15M $17.7M $20M $22.7M $23.8M
Other Inc / (Exp) $170K $467K $8.7M $3.3M $963K
Operating Expenses $44.5M $52.5M $61.5M $73.4M $78.3M
Operating Income $106.9M $117.3M $125.9M $136.9M $149.2M
 
Net Interest Expenses $29.2M $32.6M $36.4M $44.6M $49.2M
EBT. Incl. Unusual Items $77.8M $85.2M $98.1M $95.6M $100.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $247K -$534K $237K $130K $308K
Net Income to Company $77.6M $85.7M $97.9M $95.5M $100.6M
 
Minority Interest in Earnings -$235K -$164K -$136K -$122K -$122K
Net Income to Common Excl Extra Items $77.3M $85.6M $97.8M $95.3M $100.5M
 
Basic EPS (Cont. Ops) $1.08 $1.12 $1.20 $1.08 $1.07
Diluted EPS (Cont. Ops) $1.08 $1.11 $1.20 $1.07 $1.07
Weighted Average Basic Share $71.3M $76.7M $81.6M $88.5M $93.6M
Weighted Average Diluted Share $71.6M $76.8M $81.8M $88.7M $94.1M
 
EBITDA $136.5M $152.6M $176M $190.9M $204.6M
EBIT $107M $117.8M $134.6M $140.2M $150.1M
 
Revenue (Reported) $170.9M $199.4M $223.2M $250.6M $268.1M
Operating Income (Reported) $106.9M $117.3M $125.9M $136.9M $149.2M
Operating Income (Adjusted) $107M $117.8M $134.6M $140.2M $150.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $44.6M $52.7M $57.4M $65.1M $68.3M
Revenue Growth (YoY) 9.14% 18.01% 8.95% 13.56% 4.9%
 
Cost of Revenues $5.3M $8M $9.3M $9.8M $10.1M
Gross Profit $39.4M $44.7M $48.1M $55.3M $58.2M
Gross Profit Margin 88.23% 84.9% 83.87% 84.97% 85.16%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.7M $4.2M $5.2M $5.5M $5.7M
Other Inc / (Exp) $2K $26K $847K $398K $242K
Operating Expenses $11.5M $13.5M $16.2M $18.8M $19.8M
Operating Income $27.9M $31.2M $31.9M $36.5M $38.4M
 
Net Interest Expenses $7.5M $8.2M $9.8M $12.4M $12.3M
EBT. Incl. Unusual Items $20.4M $23M $22.9M $24.5M $26.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $55K -$765K $28K $80K $105K
Net Income to Company $20.3M $23.7M $22.9M $24.5M $26.2M
 
Minority Interest in Earnings -$55K -$35K -$31K -$30K -$31K
Net Income to Common Excl Extra Items $20.3M $23.7M $22.9M $24.4M $26.2M
 
Basic EPS (Cont. Ops) $0.27 $0.31 $0.27 $0.27 $0.27
Diluted EPS (Cont. Ops) $0.27 $0.30 $0.27 $0.27 $0.27
Weighted Average Basic Share $74M $78.4M $84M $90.5M $96.6M
Weighted Average Diluted Share $74.5M $78.7M $84.2M $90.7M $97.1M
 
EBITDA $35.6M $40.6M $43.8M $50.2M $52.7M
EBIT $27.9M $31.2M $32.8M $36.9M $38.6M
 
Revenue (Reported) $44.6M $52.7M $57.4M $65.1M $68.3M
Operating Income (Reported) $27.9M $31.2M $31.9M $36.5M $38.4M
Operating Income (Adjusted) $27.9M $31.2M $32.8M $36.9M $38.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $170.9M $199.4M $223.2M $250.6M $268.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $19.6M $29.6M $35.8M $40.3M $40.6M
Gross Profit $151.4M $169.8M $187.4M $210.3M $227.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15M $17.7M $20M $22.7M $23.8M
Other Inc / (Exp) $170K $467K $8.7M $3.3M $963K
Operating Expenses $44.5M $52.5M $61.5M $73.4M $78.3M
Operating Income $106.9M $117.3M $125.9M $136.9M $149.2M
 
Net Interest Expenses $29.2M $32.6M $36.4M $44.6M $49.2M
EBT. Incl. Unusual Items $77.8M $85.2M $98.1M $95.6M $100.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $247K -$534K $237K $130K $308K
Net Income to Company $77.6M $85.7M $97.9M $95.5M $100.6M
 
Minority Interest in Earnings -$235K -$164K -$136K -$122K -$122K
Net Income to Common Excl Extra Items $77.3M $85.6M $97.8M $95.3M $100.5M
 
Basic EPS (Cont. Ops) $1.08 $1.12 $1.20 $1.08 $1.07
Diluted EPS (Cont. Ops) $1.07 $1.11 $1.20 $1.08 $1.07
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $136.5M $152.6M $176M $190.9M $204.6M
EBIT $107M $117.8M $134.6M $140.2M $150.1M
 
Revenue (Reported) $170.9M $199.4M $223.2M $250.6M $268.1M
Operating Income (Reported) $106.9M $117.3M $125.9M $136.9M $149.2M
Operating Income (Adjusted) $107M $117.8M $134.6M $140.2M $150.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $199.4M $223.2M $250.6M $268.1M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $29.6M $35.8M $40.3M $40.6M --
Gross Profit $169.8M $187.4M $210.3M $227.5M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $17.7M $20M $22.7M $23.8M --
Other Inc / (Exp) $467K $8.7M $3.3M $963K --
Operating Expenses $52.5M $61.5M $73.4M $78.3M --
Operating Income $117.3M $125.9M $136.9M $149.2M --
 
Net Interest Expenses $32.6M $36.4M $44.6M $49.2M --
EBT. Incl. Unusual Items $85.2M $98.1M $95.6M $100.9M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$534K $237K $130K $308K --
Net Income to Company $85.7M $97.9M $95.5M $100.6M --
 
Minority Interest in Earnings -$164K -$136K -$122K -$122K --
Net Income to Common Excl Extra Items $85.6M $97.8M $95.3M $100.5M --
 
Basic EPS (Cont. Ops) $1.12 $1.20 $1.08 $1.07 --
Diluted EPS (Cont. Ops) $1.11 $1.20 $1.08 $1.07 --
Weighted Average Basic Share $306.7M $326.3M $354.1M $374.6M --
Weighted Average Diluted Share $307.3M $327.2M $354.9M $375.9M --
 
EBITDA $152.6M $176M $190.9M $204.6M --
EBIT $117.8M $134.6M $140.2M $150.1M --
 
Revenue (Reported) $199.4M $223.2M $250.6M $268.1M --
Operating Income (Reported) $117.3M $125.9M $136.9M $149.2M --
Operating Income (Adjusted) $117.8M $134.6M $140.2M $150.1M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $11.1M $6.3M $26.3M $16.3M $4.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1M $1.3M $2.7M $3M $3.5M
Inventory $2.9M $252K $7.8M $238K $221K
Prepaid Expenses $4.3M $4.4M $3.4M $2.5M $2.7M
Other Current Assets -- -- -- -- --
Total Current Assets $19.3M $12.3M $40.1M $30.5M $10.5M
 
Property Plant And Equipment $5.4M $4.9M $4.4M $3.9M $3.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $96.3M $104.3M $106.2M $118M $123.6M
Other Long-Term Assets $48.9M $56.1M $62.6M $66.5M $70.2M
Total Assets $1.7B $1.9B $2.2B $2.5B $2.7B
 
Accounts Payable $376K $550K $766K $1.3M $931K
Accrued Expenses $1.8M $2.4M $4.1M $7.7M $7.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $38.2M $40.9M $47.2M $57.3M $53.3M
 
Long-Term Debt $753.9M $877.6M $995.5M $1.1B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $823.7M $939.1M $1.1B $1.2B $1.2B
 
Common Stock $8K $8K $9K $9K $10K
Other Common Equity Adj -$25.7M -$9.8M $30.9M $22M $23.6M
Common Equity $841.4M $961.7M $1.1B $1.3B $1.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3.1M $2.2M $2.3M $2.2M $2.2M
Total Equity $844.5M $963.9M $1.1B $1.3B $1.5B
 
Total Liabilities and Equity $1.7B $1.9B $2.2B $2.5B $2.7B
Cash and Short Terms $11.1M $6.3M $26.3M $16.3M $4.1M
Total Debt $753.9M $877.6M $995.5M $1.1B $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $11.1M $6.3M $26.3M $16.3M $4.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1M $1.3M $2.7M $3M $3.5M
Inventory $2.9M $252K $7.8M $238K $221K
Prepaid Expenses $4.3M $4.4M $3.4M $2.5M $2.7M
Other Current Assets -- -- -- -- --
Total Current Assets $19.3M $12.3M $40.1M $30.5M $10.5M
 
Property Plant And Equipment $5.4M $4.9M $4.4M $3.9M $3.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $96.3M $104.3M $106.2M $118M $123.6M
Other Long-Term Assets $48.9M $56.1M $62.6M $66.5M $70.2M
Total Assets $1.7B $1.9B $2.2B $2.5B $2.7B
 
Accounts Payable $376K $550K $766K $1.3M $931K
Accrued Expenses $1.8M $2.4M $4.1M $7.7M $7.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $38.2M $40.9M $47.2M $57.3M $53.3M
 
Long-Term Debt $753.9M $877.6M $995.5M $1.1B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $823.7M $939.1M $1.1B $1.2B $1.2B
 
Common Stock $8K $8K $9K $9K $10K
Other Common Equity Adj -$25.7M -$9.8M $30.9M $22M $23.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3.1M $2.2M $2.3M $2.2M $2.2M
Total Equity $844.5M $963.9M $1.1B $1.3B $1.5B
 
Total Liabilities and Equity $1.7B $1.9B $2.2B $2.5B $2.7B
Cash and Short Terms $11.1M $6.3M $26.3M $16.3M $4.1M
Total Debt $753.9M $877.6M $995.5M $1.1B $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $77.6M $85.7M $97.9M $95.5M $100.6M
Depreciation & Amoritzation $29.4M $34.8M $41.5M $50.7M $54.5M
Stock-Based Compensation $3.4M $3.9M $5M $6.3M $7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $91.5M $122.4M $142M $165.1M $144.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$229.1M -$264.9M -$270.9M -$312.8M -$272.9M
 
Dividends Paid (Ex Special Dividend) -$86.3M -$96.9M -$107.5M -$119.7M -$128.1M
Special Dividend Paid
Long-Term Debt Issued $301.5M $290.5M $183M $245M $302M
Long-Term Debt Repaid -$218.5M -$164.5M -$64M -$129M -$278M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$4.8M -$7.9M -$4.4M -$3.5M -$3.7M
Cash From Financing $143.6M $137.7M $148.9M $146.2M $108.1M
 
Beginning Cash (CF) $5.1M $11.1M $6.3M $26.3M $24.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6M -$4.8M $20M -$1.5M -$20.7M
Ending Cash (CF) $11.1M $6.3M $26.3M $24.8M $4.1M
 
Levered Free Cash Flow $91.5M $122.4M $142M $165.1M $144.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $20.6M $22.3M $23.2M $24.1M --
Depreciation & Amoritzation $8.2M $9.7M $12.2M $13.5M --
Stock-Based Compensation $1.4M $1.5M $1.8M $1.6M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $31.8M $34.8M $37.9M $27.6M --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$32.9M -$43.3M -$10.4M -$16.4M --
 
Dividends Paid (Ex Special Dividend) -$24.1M -$26.7M -$29.1M -$31.5M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $46M $153M -- $119M --
Long-Term Debt Repaid -$22M -$64M -- -$100M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.1M -$2.1M -$2.3M -$3.6M --
Cash From Financing $1.5M $60.3M -$22.5M -$9.2M --
 
Beginning Cash (CF) $11.1M $6.3M $26.3M $24.8M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $419K $51.8M $5.1M $2M --
Ending Cash (CF) $11.5M $58.1M $31.4M $26.8M --
 
Levered Free Cash Flow $31.8M $34.8M $37.9M $27.6M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $77.6M $85.7M $97.9M $95.5M $100.6M
Depreciation & Amoritzation $29.4M $34.8M $41.5M $50.7M $54.5M
Stock-Based Compensation $3.4M $3.9M $5M $6.3M $7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $91.5M $122.4M $142M $165.1M $144.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$229.1M -$264.9M -$270.9M -$312.8M -$272.9M
 
Dividends Paid (Ex Special Dividend) -$86.3M -$96.9M -$107.5M -$119.7M -$128.1M
Special Dividend Paid
Long-Term Debt Issued $301.5M $290.5M $183M $245M $302M
Long-Term Debt Repaid -$218.5M -$164.5M -$64M -$129M -$278M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$4.8M -$7.9M -$4.4M -$3.5M -$3.7M
Cash From Financing $143.6M $137.7M $148.9M $146.2M $108.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6M -$4.8M $20M -$1.5M -$20.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $91.5M $122.4M $142M $165.1M $144.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $20.6M $22.3M $23.2M $24.1M --
Depreciation & Amoritzation $8.2M $9.7M $12.2M $13.5M --
Stock-Based Compensation $1.4M $1.5M $1.8M $1.6M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $31.8M $34.8M $37.9M $27.6M --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$32.9M -$43.3M -$10.4M -$16.4M --
 
Dividends Paid (Ex Special Dividend) -$24.1M -$26.7M -$29.1M -$31.5M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $46M $153M -- $119M --
Long-Term Debt Repaid -$22M -$64M -- -$100M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.1M -$2.1M -$2.3M -$3.6M --
Cash From Financing $1.5M $60.3M -$22.5M -$9.2M --
 
Beginning Cash (CF) $11.1M $6.3M $26.3M $24.8M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $419K $51.8M $5.1M $2M --
Ending Cash (CF) $11.5M $58.1M $31.4M $26.8M --
 
Levered Free Cash Flow $31.8M $34.8M $37.9M $27.6M --

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

GET BETTER TRADE IDEAS

Popular

Down 50%, Is Dell Technologies a Buy?
Down 50%, Is Dell Technologies a Buy?

Dell (NYSE:DELL)’s share price has been on a roller coaster…

How Bad Will the Stock Market Get?
How Bad Will the Stock Market Get?

In recent trading days, global stock markets have seen massive…

Is JOBY Stock a Buy, Sell or Hold?
Is JOBY Stock a Buy, Sell or Hold?

Joby Aviation (NYSE:JOBY) got started with the big idea of…

Stock Ideas

Sell
36
Is MSFT Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 30x

Sell
30
Is AAPL Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 28x

Sell
33
Is NVDA Stock a Buy?

Market Cap: $2.3T
P/E Ratio: 33x

Alerts

Buy
55
SLNO alert for Apr 9

Soleno Therapeutics [SLNO] is down 15.14% over the past day.

Sell
20
HELE alert for Apr 9

Helen Of Troy [HELE] is down 14.01% over the past day.

Sell
18
OXM alert for Apr 9

Oxford Industries [OXM] is down 13.19% over the past day.

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

Show me the best stock