Financhill
Sell
43

SMP Quote, Financials, Valuation and Earnings

Last price:
$24.94
Seasonality move :
4.97%
Day range:
$24.40 - $25.03
52-week range:
$24.40 - $35.92
Dividend yield:
4.73%
P/E ratio:
20.27x
P/S ratio:
0.38x
P/B ratio:
0.89x
Volume:
217.9K
Avg. volume:
205.7K
1-year change:
-25.69%
Market cap:
$545M
Revenue:
$1.5B
EPS (TTM):
$1.23
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.1B $1.3B $1.4B $1.4B $1.5B
Revenue Growth (YoY) -0.82% 15.08% 5.62% -0.99% 7.77%
 
Cost of Revenues $791.9M $921.9M $989.3M $969.4M $1B
Gross Profit $336.7M $376.9M $382.5M $388.8M $423.3M
Gross Profit Margin 29.83% 29.02% 27.89% 28.63% 28.92%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $224.7M $247.5M $276.6M $293.6M $335.1M
Other Inc / (Exp) -$2.4M $3.1M $2.7M -$833K -$1.7M
Operating Expenses $224.7M $247.5M $276.5M $293.5M $335M
Operating Income $112M $129.4M $106M $95.3M $88.3M
 
Net Interest Expenses $2.2M $2M $10.4M $12.8M $12.6M
EBT. Incl. Unusual Items $107.4M $130.5M $98.3M $81.7M $74M
Earnings of Discontinued Ops. -$23M -$8.5M -$17.7M -$29M -$26.1M
Income Tax Expense $27M $31M $25.2M $18.4M $19.4M
Net Income to Company $57.4M $91M $55.4M $34.4M $28.5M
 
Minority Interest in Earnings -- -$68K -$84K -$204K -$976K
Net Income to Common Excl Extra Items $57.4M $90.9M $55.4M $34.1M $27.5M
 
Basic EPS (Cont. Ops) $2.57 $4.10 $2.55 $1.57 $1.26
Diluted EPS (Cont. Ops) $2.51 $4.02 $2.50 $1.54 $1.24
Weighted Average Basic Share $22.4M $22.1M $21.7M $21.7M $21.8M
Weighted Average Diluted Share $22.8M $22.6M $22.1M $22.2M $22.2M
 
EBITDA $136M $159.7M $137.2M $124M $118.9M
EBIT $109.7M $132.5M $108.9M $95M $87.5M
 
Revenue (Reported) $1.1B $1.3B $1.4B $1.4B $1.5B
Operating Income (Reported) $112M $129.4M $106M $95.3M $88.3M
Operating Income (Adjusted) $109.7M $132.5M $108.9M $95M $87.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $282.7M $309.9M $308.2M $290.8M $343.4M
Revenue Growth (YoY) 17.2% 9.6% -0.54% -5.66% 18.09%
 
Cost of Revenues $188.6M $221.2M $218.6M $209.2M $242.4M
Gross Profit $94.2M $88.7M $89.6M $81.5M $101M
Gross Profit Margin 33.3% 28.62% 29.06% 28.04% 29.41%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $61M $64.2M $72.1M $70.3M $95.3M
Other Inc / (Exp) -$2.5M $972K -$2.1M -$2.2M -$1M
Operating Expenses $61M $64.2M $72M $70.3M $95.2M
Operating Income $33.2M $24.4M $17.6M $11.2M $5.8M
 
Net Interest Expenses $112K $623K $4.1M $2M $4.7M
EBT. Incl. Unusual Items $30.6M $24.8M $11.3M $7M $62K
Earnings of Discontinued Ops. -$13.6M -$1.3M -$615K -$795K -$1.4M
Income Tax Expense $7.8M $4.7M $2.8M -$288K $667K
Net Income to Company $9.2M $18.7M $7.9M $6.5M -$2M
 
Minority Interest in Earnings -- -$36K $45K -$52K -$191K
Net Income to Common Excl Extra Items $9.2M $18.7M $7.9M $6.4M -$2.2M
 
Basic EPS (Cont. Ops) $0.41 $0.85 $0.37 $0.29 -$0.10
Diluted EPS (Cont. Ops) $0.40 $0.83 $0.36 $0.29 -$0.10
Weighted Average Basic Share $22.4M $22M $21.6M $21.8M $21.8M
Weighted Average Diluted Share $22.9M $22.4M $22.1M $22.1M $22.3M
 
EBITDA $37.8M $32.5M $23M $17.1M $15M
EBIT $30.8M $25.5M $15.6M $9.5M $5.6M
 
Revenue (Reported) $282.7M $309.9M $308.2M $290.8M $343.4M
Operating Income (Reported) $33.2M $24.4M $17.6M $11.2M $5.8M
Operating Income (Adjusted) $30.8M $25.5M $15.6M $9.5M $5.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.1B $1.3B $1.4B $1.4B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $791.9M $921.9M $989.3M $969.4M $1B
Gross Profit $336.7M $376.9M $382.5M $388.8M $423.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $224.7M $247.5M $276.6M $293.6M $335.1M
Other Inc / (Exp) -$2.4M $3.1M $2.7M -$833K -$1.7M
Operating Expenses $224.7M $247.5M $276.5M $293.5M $335M
Operating Income $112M $129.4M $106M $95.3M $88.3M
 
Net Interest Expenses $2.2M $2M $10.4M $12.8M $12.6M
EBT. Incl. Unusual Items $107.4M $130.5M $98.3M $81.7M $74M
Earnings of Discontinued Ops. -$23M -$8.5M -$17.7M -$29M -$26.1M
Income Tax Expense $27M $31M $25.2M $18.4M $19.4M
Net Income to Company $57.4M $91M $55.4M $34.4M $28.5M
 
Minority Interest in Earnings -- -$68K -$84K -$204K -$976K
Net Income to Common Excl Extra Items $57.4M $90.9M $55.4M $34.1M $27.5M
 
Basic EPS (Cont. Ops) $2.56 $4.10 $2.54 $1.57 $1.26
Diluted EPS (Cont. Ops) $2.52 $4.02 $2.49 $1.54 $1.23
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $136M $159.7M $137.2M $124M $118.9M
EBIT $109.7M $132.5M $108.9M $95M $87.5M
 
Revenue (Reported) $1.1B $1.3B $1.4B $1.4B $1.5B
Operating Income (Reported) $112M $129.4M $106M $95.3M $88.3M
Operating Income (Adjusted) $109.7M $132.5M $108.9M $95M $87.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.3B $1.4B $1.4B $1.5B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $921.9M $989.3M $969.4M $1B --
Gross Profit $376.9M $382.5M $388.8M $423.3M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $247.5M $276.6M $293.6M $335.1M --
Other Inc / (Exp) $3.1M $2.7M -$833K -$1.7M --
Operating Expenses $247.5M $276.5M $293.5M $335M --
Operating Income $129.4M $106M $95.3M $88.3M --
 
Net Interest Expenses $2M $10.4M $12.8M $12.6M --
EBT. Incl. Unusual Items $130.5M $98.3M $81.7M $74M --
Earnings of Discontinued Ops. -$8.5M -$17.7M -$29M -$26.1M --
Income Tax Expense $31M $25.2M $18.4M $19.4M --
Net Income to Company $91M $55.4M $34.4M $28.5M --
 
Minority Interest in Earnings -$68K -$84K -$204K -$976K --
Net Income to Common Excl Extra Items $90.9M $55.4M $34.1M $27.5M --
 
Basic EPS (Cont. Ops) $4.10 $2.54 $1.57 $1.26 --
Diluted EPS (Cont. Ops) $4.02 $2.49 $1.54 $1.23 --
Weighted Average Basic Share $88.6M $86.7M $86.9M $87.2M --
Weighted Average Diluted Share $90.4M $88.7M $88.6M $89M --
 
EBITDA $159.7M $137.2M $124M $118.9M --
EBIT $132.5M $108.9M $95M $87.5M --
 
Revenue (Reported) $1.3B $1.4B $1.4B $1.5B --
Operating Income (Reported) $129.4M $106M $95.3M $88.3M --
Operating Income (Adjusted) $132.5M $108.9M $95M $87.5M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $19.5M $21.8M $21.2M $32.5M $44.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $198M $180.6M $167.6M $160.3M $210.7M
Inventory $365.1M $491M $548.4M $525.3M $641.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $15.9M $17.8M $25.2M $26.1M $25.7M
Total Current Assets $598.5M $711.2M $762.4M $744.2M $921.9M
 
Property Plant And Equipment $119.1M $143.3M $157M $221.9M $278.6M
Long-Term Investments $40.5M $44.1M $41.7M $31.5M $24.9M
Goodwill $77.8M $131.7M $132.1M $134.7M $241.4M
Other Intangibles $54M $106.2M $100.5M $92.3M $301M
Other Long-Term Assets $617K $602K $2.6M $837K $1M
Total Assets $956.5M $1.2B $1.3B $1.3B $1.8B
 
Accounts Payable $100M $137.2M $89.2M $107.5M $148M
Accrued Expenses $145.4M $153.6M $128.9M $128.5M $176.4M
Current Portion Of Long-Term Debt $135K $128.4M $55M $5M $27.1M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $302.6M $476.4M $323.1M $304.3M $436.5M
 
Long-Term Debt $97K $21K $184.6M $151.2M $535.2M
Capital Leases -- -- -- -- --
Total Liabilities $406.3M $585.3M $633.9M $642.2M $1.2B
 
Common Stock $47.9M $47.9M $47.9M $47.9M $47.9M
Other Common Equity Adj -$5.7M -$8.2M -$12.5M -$6M -$25.8M
Common Equity $550.2M $601.6M $610M $635.1M $615.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $11M $11M $15.8M $14.3M
Total Equity $550.2M $612.6M $621M $650.9M $630.1M
 
Total Liabilities and Equity $956.5M $1.2B $1.3B $1.3B $1.8B
Cash and Short Terms $19.5M $21.8M $21.2M $32.5M $44.4M
Total Debt $10.2M $128.4M $239.6M $156.2M $562.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $19.5M $21.8M $21.2M $32.5M $44.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $198M $180.6M $167.6M $160.3M $210.7M
Inventory $365.1M $491M $548.4M $525.3M $641.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $15.9M $17.8M $25.2M $26.1M $25.7M
Total Current Assets $598.5M $711.2M $762.4M $744.2M $921.9M
 
Property Plant And Equipment $119.1M $143.3M $157M $221.9M $278.6M
Long-Term Investments $40.5M $44.1M $41.7M $31.5M $24.9M
Goodwill $77.8M $131.7M $132.1M $134.7M $241.4M
Other Intangibles $54M $106.2M $100.5M $92.3M $301M
Other Long-Term Assets $617K $602K $2.6M $837K $1M
Total Assets $956.5M $1.2B $1.3B $1.3B $1.8B
 
Accounts Payable $100M $137.2M $89.2M $107.5M $148M
Accrued Expenses $145.4M $153.6M $128.9M $128.5M $176.4M
Current Portion Of Long-Term Debt $135K $128.4M $55M $5M $27.1M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $302.6M $476.4M $323.1M $304.3M $436.5M
 
Long-Term Debt $97K $21K $184.6M $151.2M $535.2M
Capital Leases -- -- -- -- --
Total Liabilities $406.3M $585.3M $633.9M $642.2M $1.2B
 
Common Stock $47.9M $47.9M $47.9M $47.9M $47.9M
Other Common Equity Adj -$5.7M -$8.2M -$12.5M -$6M -$25.8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $11M $11M $15.8M $14.3M
Total Equity $550.2M $612.6M $621M $650.9M $630.1M
 
Total Liabilities and Equity $956.5M $1.2B $1.3B $1.3B $1.8B
Cash and Short Terms $19.5M $21.8M $21.2M $32.5M $44.4M
Total Debt $10.2M $128.4M $239.6M $156.2M $562.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $57.4M $91M $55.4M $34.4M $28.5M
Depreciation & Amoritzation $26.3M $27.2M $28.3M $29M $31.4M
Stock-Based Compensation $8.1M $9.5M $8.2M $6.6M $6.1M
Change in Accounts Receivable -$71.9M $28.5M $6.9M $8M -$8.8M
Change in Inventories $18M -$107.6M -$67.5M $29.5M -$36.9M
Cash From Operations $97.9M $85.6M -$27.5M $144.3M $76.7M
 
Capital Expenditures $17.8M $25.9M $26M $28.6M $44M
Cash Acquisitions -- -$125.4M -$1.9M $2.8M -$372.5M
Cash From Investing -$17.8M -$151.2M -$27.8M -$25.7M -$418.7M
 
Dividends Paid (Ex Special Dividend) -$11.2M -$22.2M -$23.4M -$25.2M -$25.3M
Special Dividend Paid
Long-Term Debt Issued -- $118.3M $116.7M -- $392.7M
Long-Term Debt Repaid -$46.8M -- -$5.4M -$83.6M -$93K
Repurchase of Common Stock -$13.5M -$26.9M -$29.7M -- -$10.4M
Other Financing Activities -- -$540K -$2.1M -$700K -$7.5M
Cash From Financing -$71.5M $69M $55.5M -$109.6M $349.5M
 
Beginning Cash (CF) $10.4M $19.5M $21.8M $21.2M $32.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.6M $3.3M $150K $8.9M $7.6M
Ending Cash (CF) $19.5M $21.8M $21.2M $32.5M $44.4M
 
Levered Free Cash Flow $80.1M $59.7M -$53.5M $115.6M $32.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $9.2M $18.7M $7.9M $6.5M -$2M
Depreciation & Amoritzation $7M $7.1M $7.4M $7.6M $9.4M
Stock-Based Compensation $2M $2.3M $1.9M $1.4M $1.7M
Change in Accounts Receivable $11.9M $43.8M $58.8M $46.8M $50.3M
Change in Inventories -$35.3M -$54.9M $7.8M -$24.8M -$39.8M
Cash From Operations $19.3M $6.4M $47.9M $11.4M -$1.5M
 
Capital Expenditures $4.7M $6.5M $6.5M $10.7M $9.9M
Cash Acquisitions -- -$756K -$1.9M -- -$372.5M
Cash From Investing -$4.6M -$7.2M -$8.3M -$10.6M -$384.6M
 
Dividends Paid (Ex Special Dividend) -$5.6M -$5.5M -$5.8M -$6.3M -$6.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$86K -$3.5M -$27.8M -$253K $313.1M
Long-Term Debt Repaid -$2.8M -- -$2.3M $8.6M $92.4M
Repurchase of Common Stock -$4.8M -$344K -- -- -$19K
Other Financing Activities -- -- -- -$445K -$2.1M
Cash From Financing -$12.4M -$10.1M -$36.5M $1.4M $397.2M
 
Beginning Cash (CF) $16.8M $33.1M $17.5M $28.5M $26.3M
Foreign Exchange Rate Adjustment $468K -$505K $530K $1.9M $6.9M
Additions / Reductions $2.2M -$10.9M $3.1M $2.1M $11.1M
Ending Cash (CF) $19.5M $21.8M $21.2M $32.5M $44.4M
 
Levered Free Cash Flow $14.6M -$43K $41.5M $711K -$11.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $57.4M $91M $55.4M $34.4M $28.5M
Depreciation & Amoritzation $26.3M $27.2M $28.3M $29M $31.4M
Stock-Based Compensation $8.1M $9.5M $8.2M $6.6M $6.1M
Change in Accounts Receivable -$71.9M $28.5M $6.9M $8M -$8.8M
Change in Inventories $18M -$107.6M -$67.5M $29.5M -$36.9M
Cash From Operations $97.9M $85.6M -$27.5M $144.3M $76.7M
 
Capital Expenditures $17.8M $25.9M $26M $28.6M $44M
Cash Acquisitions -- -$125.4M -$1.9M $2.8M -$372.5M
Cash From Investing -$17.8M -$151.2M -$27.8M -$25.7M -$418.7M
 
Dividends Paid (Ex Special Dividend) -$11.2M -$22.2M -$23.4M -$25.2M -$25.3M
Special Dividend Paid
Long-Term Debt Issued -- $118.3M $116.7M -- $392.7M
Long-Term Debt Repaid -- -- -$5.4M -$83.6M -$93K
Repurchase of Common Stock -$13.5M -$26.9M -$29.7M -- -$10.4M
Other Financing Activities -- -- -- -- --
Cash From Financing -$71.5M $69M $55.5M -$109.6M $349.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.6M $3.3M $150K $8.9M $7.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $80.1M $59.7M -$53.5M $115.6M $32.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $91M $55.4M $34.4M $28.5M --
Depreciation & Amoritzation $27.2M $28.3M $29M $31.4M --
Stock-Based Compensation $9.5M $8.2M $6.6M $6.1M --
Change in Accounts Receivable $28.5M $6.9M $8M -$8.8M --
Change in Inventories -$107.6M -$67.5M $29.5M -$36.9M --
Cash From Operations $85.6M -$27.5M $144.3M $76.7M --
 
Capital Expenditures $25.9M $26M $28.6M $44M --
Cash Acquisitions -$125.4M -$1.9M $2.8M -$372.5M --
Cash From Investing -$151.2M -$27.8M -$25.7M -$418.7M --
 
Dividends Paid (Ex Special Dividend) -$22.2M -$23.4M -$25.2M -$25.3M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $118.3M $116.7M -- $392.7M --
Long-Term Debt Repaid -- -$5.4M -$83.6M -$93K --
Repurchase of Common Stock -$26.9M -$29.7M -- -$10.4M --
Other Financing Activities -- -$2.1M -$700K -$7.5M --
Cash From Financing $69M $55.5M -$109.6M $349.5M --
 
Beginning Cash (CF) $97.2M $73.5M $96.9M $112.1M --
Foreign Exchange Rate Adjustment -$1.1M -$755K $2.4M $4.3M --
Additions / Reductions $3.3M $150K $8.9M $7.6M --
Ending Cash (CF) $99.5M $72.9M $108.2M $124M --
 
Levered Free Cash Flow $59.7M -$53.5M $115.6M $32.7M --

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

GET BETTER TRADE IDEAS

Popular

How High Could IBIT Go?
How High Could IBIT Go?

Recently, a surprising number of billionaire hedge fund managers have…

Is Raymond James Stock a Buy, Sell or Hold?
Is Raymond James Stock a Buy, Sell or Hold?

Raymond James Financial (NYSE:RJF) is one of America’s large financial…

Is JHX Stock a Buy Sell or Hold?
Is JHX Stock a Buy Sell or Hold?

James Hardie Industries (NYSE:JHX) is a manufacturer of outside building…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 37x

Alerts

Buy
80
CORT alert for Apr 1

Corcept Therapeutics [CORT] is up 109.21% over the past day.

Sell
47
RGC alert for Apr 1

Regencell Bioscience Holdings [RGC] is up 26.1% over the past day.

Buy
74
COOP alert for Apr 1

Mr. Cooper Group [COOP] is up 14.4% over the past day.

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

Show me the best stock