Financhill
Sell
33

PEP Quote, Financials, Valuation and Earnings

Last price:
$151.25
Seasonality move :
3.6%
Day range:
$150.51 - $153.49
52-week range:
$150.51 - $183.41
Dividend yield:
3.49%
P/E ratio:
22.54x
P/S ratio:
2.29x
P/B ratio:
10.78x
Volume:
17.7M
Avg. volume:
6.5M
1-year change:
-7.79%
Market cap:
$209.6B
Revenue:
$91.5B
EPS (TTM):
$6.78
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $67.2B $70.4B $79.5B $86.4B $91.5B
Revenue Growth (YoY) 3.87% 4.78% 12.93% 8.71% 5.88%
 
Cost of Revenues $30.1B $31.8B $37.1B $40.6B $41.9B
Gross Profit $37B $38.6B $42.4B $45.8B $49.6B
Gross Profit Margin 55.14% 54.82% 53.35% 53.03% 54.21%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $26.7B $28.5B $31.2B $34.5B $36.7B
Other Inc / (Exp) -$44M $75M $522M $287M -$677M
Operating Expenses $26.7B $28.5B $31.2B $34.5B $36.7B
Operating Income $10.3B $10.1B $11.2B $11.4B $12.9B
 
Net Interest Expenses $935M $1.1B $1.9B $939M $819M
EBT. Incl. Unusual Items $9.3B $9.1B $9.8B $10.7B $11.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2B $1.9B $2.1B $1.7B $2.3B
Net Income to Company $7.4B $7.2B $7.7B $9B $9.2B
 
Minority Interest in Earnings -$39M -$55M -$61M -$68M -$81M
Net Income to Common Excl Extra Items $7.3B $7.1B $7.6B $8.9B $9.1B
 
Basic EPS (Cont. Ops) $5.23 $5.14 $5.51 $6.45 $6.59
Diluted EPS (Cont. Ops) $5.20 $5.12 $5.49 $6.42 $6.56
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.4B $1.4B
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.4B $1.4B
 
EBITDA $13.1B $13.2B $14.9B $14.9B $15.8B
EBIT $10.2B $10.2B $11.7B $11.6B $12.2B
 
Revenue (Reported) $67.2B $70.4B $79.5B $86.4B $91.5B
Operating Income (Reported) $10.3B $10.1B $11.2B $11.4B $12.9B
Operating Income (Adjusted) $10.2B $10.2B $11.7B $11.6B $12.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $18.1B $20.2B $22B $23.5B $23.3B
Revenue Growth (YoY) 5.25% 11.6% 8.83% 6.75% -0.57%
 
Cost of Revenues $8.2B $9.4B $10.3B $10.7B $10.4B
Gross Profit $9.9B $10.8B $11.7B $12.8B $12.9B
Gross Profit Margin 54.92% 53.47% 53.08% 54.48% 55.42%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.9B $7.6B $8.3B $8.8B $9.1B
Other Inc / (Exp) $86M $118M $21M $62M $41M
Operating Expenses $6.9B $7.6B $8.3B $8.8B $9.1B
Operating Income $3B $3.2B $3.4B $4B $3.9B
 
Net Interest Expenses $264M $232M $190M $201M $219M
EBT. Incl. Unusual Items $2.8B $3B $3.2B $3.9B $3.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $526M $802M $475M $760M $749M
Net Income to Company $2.3B $2.2B $2.7B $3.1B $2.9B
 
Minority Interest in Earnings -$16M -$19M -$22M -$24M -$15M
Net Income to Common Excl Extra Items $2.3B $2.2B $2.7B $3.1B $2.9B
 
Basic EPS (Cont. Ops) $1.66 $1.61 $1.96 $2.25 $2.13
Diluted EPS (Cont. Ops) $1.65 $1.60 $1.95 $2.24 $2.13
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.4B $1.4B
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.4B $1.4B
 
EBITDA $3.7B $4B $4.2B $4.9B $4.8B
EBIT $3.1B $3.3B $3.4B $4.1B $3.9B
 
Revenue (Reported) $18.1B $20.2B $22B $23.5B $23.3B
Operating Income (Reported) $3B $3.2B $3.4B $4B $3.9B
Operating Income (Adjusted) $3.1B $3.3B $3.4B $4.1B $3.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $68.6B $76.7B $83.6B $91.6B $91.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $30.7B $35.4B $39.3B $42.2B $41.7B
Gross Profit $37.8B $41.3B $44.4B $49.4B $50.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $27.9B $29.8B $32.8B $36.7B $37B
Other Inc / (Exp) $40M $192M $2B -$1.4B -$705M
Operating Expenses $27.9B $29.8B $32.8B $36.7B $37B
Operating Income $10B $11.5B $11.5B $12.7B $13.2B
 
Net Interest Expenses $1.1B $1.1B $1.8B $875M $872M
EBT. Incl. Unusual Items $8.9B $10.6B $11.8B $10.4B $11.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.8B $2.4B $2B $2B $2.3B
Net Income to Company $7.1B $8.2B $9.8B $8.4B $9.4B
 
Minority Interest in Earnings -$53M -$56M -$70M -$76M -$59M
Net Income to Common Excl Extra Items $7B $8.1B $9.7B $8.3B $9.4B
 
Basic EPS (Cont. Ops) $5.08 $5.90 $7.03 $6.02 $6.81
Diluted EPS (Cont. Ops) $5.05 $5.87 $6.99 $6.00 $6.78
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $12.9B $15.2B $16.8B $14.7B $16.3B
EBIT $10B $11.7B $13.6B $11.3B $12.5B
 
Revenue (Reported) $68.6B $76.7B $83.6B $91.6B $91.9B
Operating Income (Reported) $10B $11.5B $11.5B $12.7B $13.2B
Operating Income (Adjusted) $10B $11.7B $13.6B $11.3B $12.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $47.9B $54.2B $58.4B $63.6B $64.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $21.4B $24.9B $27.2B $28.8B $28.6B
Gross Profit $26.5B $29.3B $31.2B $34.8B $35.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $19.3B $20.7B $22.3B $24.5B $24.9B
Other Inc / (Exp) $247M $364M $1.9B $183M $155M
Operating Expenses $19.3B $20.7B $22.3B $24.5B $24.9B
Operating Income $7.3B $8.6B $9B $10.3B $10.6B
 
Net Interest Expenses $789M $731M $666M $602M $655M
EBT. Incl. Unusual Items $6.7B $8.2B $10.2B $9.9B $10.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.4B $1.9B $1.8B $2.1B $2B
Net Income to Company $5.3B $6.3B $8.4B $7.8B $8.1B
 
Minority Interest in Earnings -$41M -$42M -$51M -$59M -$37M
Net Income to Common Excl Extra Items $5.3B $6.3B $8.4B $7.8B $8.1B
 
Basic EPS (Cont. Ops) $3.81 $4.56 $6.07 $5.64 $5.86
Diluted EPS (Cont. Ops) $3.79 $4.54 $6.04 $5.63 $5.84
Weighted Average Basic Share $4.2B $4.1B $4.1B $4.1B $4.1B
Weighted Average Diluted Share $4.2B $4.2B $4.2B $4.2B $4.1B
 
EBITDA $9.2B $11.2B $13.1B $12.8B $13.3B
EBIT $7.5B $9B $10.9B $10.5B $10.8B
 
Revenue (Reported) $47.9B $54.2B $58.4B $63.6B $64.1B
Operating Income (Reported) $7.3B $8.6B $9B $10.3B $10.6B
Operating Income (Adjusted) $7.5B $9B $10.9B $10.5B $10.8B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $5.5B $8.2B $5.6B $5B $9.7B
Short Term Investments $229M $1.4B $392M $394M $292M
Accounts Receivable, Net $6.4B $6.9B $7.2B $8.2B $8.7B
Inventory $3.3B $4.2B $4.3B $5.2B $5.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $747M $874M $980M $806M $798M
Total Current Assets $17.6B $23B $21.8B $21.5B $27B
 
Property Plant And Equipment $20.9B $23B $24.4B $26.7B $29.9B
Long-Term Investments $2.7B $2.8B $2.6B $3.9B $4.3B
Goodwill $15.5B $18.8B $18.4B $18.2B $17.7B
Other Intangibles $16B $19.3B $18.7B $15.6B $14.9B
Other Long-Term Assets $385M $493M $694M $833M $780M
Total Assets $78.5B $92.9B $92.4B $92.2B $100.5B
 
Accounts Payable $8B $8.9B $9.8B $10.7B $11.6B
Accrued Expenses $2.8B $2.9B $3.1B $3.6B $3.5B
Current Portion Of Long-Term Debt $2.9B $3.4B $3.9B $3.4B $4.2B
Current Portion Of Capital Lease Obligations $442M $460M $446M $483M $556M
Other Current Liabilities $3.1B $3.9B $4.7B $4.4B $5B
Total Current Liabilities $20.5B $23.4B $26.2B $26.8B $31.6B
 
Long-Term Debt $29.1B $40.4B $36B $35.7B $37.6B
Capital Leases -- -- -- -- --
Total Liabilities $63.7B $79.4B $76.2B $74.9B $81.9B
 
Common Stock $23M $23M $23M $23M $23M
Other Common Equity Adj -$14.3B -$15.5B -$14.9B -$15.3B -$15.5B
Common Equity $14.8B $13.5B $16B $17.1B $18.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $82M $98M $108M $124M $134M
Total Equity $14.9B $13.6B $16.2B $17.3B $18.6B
 
Total Liabilities and Equity $78.5B $92.9B $92.4B $92.2B $100.5B
Cash and Short Terms $5.7B $9.6B $6B $5.3B $10B
Total Debt $32.1B $44.2B $40.3B $39.1B $44.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $9.1B $6.5B $6.4B $10B $7.3B
Short Term Investments $611M $344M $327M $266M $743M
Accounts Receivable, Net $9.3B $9.7B $10.9B $12B $12.3B
Inventory $4.1B $4.4B $5B $5.6B $5.6B
Prepaid Expenses $925M -- -- -- --
Other Current Assets -- $1.1B $1B $1B $1.1B
Total Current Assets $24.1B $23.7B $23.5B $28.6B $26.9B
 
Property Plant And Equipment $19.7B $21.3B $22.8B $24.9B $27.2B
Long-Term Investments $2.8B $2.8B $3.2B $3B $2.6B
Goodwill $18.6B $18.5B $18.4B $17.9B $17.7B
Other Intangibles $19.2B $18.9B $17.2B $15.5B $14.9B
Other Long-Term Assets $3.4B $3.7B $5B $5.9B $6.9B
Total Assets $92B $93.3B $94.5B $100B $100.5B
 
Accounts Payable $19.3B $20.1B $22.5B $23.7B $23.8B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $783M -- -- --
Total Current Liabilities $26B $25.1B $25.7B $32.7B $30.3B
 
Long-Term Debt $37.9B $37B $36.1B $35.8B $38.5B
Capital Leases -- -- -- -- --
Total Liabilities $78.4B $77.3B $75.3B $81B $80.9B
 
Common Stock $23M $23M $23M $23M $23M
Other Common Equity Adj -$15.4B -$15.1B -$14.7B -$15.8B -$16.7B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $112M $118M $158M $164M $152M
Total Equity $13.6B $16B $19.1B $19B $19.6B
 
Total Liabilities and Equity $92B $93.3B $94.5B $100B $100.5B
Cash and Short Terms $9.7B $6.9B $6.7B $10.3B $8.1B
Total Debt $44.6B $41.3B $39.2B $44.8B $45B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $7.4B $7.2B $7.7B $9B $9.2B
Depreciation & Amoritzation $2.8B $3B $3.2B $3.3B $3.5B
Stock-Based Compensation $237M $264M $301M $343M $380M
Change in Accounts Receivable -$650M -$420M -$651M -$1.8B -$793M
Change in Inventories -$190M -$516M -$582M -$1.1B -$261M
Cash From Operations $9.6B $10.6B $11.6B $10.8B $13.4B
 
Capital Expenditures $4.2B $4.2B $4.6B $5.2B $5.5B
Cash Acquisitions -$2.5B -$6.4B $108M $2.6B -$239M
Cash From Investing -$6.4B -$11.6B -$3.3B -$2.4B -$5.5B
 
Dividends Paid (Ex Special Dividend) -$5.3B -$5.5B -$5.8B -$6.2B -$6.7B
Special Dividend Paid
Long-Term Debt Issued $4.6B $17.9B $4.6B $5.3B $10.9B
Long-Term Debt Repaid -$5B -$6.6B -$8.7B -$6.2B -$6.1B
Repurchase of Common Stock -$3B -$2B -$106M -$1.5B -$1B
Other Financing Activities -$159M -$144M -$912M -$179M -$213M
Cash From Financing -$8.5B $3.8B -$10.8B -$8.5B -$3B
 
Beginning Cash (CF) $10.8B $5.6B $8.3B $5.7B $5.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.3B $2.8B -$2.4B -$142M $4.9B
Ending Cash (CF) $5.6B $8.3B $5.7B $5.1B $9.8B
 
Levered Free Cash Flow $5.4B $6.4B $7B $5.6B $7.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2.3B $2.2B $2.7B $3.1B $2.9B
Depreciation & Amoritzation $609M $770M $782M $841M $899M
Stock-Based Compensation $85M $71M $77M $88M $77M
Change in Accounts Receivable -$329M -$202M -$505M -$369M -$383M
Change in Inventories $278M $231M $153M $378M $204M
Cash From Operations $4.7B $4.3B $4.4B $5.6B $4.9B
 
Capital Expenditures $886M $971M $1.1B $1B $1.1B
Cash Acquisitions -$724M $32M -$775M -$49M $9M
Cash From Investing -$2B -$914M -$1.9B -$956M -$1.5B
 
Dividends Paid (Ex Special Dividend) -$1.4B -$1.5B -$1.6B -$1.7B -$1.9B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$55M -$70M $2.5B $2.4B $1.8B
Long-Term Debt Repaid -$698M -$758M -$2B -$1B -$2B
Repurchase of Common Stock -$406M -- -$457M -$298M -$299M
Other Financing Activities -$9M -$9M -$20M -$18M -$3M
Cash From Financing -$2.6B -$2.3B -$1.5B -$656M -$2.4B
 
Beginning Cash (CF) $9B $5.5B $5.5B $6.2B $6.4B
Foreign Exchange Rate Adjustment $68M -$42M -$114M -$110M -$87M
Additions / Reductions $102M $1.1B $1.1B $4B $1B
Ending Cash (CF) $9.2B $6.6B $6.5B $10.1B $7.3B
 
Levered Free Cash Flow $3.8B $3.3B $3.4B $4.6B $3.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $7.1B $8.2B $9.8B $8.4B $9.4B
Depreciation & Amoritzation $2.9B $3.5B $3.2B $3.4B $3.7B
Stock-Based Compensation $254M $293M $319M $377M $373M
Change in Accounts Receivable -$364M -$406M -$1.5B -$1.2B -$615M
Change in Inventories -$166M -$546M -$840M -$778M -$280M
Cash From Operations $10.7B $11.1B $11.3B $12.1B $12B
 
Capital Expenditures $4.3B $4.4B $4.9B $5.2B $5.8B
Cash Acquisitions -$6.5B $133M $2.6B -$92M -$68M
Cash From Investing -$10.9B -$3.9B -$1.9B -$5.1B -$6.1B
 
Dividends Paid (Ex Special Dividend) -$5.4B -$5.7B -$6.1B -$6.5B -$7.1B
Special Dividend Paid
Long-Term Debt Issued $16.1B $3.3B $9.9B $9.1B $9.8B
Long-Term Debt Repaid -$4.7B -$6.8B -$11B -$4.3B -$9.9B
Repurchase of Common Stock -$2.3B -$563M -$1.2B -$1.1B -$1B
Other Financing Activities -$147M -$141M -$933M -$210M -$214M
Cash From Financing $3.8B -$9.8B -$9.2B -$2.9B -$8.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.5B -$2.6B $192M $4.1B -$2.4B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $6.4B $6.7B $6.4B $6.9B $6.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $5.3B $6.3B $8.4B $7.8B $8.1B
Depreciation & Amoritzation $1.7B $2.2B $2.2B $2.4B $2.6B
Stock-Based Compensation $186M $215M $233M $267M $260M
Change in Accounts Receivable -$1.4B -$1.4B -$2.3B -$1.7B -$1.5B
Change in Inventories -$549M -$579M -$837M -$473M -$492M
Cash From Operations $6.1B $6.6B $6.3B $7.6B $6.2B
 
Capital Expenditures $2.1B $2.3B $2.6B $2.5B $2.9B
Cash Acquisitions -$6.4B $130M $2.7B -$57M $114M
Cash From Investing -$8.8B -$1B $309M -$2.4B -$3B
 
Dividends Paid (Ex Special Dividend) -$4.1B -$4.3B -$4.6B -$4.9B -$5.4B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $14.6B $19M $5.3B $9.1B $7.9B
Long-Term Debt Repaid -$2.6B -$2.9B -$5.2B -$3.3B -$7.1B
Repurchase of Common Stock -$1.5B -$106M -$1.2B -$751M -$760M
Other Financing Activities -$104M -$101M -$122M -$153M -$154M
Cash From Financing $6.4B -$7.2B -$5.6B $34M -$5.3B
 
Beginning Cash (CF) $25.9B $19.5B $17.9B $16.2B $24.3B
Foreign Exchange Rate Adjustment -$184M -$30M -$197M -$254M -$391M
Additions / Reductions $3.8B -$1.6B $1B $5.3B -$2B
Ending Cash (CF) $29.4B $17.9B $18.8B $21.2B $21.9B
 
Levered Free Cash Flow $4B $4.4B $3.8B $5.1B $3.4B

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 3.65% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 4.9% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.4% over the past day.

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

Show me the best stock