Financhill
Sell
31

AFYA Quote, Financials, Valuation and Earnings

Last price:
$15.13
Seasonality move :
7.17%
Day range:
$15.22 - $15.51
52-week range:
$14.52 - $19.90
Dividend yield:
1.52%
P/E ratio:
11.53x
P/S ratio:
2.31x
P/B ratio:
1.81x
Volume:
57.8K
Avg. volume:
107.4K
1-year change:
-19.13%
Market cap:
$1.4B
Revenue:
$615.9M
EPS (TTM):
$1.32
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $235.3M $319.3M $451.7M $576.2M $615.9M
Revenue Growth (YoY) 23.61% 35.66% 41.47% 27.56% 6.89%
 
Cost of Revenues $85.2M $121.1M $166.7M $222.3M $226.6M
Gross Profit $150.2M $198.2M $285M $353.8M $389.3M
Gross Profit Margin 63.82% 62.06% 63.09% 61.41% 63.21%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $78.9M $115.6M $154.8M $203.3M $199.3M
Other Inc / (Exp) $9.5M $5.5M $15.5M $16.7M $13.3M
Operating Expenses $79.3M $116.9M $156.2M $200.5M $200.9M
Operating Income $70.9M $81.3M $128.8M $153.3M $188.5M
 
Net Interest Expenses $14.7M $36M $61.2M $83.9M $75.6M
EBT. Incl. Unusual Items $65.6M $50.8M $83.1M $86.1M $126.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.3M $5.8M $6.9M $4.8M $5.1M
Net Income to Company $65.6M $50.8M $83.1M $86.1M $126.1M
 
Minority Interest in Earnings -$3.1M -$3.5M -$3.7M -$3.8M -$3.2M
Net Income to Common Excl Extra Items $57.2M $41.5M $72.5M $77.4M $117.7M
 
Basic EPS (Cont. Ops) $0.62 $0.44 $0.80 $0.86 $1.31
Diluted EPS (Cont. Ops) $0.61 $0.44 $0.80 $0.86 $1.29
Weighted Average Basic Share $92.7M $93.3M $90.3M $89.8M $90.1M
Weighted Average Diluted Share $93.6M $94.1M $90.7M $90.5M $91.2M
 
EBITDA $100.7M $112M $179.1M $221.5M $256.5M
EBIT $79.4M $83.4M $139.1M $163.5M $194.4M
 
Revenue (Reported) $235.3M $319.3M $451.7M $576.2M $615.9M
Operating Income (Reported) $70.9M $81.3M $128.8M $153.3M $188.5M
Operating Income (Adjusted) $79.4M $83.4M $139.1M $163.5M $194.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $72.2M $108.2M $136.5M $162.4M $159.7M
Revenue Growth (YoY) 17.25% 49.92% 26.14% 18.96% -1.67%
 
Cost of Revenues $23.2M $35.7M $47.6M $54.4M $48.2M
Gross Profit $49M $72.6M $88.9M $108M $111.5M
Gross Profit Margin 67.92% 67.03% 65.12% 66.49% 69.82%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $23.9M $34.1M $44.9M $48.7M $48M
Other Inc / (Exp) $2M $3.7M $3.9M $3.2M $5.4M
Operating Expenses $23.7M $34.2M $45M $49.6M $48M
Operating Income $25.4M $38.3M $43.9M $58.4M $63.5M
 
Net Interest Expenses $5M $13.7M $21.5M $17.4M $20.9M
EBT. Incl. Unusual Items $22.3M $28.3M $26.3M $44.3M $48.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6M $2.6M $3.7M $2.2M $4.2M
Net Income to Company $22.3M $28.3M $26.3M $44.3M $48.1M
 
Minority Interest in Earnings -$962.7K -$1M -$1.1M -$990.9K -$859.2K
Net Income to Common Excl Extra Items $19.8M $24.8M $21.6M $41.1M $43M
 
Basic EPS (Cont. Ops) $0.21 $0.27 $0.24 $0.46 $0.48
Diluted EPS (Cont. Ops) $0.21 $0.27 $0.24 $0.45 $0.47
Weighted Average Basic Share $93.3M $91.3M $89.9M $90M $90.3M
Weighted Average Diluted Share $94.2M $91.3M $90.6M $97.3M $97.3M
 
EBITDA $32.8M $50.4M $58.8M $76.1M $81.9M
EBIT $27M $41.1M $46.1M $60.1M $66.2M
 
Revenue (Reported) $72.2M $108.2M $136.5M $162.4M $159.7M
Operating Income (Reported) $25.4M $38.3M $43.9M $58.4M $63.5M
Operating Income (Adjusted) $27M $41.1M $46.1M $60.1M $66.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $245M $354.8M $480.1M $601.7M $612.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $87.4M $133.5M $178.6M $229.3M $219.6M
Gross Profit $157.6M $221.3M $301.5M $372.4M $392.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $82.7M $125.8M $165.6M $207.2M $197.8M
Other Inc / (Exp) $5.8M $7.1M $15.8M $15.9M $15.4M
Operating Expenses $82.6M $127.3M $167.1M $205.1M $198.4M
Operating Income $75M $94M $134.4M $167.4M $194.1M
 
Net Interest Expenses $16.6M $44.5M $69M $79.6M $78.5M
EBT. Incl. Unusual Items $64.3M $56.5M $81.1M $103.7M $131M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.5M $6.7M $8M $3.3M $7.2M
Net Income to Company $63.2M $56.8M $81.1M $104M $129.9M
 
Minority Interest in Earnings -$3.2M -$3.6M -$3.8M -$3.7M -$3.1M
Net Income to Common Excl Extra Items $55.6M $46.2M $69.4M $96.7M $120.6M
 
Basic EPS (Cont. Ops) $0.60 $0.50 $0.77 $1.08 $1.34
Diluted EPS (Cont. Ops) $0.59 $0.50 $0.77 $1.07 $1.32
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $100.4M $129.3M $187.6M $238.3M $262.5M
EBIT $79M $97.2M $144.1M $177M $200.9M
 
Revenue (Reported) $245M $354.8M $480.1M $601.7M $612.1M
Operating Income (Reported) $75M $94M $134.4M $167.4M $194.1M
Operating Income (Adjusted) $79M $97.2M $144.1M $177M $200.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $72.2M $108.2M $136.5M $162.4M $159.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $23.2M $35.7M $47.6M $54.4M $48.2M
Gross Profit $49M $72.6M $88.9M $108M $111.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $23.9M $34.1M $44.9M $48.7M $48M
Other Inc / (Exp) $2M $3.7M $3.9M $3.2M $5.4M
Operating Expenses $23.7M $34.2M $45M $49.6M $48M
Operating Income $25.4M $38.3M $43.9M $58.4M $63.5M
 
Net Interest Expenses $5M $13.7M $21.5M $17.4M $20.9M
EBT. Incl. Unusual Items $22.3M $28.3M $26.3M $44.3M $48.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6M $2.6M $3.7M $2.2M $4.2M
Net Income to Company $22.3M $28.3M $26.3M $44.3M $48.1M
 
Minority Interest in Earnings -$962.7K -$1M -$1.1M -$990.9K -$859.2K
Net Income to Common Excl Extra Items $19.8M $24.8M $21.6M $41.1M $43M
 
Basic EPS (Cont. Ops) $0.21 $0.27 $0.24 $0.46 $0.48
Diluted EPS (Cont. Ops) $0.21 $0.27 $0.24 $0.45 $0.47
Weighted Average Basic Share $93.3M $91.3M $89.9M $90M $90.3M
Weighted Average Diluted Share $94.2M $91.3M $90.6M $97.3M $97.3M
 
EBITDA $32.8M $50.4M $58.8M $76.1M $81.9M
EBIT $27M $41.1M $46.1M $60.1M $66.2M
 
Revenue (Reported) $72.2M $108.2M $136.5M $162.4M $159.7M
Operating Income (Reported) $25.4M $38.3M $43.9M $58.4M $63.5M
Operating Income (Adjusted) $27M $41.1M $46.1M $60.1M $66.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $201M $134.3M $206.7M $114M $147.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $58.1M $67.9M $85.6M $112.6M $96.4M
Inventory $1.4M $2.1M $2.3M $284.8K --
Prepaid Expenses -- -- -- -- --
Other Current Assets $5.7M $7.6M $9.8M $12.4M $9.2M
Total Current Assets $270.3M $216.5M $309.7M $248M $257.2M
 
Property Plant And Equipment $130.7M $194.4M $233M $283.6M $242.8M
Long-Term Investments $9.9M $8.7M $10.2M $10.7M $8.8M
Goodwill $155.9M $212.5M $237.7M $275M $247M
Other Intangibles $339M $487.4M $526.6M $713.2M $648.1M
Other Long-Term Assets $14.6M $32.4M $36.3M $24.2M $18.7M
Total Assets $921.9M $1.2B $1.4B $1.6B $1.4B
 
Accounts Payable $43.1M $53.6M $63M $95.2M $50.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $22.6M $25.7M $39.2M $36.9M $58.8M
Current Portion Of Capital Lease Obligations $11.9M $4.5M $6.1M $7.6M $7.4M
Other Current Liabilities $1.2M $2.7M $514.2K $571.4K $1.8M
Total Current Liabilities $113.4M $137.5M $171.3M $218.1M $184.5M
 
Long-Term Debt $110.8M $234M $328.6M $334.1M $296.3M
Capital Leases -- -- -- -- --
Total Liabilities $376.9M $618.6M $746.9M $812.1M $731.1M
 
Common Stock $3.3K $3.1K $3.2K $3.5K $2.8K
Other Common Equity Adj -- -- -- -- --
Common Equity $535.1M $529M $604.9M $742.1M $690.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $9.9M $9.3M $9.7M $8.6M $6.6M
Total Equity $545.1M $538.3M $614.7M $750.6M $697.4M
 
Total Liabilities and Equity $921.9M $1.2B $1.4B $1.6B $1.4B
Cash and Short Terms $201M $134.3M $206.7M $114M $147.4M
Total Debt $133.4M $259.7M $367.8M $371M $355.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $166.1M $165.4M $141.8M $121.8M $200.5M
Short Term Investments $1M -- -- -- --
Accounts Receivable, Net $55.8M $76.4M $93.4M $106.9M $110.6M
Inventory $1.7M $2.9M $1.9M $130.2K --
Prepaid Expenses -- -- -- -- --
Other Current Assets $4.1M $6.4M $9.8M $12.3M $9.9M
Total Current Assets $232.4M $257.8M $254.2M $251.2M $326.5M
 
Property Plant And Equipment $123.1M $234M $265.9M $278.9M $263.1M
Long-Term Investments $8.5M $10.7M $10.6M $10.4M $9.2M
Goodwill $157.9M $251.8M $272.6M $266M $265M
Other Intangibles $319.7M $576.4M $679.7M $695.6M $690.4M
Other Long-Term Assets $14.9M $38.3M $38.5M $22.7M $20.2M
Total Assets $858.4M $1.4B $1.5B $1.5B $1.6B
 
Accounts Payable $41.1M $67.4M $96.1M $73.3M $55.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $21.9M $33.1M $49.4M $32.2M $64.8M
Current Portion Of Capital Lease Obligations $11.4M $5.8M $7.5M $8M $8.3M
Other Current Liabilities $755.2K $2.8M $967.9K $450.1K $891.7K
Total Current Liabilities $109.7M $173.1M $234.4M $195.7M $229.6M
 
Long-Term Debt $98.7M $272.8M $339.6M $323.2M $319.3M
Capital Leases -- -- -- -- --
Total Liabilities $345.2M $737M $869.5M $764.1M $810.7M
 
Common Stock $2.9K $3.6K $3.3K $3.4K $3K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $9.1M $11M $10M $8.5M $7.1M
Total Equity $513.2M $637.9M $661M $768.8M $770.9M
 
Total Liabilities and Equity $858.4M $1.4B $1.5B $1.5B $1.6B
Cash and Short Terms $167.2M $165.4M $141.8M $121.8M $200.5M
Total Debt $120.6M $305.8M $389M $355.4M $384.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $65.6M $50.8M $83.1M $86.1M $126.1M
Depreciation & Amoritzation $21.3M $28.6M $40M $58M $62.1M
Stock-Based Compensation $6.4M $8.1M $6.1M $6.3M $6M
Change in Accounts Receivable -$34.9M -$15.2M -$25.5M -$29.4M -$14.8M
Change in Inventories -$609.3K -$690.8K -$70.4K $2.2M --
Cash From Operations $72.8M $117.2M $163.7M $209.1M $267M
 
Capital Expenditures $27M $51.4M $57.6M $49.2M $73.2M
Cash Acquisitions -$180.2M -$186.6M -$53.8M -$167.5M -$117M
Cash From Investing -$204.3M -$236.6M -$114.7M -$229M -$203.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $118.5M $150.3M $96.4M $1.1M $91.6M
Long-Term Debt Repaid -$41.3M -$23.7M -$5.9M -$28.9M -$31.7M
Repurchase of Common Stock -- -$39.7M -$29.5M -$2.5M --
Other Financing Activities -$5.3M -$3.5M -$3.8M -$3.8M -$3.4M
Cash From Financing $148.2M $67.7M $18M -$88.1M $4.5M
 
Beginning Cash (CF) $184.8M $194.1M $145.2M $219M $103.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $16.7M -$51.7M $67M -$108.1M $68M
Ending Cash (CF) $204.8M $139M $212M $110.8M $169.8M
 
Levered Free Cash Flow $45.8M $65.7M $106.1M $159.9M $193.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $22.3M $28.3M $26.3M $44.3M $48.1M
Depreciation & Amoritzation $5.8M $9.2M $12.7M $16M $15.7M
Stock-Based Compensation $2.6M $559.8K $1.2M $1.7M $1.2M
Change in Accounts Receivable -$5.9M -$1.3M -$3.6M -$2.7M -$10.6M
Change in Inventories -$380.3K -$389.4K $462.4K -- --
Cash From Operations $32.8M $53.3M $63.8M $84.4M $79.1M
 
Capital Expenditures $6M $10M $8.9M $18.8M $9.6M
Cash Acquisitions -$27.6M -$9.8M -$115.4M -$29.7M -$11.1M
Cash From Investing -$33M -$19.6M -$125.2M -$52.7M -$22.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $704.5K -- --
Long-Term Debt Repaid -$3.6M -$8M -$4.6M -$14M -$9.8M
Repurchase of Common Stock -$11.9M -- -- -- --
Other Financing Activities -$782.7K -$892.4K -$1.2M -$749.7K -$680.8K
Cash From Financing -$16.2M -$25.9M -$9.8M -$20M -$15.2M
 
Beginning Cash (CF) $191.3M $143.1M $210.2M $111.7M $155.4M
Foreign Exchange Rate Adjustment $729.4K -$24.1K -$31K $38.4K -$81.2K
Additions / Reductions -$16.4M $7.8M -$71.2M $11.7M $41.7M
Ending Cash (CF) $175.7M $150.9M $139M $123.4M $197M
 
Levered Free Cash Flow $26.8M $43.3M $54.8M $65.6M $69.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $63.2M $56.8M $81.1M $104M $129.9M
Depreciation & Amoritzation $21.5M $32.1M $43.4M $61.3M $61.8M
Stock-Based Compensation $7M $6.1M $6.8M $6.8M $5.5M
Change in Accounts Receivable -$31.7M -$10.5M -$27.8M -$28.5M -$22.7M
Change in Inventories -$616.9K -$699.9K $851.7K -$315.1K --
Cash From Operations $82.7M $137.6M $174.2M $229.7M $261.8M
 
Capital Expenditures $28.3M $55.4M $56.5M $59M $64M
Cash Acquisitions -$182.4M -$168.9M -$159.4M -$81.8M -$98.3M
Cash From Investing -$207.4M -$223.1M -$220.4M -$156.5M -$173M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $150.3M $97.1M $354.9K --
Long-Term Debt Repaid -$41.9M -$28.2M -$2.4M -$38.3M -$27.5M
Repurchase of Common Stock -$11.9M -- -- -- --
Other Financing Activities -$1.3M -$3.6M -$4.1M -$3.3M -$3.3M
Cash From Financing $51.5M $58.1M $34.1M -$98.4M $9.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$73.1M -$27.5M -$12.1M -$25.2M $98M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $54.4M $82.2M $117.6M $170.7M $197.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $22.3M $28.3M $26.3M $44.3M $48.1M
Depreciation & Amoritzation $5.8M $9.2M $12.7M $16M $15.7M
Stock-Based Compensation $2.6M $559.8K $1.2M $1.7M $1.2M
Change in Accounts Receivable -$5.9M -$1.3M -$3.6M -$2.7M -$10.6M
Change in Inventories -$380.3K -$389.4K $462.4K -- --
Cash From Operations $32.8M $53.3M $63.8M $84.4M $79.1M
 
Capital Expenditures $6M $10M $8.9M $18.8M $9.6M
Cash Acquisitions -$27.6M -$9.8M -$115.4M -$29.7M -$11.1M
Cash From Investing -$33M -$19.6M -$125.2M -$52.7M -$22.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $704.5K -- --
Long-Term Debt Repaid -$3.6M -$8M -$4.6M -$14M -$9.8M
Repurchase of Common Stock -$11.9M -- -- -- --
Other Financing Activities -$782.7K -$892.4K -$1.2M -$749.7K -$680.8K
Cash From Financing -$16.2M -$25.9M -$9.8M -$20M -$15.2M
 
Beginning Cash (CF) $191.3M $143.1M $210.2M $111.7M $155.4M
Foreign Exchange Rate Adjustment $729.4K -$24.1K -$31K $38.4K -$81.2K
Additions / Reductions -$16.4M $7.8M -$71.2M $11.7M $41.7M
Ending Cash (CF) $175.7M $150.9M $139M $123.4M $197M
 
Levered Free Cash Flow $26.8M $43.3M $54.8M $65.6M $69.5M

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock