Financhill
Sell
50

PSMT Quote, Financials, Valuation and Earnings

Last price:
$111.32
Seasonality move :
-0.96%
Day range:
$106.64 - $108.45
52-week range:
$80.27 - $113.59
Dividend yield:
1.12%
P/E ratio:
22.81x
P/S ratio:
0.63x
P/B ratio:
2.74x
Volume:
232.9K
Avg. volume:
244.1K
1-year change:
22.23%
Market cap:
$3.3B
Revenue:
$4.9B
EPS (TTM):
$4.75
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Revenue $3.3B $3.6B $4.1B $4.4B $4.9B
Revenue Growth (YoY) 3.27% 8.73% 12.33% 8.5% 11.38%
 
Cost of Revenues $2.8B $3B $3.4B $3.7B $4.1B
Gross Profit $554.4M $644.5M $681.1M $759.3M $846.9M
Gross Profit Margin 16.65% 17.81% 16.75% 17.21% 17.24%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $431.5M $484.6M $511.3M $552.1M $622.8M
Other Inc / (Exp) -$1.3M -$7.5M -$6M -$29.7M -$20.7M
Operating Expenses $431.5M $484.6M $511.3M $559.2M $622.8M
Operating Income $122.9M $159.9M $169.8M $200.1M $224.1M
 
Net Interest Expenses $5.6M $5.2M $7.4M $1.1M $1.9M
EBT. Incl. Unusual Items $116M $147.2M $156.4M $169.2M $201.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $37.8M $49M $51.9M $60M $62.6M
Net Income to Company $78.2M $98.2M $104.6M $109.2M $138.9M
 
Minority Interest in Earnings -$72K -$196K -$19K -- --
Net Income to Common Excl Extra Items $78.1M $98M $104.5M $109.2M $138.9M
 
Basic EPS (Cont. Ops) $2.55 $3.18 $3.38 $3.50 $4.57
Diluted EPS (Cont. Ops) $2.55 $3.18 $3.38 $3.50 $4.57
Weighted Average Basic Share $30.3M $30.4M $30.6M $30.8M $30M
Weighted Average Diluted Share $30.3M $30.4M $30.6M $30.8M $30M
 
EBITDA $184.9M $219.4M $233.9M $252.9M $297M
EBIT $123.7M $154.4M $166M $180.2M $214.4M
 
Revenue (Reported) $3.3B $3.6B $4.1B $4.4B $4.9B
Operating Income (Reported) $122.9M $159.9M $169.8M $200.1M $224.1M
Operating Income (Adjusted) $123.7M $154.4M $166M $180.2M $214.4M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Revenue $895.3M $1B $1.1B $1.2B $1.3B
Revenue Growth (YoY) 11.92% 15.14% 6.39% 12.11% 7.15%
 
Cost of Revenues $736.3M $869.6M $912.6M $1B $1.1B
Gross Profit $159M $161.2M $184.1M $209.8M $229.7M
Gross Profit Margin 17.76% 15.64% 16.78% 17.06% 17.43%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $122.5M $127M $140.5M $159.5M $172.8M
Other Inc / (Exp) -$2.7M -$2.9M -$2.4M -$2.3M -$7.5M
Operating Expenses $122.5M $127M $140.5M $159.5M $172.8M
Operating Income $36.4M $34.2M $43.5M $50.3M $56.8M
 
Net Interest Expenses $1.1M $2.3M -- $1.1M $276K
EBT. Incl. Unusual Items $32.7M $29M $41.6M $47M $49.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.1M $9.8M $12M $14.5M $13.9M
Net Income to Company $22.6M $19.3M $29.6M $32.5M $35.2M
 
Minority Interest in Earnings -$52K -- -- -- --
Net Income to Common Excl Extra Items $22.5M $19.3M $29.6M $32.5M $35.2M
 
Basic EPS (Cont. Ops) $0.73 $0.62 $0.95 $1.08 $1.14
Diluted EPS (Cont. Ops) $0.73 $0.62 $0.94 $1.08 $1.14
Weighted Average Basic Share $30.4M $30.6M $30.8M $30M $30.1M
Weighted Average Diluted Share $30.4M $30.6M $30.8M $30M $30.1M
 
EBITDA $50.9M $49.4M $62.1M $71.7M $74.6M
EBIT $34.3M $31.8M $44.3M $50.5M $51.8M
 
Revenue (Reported) $895.3M $1B $1.1B $1.2B $1.3B
Operating Income (Reported) $36.4M $34.2M $43.5M $50.3M $56.8M
Operating Income (Adjusted) $34.3M $31.8M $44.3M $50.5M $51.8M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Revenue $3.5B $4B $4.3B $4.8B $5.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.9B $3.3B $3.6B $4B $4.3B
Gross Profit $623.1M $669.3M $740.9M $826.4M $894.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $466.8M $505.8M $540.5M $606.6M $661.9M
Other Inc / (Exp) -$4.8M -$6.2M -$22.3M -$22.2M -$29.1M
Operating Expenses $466.8M $505.8M $540.5M $613.7M $661.9M
Operating Income $156.2M $163.5M $200.4M $212.7M $232.5M
 
Net Interest Expenses $6.3M $6.1M $4.2M $175K $1.4M
EBT. Incl. Unusual Items $145.1M $151.1M $174M $190.3M $202M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $46.2M $50.4M $56.8M $65.2M $56.5M
Net Income to Company $98.9M $100.7M $117.1M $125.2M $145.4M
 
Minority Interest in Earnings -$275K $8K -- -- --
Net Income to Common Excl Extra Items $98.6M $100.7M $117.1M $125.2M $145.4M
 
Basic EPS (Cont. Ops) $3.20 $3.26 $3.77 $4.11 $4.75
Diluted EPS (Cont. Ops) $3.20 $3.26 $3.76 $4.11 $4.75
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $218.2M $226.2M $255.9M $283.2M $300.1M
EBIT $153.4M $159.3M $185.1M $202.7M $213.2M
 
Revenue (Reported) $3.5B $4B $4.3B $4.8B $5.2B
Operating Income (Reported) $156.2M $163.5M $200.4M $212.7M $232.5M
Operating Income (Adjusted) $153.4M $159.3M $185.1M $202.7M $213.2M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Revenue $2.7B $3B $3.3B $3.7B $3.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.2B $2.5B $2.7B $3.1B $3.3B
Gross Profit $483.4M $508.2M $568M $635.1M $682.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $357.2M $377.8M $407M $461.5M $500.5M
Other Inc / (Exp) -$4.7M -$4.1M -$20.4M -$12.9M -$21.2M
Operating Expenses $357.2M $377.8M $407M $461.5M $500.5M
Operating Income $126.2M $130.4M $161M $173.6M $182M
 
Net Interest Expenses $4.4M $5.3M $2.5M $1.1M $751K
EBT. Incl. Unusual Items $117M $121M $138.5M $159.6M $160.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $38.3M $39.7M $44.6M $49.9M $43.8M
Net Income to Company $78.7M $81.2M $93.8M $109.8M $116.3M
 
Minority Interest in Earnings -$223K -$19K -- -- --
Net Income to Common Excl Extra Items $78.5M $81.2M $93.8M $109.8M $116.3M
 
Basic EPS (Cont. Ops) $2.55 $2.63 $3.02 $3.63 $3.80
Diluted EPS (Cont. Ops) $2.55 $2.63 $3.01 $3.63 $3.80
Weighted Average Basic Share $91.2M $91.7M $92.3M $90.2M $90.2M
Weighted Average Diluted Share $91.3M $91.8M $92.3M $90.2M $90.2M
 
EBITDA $171.2M $178.1M $200.1M $230.4M $233.5M
EBIT $122.9M $127.8M $146.8M $169.3M $168.2M
 
Revenue (Reported) $2.7B $3B $3.3B $3.7B $3.9B
Operating Income (Reported) $126.2M $130.4M $161M $173.6M $182M
Operating Income (Adjusted) $122.9M $127.8M $146.8M $169.3M $168.2M
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Cash and Equivalents $299.5M $202.1M $237.7M $240M $125.4M
Short Term Investments $46.5M $50.2M $11.2M $91.1M $100.2M
Accounts Receivable, Net $13.2M $12.4M $13.4M $17.9M $18.8M
Inventory $309.5M $389.7M $464.4M $471.4M $528.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $30.2M $39.2M $41.1M $53.9M $53.4M
Total Current Assets $699M $697.2M $773.6M $877.1M $832.3M
 
Property Plant And Equipment $811.8M $853.9M $869.1M $964.5M $1B
Long-Term Investments $10.6M $10.5M $10.5M $10.5M $6.9M
Goodwill $45.2M $45.1M $43.3M $43.1M $43.2M
Other Intangibles $10.2M $7.8M -- -- --
Other Long-Term Assets $57.5M $64.6M $71.7M $70.5M $69.6M
Total Assets $1.7B $1.7B $1.8B $2B $2B
 
Accounts Payable $373.2M $388.8M $408.4M $453.2M $486M
Accrued Expenses $70.7M $81.6M $82.7M $100.8M $97.1M
Current Portion Of Long-Term Debt $19.4M $19.4M $33.7M $20.2M $35.9M
Current Portion Of Capital Lease Obligations $8.6M $8.5M $7.5M $7.6M $7.4M
Other Current Liabilities -- -- $82K $1.9M $1.2M
Total Current Liabilities $568.3M $533.6M $579.5M $634.5M $680.1M
 
Long-Term Debt $112.6M $110.1M $103.6M $119.5M $94.4M
Capital Leases -- -- -- -- --
Total Liabilities $824.1M $789.6M $817.3M $898.6M $899.7M
 
Common Stock $3K $3K $3K $3K $3K
Other Common Equity Adj -$176.8M -$182.5M -$195.6M -$164M -$164.6M
Common Equity $831.7M $915.3M $991.1M $1.1B $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1M $869K -- -- --
Total Equity $832.7M $916.2M $991.1M $1.1B $1.1B
 
Total Liabilities and Equity $1.7B $1.7B $1.8B $2B $2B
Cash and Short Terms $346M $252.3M $248.9M $331.1M $225.5M
Total Debt $197.2M $129.5M $147.9M $148.4M $138.4M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Cash and Equivalents $190.7M $207.5M $222.7M $128.3M $168M
Short Term Investments $67.1M $19.8M $112.6M $99.9M $94.4M
Accounts Receivable, Net $12.2M $14.6M $15M $17.8M $21.2M
Inventory $336.6M $461M $442.6M $516.5M $553.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $31.8M $42.5M $51.3M $54.9M $60.6M
Total Current Assets $639.2M $749.9M $847.2M $822.8M $900.8M
 
Property Plant And Equipment $842.3M $879.8M $923.4M $1B $1.1B
Long-Term Investments $10.6M $10.5M $10.5M $10.6M $6.9M
Goodwill $45.1M $43.3M $43.2M $43.2M $43.2M
Other Intangibles $8.4M $1.2M -- -- --
Other Long-Term Assets $62.3M $73.6M $70.1M $72.2M $76.6M
Total Assets $1.6B $1.8B $1.9B $2B $2.1B
 
Accounts Payable $341M $393.5M $417.2M $491.2M $499.1M
Accrued Expenses $65.2M $75.8M $77.4M $86.2M $92.4M
Current Portion Of Long-Term Debt $20.6M $34.3M $19.8M $46.8M $17M
Current Portion Of Capital Lease Obligations $8.5M $7.4M $6.9M $7.2M $7.4M
Other Current Liabilities -- -- $1.2M $2.7M $425K
Total Current Liabilities $483M $577.8M $587.3M $694.4M $701.8M
 
Long-Term Debt $101.3M $108.2M $124.6M $98.4M $86.2M
Capital Leases -- -- -- -- --
Total Liabilities $732.2M $823.6M $843.7M $925.3M $930.2M
 
Common Stock $3K $3K $3K $3K $3K
Other Common Equity Adj -$177.4M -$193.1M -$169.6M -$160.1M -$158.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $981K -- -- -- --
Total Equity $899.8M $968.2M $1.1B $1.1B $1.2B
 
Total Liabilities and Equity $1.6B $1.8B $1.9B $2B $2.1B
Cash and Short Terms $257.8M $227.3M $335.3M $228.2M $262.4M
Total Debt $121.8M $157.8M $154.8M $145.2M $121.8M
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Net Income to Stockholders $78.2M $98.2M $104.6M $109.2M $138.9M
Depreciation & Amoritzation $61.2M $65M $67.9M $72.7M $82.6M
Stock-Based Compensation $13.8M $18.4M $16.8M $16.6M $17.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories $21.8M -$80.2M -$74.7M -$10.2M -$57.3M
Cash From Operations $259.3M $127.2M $121.8M $257.3M $207.6M
 
Capital Expenditures $100.3M $113.2M $120.7M $142.5M $168.5M
Cash Acquisitions -- -- $5M -- --
Cash From Investing -$131.2M -$116.7M -$74.8M -$222.1M -$175.5M
 
Dividends Paid (Ex Special Dividend) -$21.5M -$22M -$26.6M -$28.5M -$66.2M
Special Dividend Paid
Long-Term Debt Issued $328.9M $17.6M $54.5M $39.6M $18.9M
Long-Term Debt Repaid -$228.1M -$85M -$33.9M -$39.2M -$29.3M
Repurchase of Common Stock -$3.7M -$5.5M -$6.3M -$12.9M -$73.5M
Other Financing Activities -$72K -$196K -- -- --
Cash From Financing $75.6M -$95.1M -$12.2M -$41.1M -$150M
 
Beginning Cash (CF) $106.2M $303.8M $215.5M $251.4M $252.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $203.6M -$84.7M $34.9M -$5.8M -$117.9M
Ending Cash (CF) $303.8M $215.5M $251.4M $252.2M $136.3M
 
Levered Free Cash Flow $158.9M $14M $1.2M $114.8M $39M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- $1M --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Net Income to Stockholders $98.9M $100.7M $117.1M $125.2M $145.4M
Depreciation & Amoritzation $64.7M $66.9M $70.9M $80.5M $86.9M
Stock-Based Compensation $17.1M $17.9M $17.6M $15.7M $18.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$67.9M -$124.3M $18.4M -$77.1M -$36.7M
Cash From Operations $165.1M $111.5M $242.2M $238.4M $221M
 
Capital Expenditures $84M $138.4M $118.7M $187.8M $128.3M
Cash Acquisitions -- $5M -- -- --
Cash From Investing -$111.2M -$84.1M -$211.2M -$173.6M -$121.9M
 
Dividends Paid (Ex Special Dividend) -$21.8M -$24.2M -$27.6M -$62.7M -$37.1M
Special Dividend Paid
Long-Term Debt Issued $3.1M $67.5M $43.4M $18.1M $14.9M
Long-Term Debt Repaid -$91.2M -$31.2M -$44.2M -$29M -$37.9M
Repurchase of Common Stock -$4.6M -$7M -$8.3M -$78.7M -$7.5M
Other Financing Activities -$275K -- -- -- --
Cash From Financing -$114.9M $5.2M -$36.6M -$152.3M -$67.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$61M $32.6M -$5.6M -$87.5M $31.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $81.1M -$26.9M $123.5M $50.6M $92.7M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $78.7M $81.2M $93.8M $109.8M $116.3M
Depreciation & Amoritzation $48.4M $50.3M $53.3M $61.1M $65.4M
Stock-Based Compensation $13.2M $12.7M $13.5M $12.7M $13.8M
Change in Accounts Receivable -- -- -- -- -$19.3M
Change in Inventories -$27.1M -$71.3M $21.8M -$45.1M -$24.4M
Cash From Operations $80M $64.3M $184.7M $165.8M $179.2M
 
Capital Expenditures $73.4M $98.6M $96.6M $141.9M $101.6M
Cash Acquisitions -- $5M -- -- --
Cash From Investing -$94M -$61.4M -$197.8M -$149.4M -$95.8M
 
Dividends Paid (Ex Special Dividend) -$11.1M -$13.3M -$14.3M -$48.4M -$19.4M
Special Dividend Paid -- -- -- $1M --
Long-Term Debt Issued $3M $52.9M $41.9M $20.4M $16.4M
Long-Term Debt Repaid -$78.1M -$24.3M -$34.6M -$24.4M -$33.1M
Repurchase of Common Stock -$2.6M -$4M -$6M -$71.9M -$5.9M
Other Financing Activities -$223K -- -- -- --
Cash From Financing -$89M $11.4M -$13.1M -$124.3M -$41.9M
 
Beginning Cash (CF) $703.9M $603M $813.6M $621.7M $418.3M
Foreign Exchange Rate Adjustment -$2.4M -$7M $11.2M -$4M $5.3M
Additions / Reductions -$103M $14.3M -$26.2M -$107.9M $41.5M
Ending Cash (CF) $598.6M $610.2M $798.6M $509.8M $465.1M
 
Levered Free Cash Flow $6.6M -$34.3M $88.1M $23.9M $77.6M

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