Financhill
Buy
73

RBC Quote, Financials, Valuation and Earnings

Last price:
$397.22
Seasonality move :
4.52%
Day range:
$377.00 - $393.81
52-week range:
$260.53 - $393.81
Dividend yield:
0%
P/E ratio:
50.79x
P/S ratio:
7.23x
P/B ratio:
4.05x
Volume:
234.8K
Avg. volume:
177.3K
1-year change:
27.07%
Market cap:
$12.3B
Revenue:
$1.6B
EPS (TTM):
$7.67
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $609M $942.9M $1.5B $1.6B $1.6B
Revenue Growth (YoY) -16.28% 54.83% 55.83% 6.19% 4.87%
 
Cost of Revenues $374.9M $585.8M $864.5M $889.8M $910.2M
Gross Profit $234.1M $357.1M $604.8M $670.5M $726.1M
Gross Profit Margin 38.44% 37.87% 41.16% 42.97% 44.38%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $102.8M $167.6M $229.7M $253.5M $279.3M
Other Inc / (Exp) -$6M -$34.1M -$18.8M -$5.9M -$2.1M
Operating Expenses $113.5M $202.8M $299.6M $324.1M $352.3M
Operating Income $120.6M $154.3M $305.2M $346.4M $373.8M
 
Net Interest Expenses $1.4M $41.5M $76.7M $78.7M $59.8M
EBT. Incl. Unusual Items $113.2M $78.7M $209.7M $261.8M $311.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $23.1M $24M $43M $51.9M $65.7M
Net Income to Company $90.1M $54.7M $166.7M $209.9M $246.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $90.1M $54.7M $166.7M $209.9M $246.2M
 
Basic EPS (Cont. Ops) $3.63 $1.58 $5.00 $6.47 $7.76
Diluted EPS (Cont. Ops) $3.58 $1.56 $4.94 $6.41 $7.70
Weighted Average Basic Share $24.9M $26.9M $28.8M $28.9M $30.1M
Weighted Average Diluted Share $25.1M $27.3M $29.1M $29.2M $30.4M
 
EBITDA $146.8M $185.7M $401.8M $459.8M $491.7M
EBIT $114.1M $120.2M $286.4M $340.5M $371.7M
 
Revenue (Reported) $609M $942.9M $1.5B $1.6B $1.6B
Operating Income (Reported) $120.6M $154.3M $305.2M $346.4M $373.8M
Operating Income (Adjusted) $114.1M $120.2M $286.4M $340.5M $371.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $160.3M $358.8M $394.4M $413.7M $437.7M
Revenue Growth (YoY) -13.74% 123.84% 9.91% 4.89% 5.8%
 
Cost of Revenues $97.8M $221.3M $227.9M $235.4M $244.3M
Gross Profit $62.5M $137.5M $166.5M $178.3M $193.4M
Gross Profit Margin 38.96% 38.32% 42.22% 43.1% 44.19%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $24.2M $54.5M $59.6M $64.4M $72.1M
Other Inc / (Exp) $5.5M $11.2M -$7.4M -$4.8M -$3.3M
Operating Expenses $34.9M $89.7M $77.1M $80.6M $89.4M
Operating Income $27.6M $47.9M $89.4M $97.7M $104M
 
Net Interest Expenses $305K $13.6M $21.7M $18.8M $12.8M
EBT. Incl. Unusual Items $32.8M $45.5M $60.3M $74.1M $87.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.4M $14.1M $11.1M $12.5M $15.2M
Net Income to Company $25.4M $31.5M $49.2M $61.6M $72.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $25.4M $31.5M $49.2M $61.6M $72.7M
 
Basic EPS (Cont. Ops) $1.00 $0.90 $1.51 $1.93 $2.32
Diluted EPS (Cont. Ops) $0.99 $0.89 $1.49 $1.91 $2.30
Weighted Average Basic Share $25M $28.6M $28.8M $29M $31.3M
Weighted Average Diluted Share $25.6M $29M $29.1M $29.3M $31.6M
 
EBITDA $40.5M $87.2M $111.6M $122.6M $130.8M
EBIT $32.6M $59.1M $82M $92.9M $100.7M
 
Revenue (Reported) $160.3M $358.8M $394.4M $413.7M $437.7M
Operating Income (Reported) $27.6M $47.9M $89.4M $97.7M $104M
Operating Income (Adjusted) $32.6M $59.1M $82M $92.9M $100.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $609M $942.9M $1.5B $1.6B $1.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $374.9M $585.8M $864.5M $889.8M $910.2M
Gross Profit $234.1M $357.1M $604.8M $670.5M $726.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $102.8M $167.6M $229.7M $253.5M $279.3M
Other Inc / (Exp) -$6M -$34.1M -$53.6M -$41.5M -$38.6M
Operating Expenses $113.5M $202.8M $264.8M $288.5M $315.8M
Operating Income $120.6M $154.3M $340M $382M $410.3M
 
Net Interest Expenses $1.4M $41.5M $76.7M $78.7M $59.8M
EBT. Incl. Unusual Items $113.2M $78.7M $209.7M $261.8M $311.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $23.1M $24M $43M $51.9M $65.7M
Net Income to Company $90.1M $54.7M $166.7M $209.9M $246.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $90.1M $54.7M $166.7M $209.9M $246.2M
 
Basic EPS (Cont. Ops) $3.61 $1.61 $5.00 $6.46 $7.74
Diluted EPS (Cont. Ops) $3.58 $1.59 $4.94 $6.40 $7.67
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $146.8M $185.7M $401.8M $459.8M $491.7M
EBIT $114.1M $120.2M $286.4M $340.5M $371.7M
 
Revenue (Reported) $609M $942.9M $1.5B $1.6B $1.6B
Operating Income (Reported) $120.6M $154.3M $340M $382M $410.3M
Operating Income (Adjusted) $114.1M $120.2M $286.4M $340.5M $371.7M
Period Ending 2022-03-31 2023-03-31 2024-03-31 2025-03-31 2026-03-31
Revenue $942.9M $1.5B $1.6B $1.6B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $585.8M $864.5M $889.8M $910.2M --
Gross Profit $357.1M $604.8M $670.5M $726.1M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $167.6M $229.7M $253.5M $279.3M --
Other Inc / (Exp) -$34.1M -$53.6M -$41.5M -$38.6M --
Operating Expenses $202.8M $264.8M $288.5M $315.8M --
Operating Income $154.3M $340M $382M $410.3M --
 
Net Interest Expenses $41.5M $76.7M $78.7M $59.8M --
EBT. Incl. Unusual Items $78.7M $209.7M $261.8M $311.9M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $24M $43M $51.9M $65.7M --
Net Income to Company $54.7M $166.7M $209.9M $246.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $54.7M $166.7M $209.9M $246.2M --
 
Basic EPS (Cont. Ops) $1.61 $5.00 $6.46 $7.74 --
Diluted EPS (Cont. Ops) $1.59 $4.94 $6.40 $7.67 --
Weighted Average Basic Share $107.8M $115.1M $115.7M $120.5M --
Weighted Average Diluted Share $108.5M $116.3M $116.8M $121.4M --
 
EBITDA $185.7M $401.8M $459.8M $491.7M --
EBIT $120.2M $286.4M $340.5M $371.7M --
 
Revenue (Reported) $942.9M $1.5B $1.6B $1.6B --
Operating Income (Reported) $154.3M $340M $382M $410.3M --
Operating Income (Adjusted) $120.2M $286.4M $340.5M $371.7M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $151.1M $182.9M $65.4M $63.5M $36.8M
Short Term Investments $90.2M -- -- -- --
Accounts Receivable, Net $110.5M $247.5M $239.6M $255.2M $307.6M
Inventory $364.1M $516.1M $587.2M $622.8M $654.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $12.2M $15.7M $21.1M $24M $28.4M
Total Current Assets $728.2M $962.2M $913.3M $965.5M $1B
 
Property Plant And Equipment $243.9M $431.2M $416.7M $402.4M $417.6M
Long-Term Investments -- -- -- -- --
Goodwill $277.5M $1.9B $1.9B $1.9B $1.9B
Other Intangibles $154.4M $1.5B $1.5B $1.4B $1.3B
Other Long-Term Assets $30.2M $38.4M $37.7M $43.9M $43M
Total Assets $1.4B $4.8B $4.7B $4.7B $4.7B
 
Accounts Payable $36.3M $158.6M $146.8M $116.2M $138.4M
Accrued Expenses $3.2M $59.6M $61.3M $58.9M $63.7M
Current Portion Of Long-Term Debt $2.6M $1.5M $1.5M $3.8M $1.7M
Current Portion Of Capital Lease Obligations $5.7M $12M $12.8M $12.7M $15.1M
Other Current Liabilities $5.7M $9.8M $8.4M $16.2M $6.9M
Total Current Liabilities $88.2M $313.5M $309.3M $294.3M $315.3M
 
Long-Term Debt $13.5M $1.7B $1.4B $1.2B $918.4M
Capital Leases -- -- -- -- --
Total Liabilities $202.2M $2.5B $2.2B $1.9B $1.7B
 
Common Stock $261K $300K $300K $300K $300K
Other Common Equity Adj -$10.4M -$5.8M -$4.1M $700K -$1.4M
Common Equity $1.2B $2.4B $2.5B $2.8B $3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.2B $2.4B $2.5B $2.8B $3B
 
Total Liabilities and Equity $1.4B $4.8B $4.7B $4.7B $4.7B
Cash and Short Terms $241.3M $182.9M $65.4M $63.5M $36.8M
Total Debt $16.1M $1.7B $1.4B $1.2B $920.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $151.1M $182.9M $65.4M $63.5M $36.8M
Short Term Investments $90.2M -- -- -- --
Accounts Receivable, Net $110.5M $247.5M $239.6M $255.2M $307.6M
Inventory $364.1M $516.1M $587.2M $622.8M $654.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $12.2M $15.7M $21.1M $24M $28.4M
Total Current Assets $728.2M $962.2M $913.3M $965.5M $1B
 
Property Plant And Equipment $243.9M $431.2M $416.7M $402.4M $417.6M
Long-Term Investments -- -- -- -- --
Goodwill $277.5M $1.9B $1.9B $1.9B $1.9B
Other Intangibles $154.4M $1.5B $1.5B $1.4B $1.3B
Other Long-Term Assets $30.2M $38.4M $37.7M $43.9M $43M
Total Assets $1.4B $4.8B $4.7B $4.7B $4.7B
 
Accounts Payable $36.3M $158.6M $146.8M $116.2M $138.4M
Accrued Expenses $3.2M $59.6M $61.3M $58.9M $63.7M
Current Portion Of Long-Term Debt $2.6M $1.5M $1.5M $3.8M $1.7M
Current Portion Of Capital Lease Obligations $5.7M $12M $12.8M $12.7M $15.1M
Other Current Liabilities $5.7M $9.8M $8.4M $16.2M $6.9M
Total Current Liabilities $88.2M $313.5M $309.3M $294.3M $315.3M
 
Long-Term Debt $13.5M $1.7B $1.4B $1.2B $918.4M
Capital Leases -- -- -- -- --
Total Liabilities $202.2M $2.5B $2.2B $1.9B $1.7B
 
Common Stock $261K $300K $300K $300K $300K
Other Common Equity Adj -$10.4M -$5.8M -$4.1M $700K -$1.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -$19K -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.2B $2.4B $2.5B $2.8B $3B
 
Total Liabilities and Equity $1.4B $4.8B $4.7B $4.7B $4.7B
Cash and Short Terms $241.3M $182.9M $65.4M $63.5M $36.8M
Total Debt $16.1M $1.7B $1.4B $1.2B $920.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $90.1M $54.7M $166.7M $209.9M $246.2M
Depreciation & Amoritzation $32.7M $65.5M $115.4M $119.3M $120M
Stock-Based Compensation $18.1M $32.9M $14M $17.4M $28.4M
Change in Accounts Receivable $19M -$53.5M $7.8M -$13.4M -$53.3M
Change in Inventories $900K -$16.2M -$71.7M -$31.6M -$32.3M
Cash From Operations $152.4M $180.3M $220.6M $274.7M $293.6M
 
Capital Expenditures $11.8M $29.8M $42M $33.2M $49.8M
Cash Acquisitions $300K -$2.9B $27.5M -$19.3M --
Cash From Investing -$101.5M -$2.8B -$14M -$52.2M -$49.8M
 
Dividends Paid (Ex Special Dividend) -- -$7.1M -$22.9M -$23M -$17.2M
Special Dividend Paid
Long-Term Debt Issued -- $1.8B -- $20.3M $71.5M
Long-Term Debt Repaid -$7.9M -$115.1M -$303.7M -$230.2M -$350.1M
Repurchase of Common Stock -$6.8M -$8.6M -$7.7M -$11M -$9.5M
Other Financing Activities -- -$19.5M -$100K -- --
Cash From Financing -$3.4M $2.7B -$322.8M -$223.5M -$270.4M
 
Beginning Cash (CF) $103.3M $151.1M $182.9M $65.4M $63.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $47.5M $31.3M -$116.2M -$1M -$26.6M
Ending Cash (CF) $151.1M $182.9M $65.4M $63.5M $36.8M
 
Levered Free Cash Flow $140.6M $150.5M $178.6M $241.5M $243.8M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $24M $37.4M $50M $61.4M --
Depreciation & Amoritzation $8.2M $28.6M $29.7M $30M --
Stock-Based Compensation $7.2M $3.8M $5.4M $6.5M --
Change in Accounts Receivable $4.9M $11.4M -$12M $500K --
Change in Inventories -$4.9M -$28.2M -$15.6M -$12.1M --
Cash From Operations $53.3M $59M $61.7M $97.4M --
 
Capital Expenditures $3.4M $7.9M $6.7M $9M --
Cash Acquisitions -- $23M -- -- --
Cash From Investing -$33.3M $15.2M -$6.5M -$9M --
 
Dividends Paid (Ex Special Dividend) -- -$5.7M -$5.7M -$5.7M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$5.9M -$126.2M -$52.1M -$62.2M --
Repurchase of Common Stock -$6.3M -$6M -$6.8M -$8M --
Other Financing Activities -- -- -- -- --
Cash From Financing $4.5M -$136.4M -$63.6M -$74.7M --
 
Beginning Cash (CF) $151.1M $182.9M $65.4M $63.5M --
Foreign Exchange Rate Adjustment $167K -$1.1M -$300K -$400K --
Additions / Reductions $24.5M -$62.2M -$8.4M $13.7M --
Ending Cash (CF) $175.8M $119.6M $56.7M $76.8M --
 
Levered Free Cash Flow $49.9M $51.1M $55M $88.4M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $90.1M $54.7M $166.7M $209.9M $246.2M
Depreciation & Amoritzation $32.7M $65.5M $115.4M $119.3M $120M
Stock-Based Compensation $18.1M $32.9M $14M $17.4M $28.4M
Change in Accounts Receivable $19M -$53.5M $7.8M -$13.4M -$53.3M
Change in Inventories $900K -$16.2M -$71.7M -$31.6M -$32.3M
Cash From Operations $152.4M $180.3M $220.6M $274.7M $293.6M
 
Capital Expenditures $11.8M $29.8M $42M $33.2M $49.8M
Cash Acquisitions $300K -$2.9B $27.5M -$19.3M --
Cash From Investing -$101.5M -$2.8B -$14M -$52.2M -$49.8M
 
Dividends Paid (Ex Special Dividend) -- -$7.1M -$22.9M -$23M -$17.2M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$7.9M -$115.1M -$303.7M -$230.2M -$350.1M
Repurchase of Common Stock -$6.8M -$8.6M -$7.7M -$11M -$9.5M
Other Financing Activities -- -- -- -- --
Cash From Financing -$3.4M $2.7B -$322.8M -$223.5M -$270.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $47.5M $31.3M -$116.2M -$1M -$26.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $140.6M $150.5M $178.6M $241.5M $243.8M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $24M $37.4M $50M $61.4M --
Depreciation & Amoritzation $8.2M $28.6M $29.7M $30M --
Stock-Based Compensation $7.2M $3.8M $5.4M $6.5M --
Change in Accounts Receivable $4.9M $11.4M -$12M $500K --
Change in Inventories -$4.9M -$28.2M -$15.6M -$12.1M --
Cash From Operations $53.3M $59M $61.7M $97.4M --
 
Capital Expenditures $3.4M $7.9M $6.7M $9M --
Cash Acquisitions -- $23M -- -- --
Cash From Investing -$33.3M $15.2M -$6.5M -$9M --
 
Dividends Paid (Ex Special Dividend) -- -$5.7M -$5.7M -$5.7M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$5.9M -$126.2M -$52.1M -$62.2M --
Repurchase of Common Stock -$6.3M -$6M -$6.8M -$8M --
Other Financing Activities -- -- -- -- --
Cash From Financing $4.5M -$136.4M -$63.6M -$74.7M --
 
Beginning Cash (CF) $151.1M $182.9M $65.4M $63.5M --
Foreign Exchange Rate Adjustment $167K -$1.1M -$300K -$400K --
Additions / Reductions $24.5M -$62.2M -$8.4M $13.7M --
Ending Cash (CF) $175.8M $119.6M $56.7M $76.8M --
 
Levered Free Cash Flow $49.9M $51.1M $55M $88.4M --

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