Financhill
Sell
16

FIVE Quote, Financials, Valuation and Earnings

Last price:
$60.50
Seasonality move :
4.88%
Day range:
$58.77 - $62.56
52-week range:
$52.38 - $163.32
Dividend yield:
0%
P/E ratio:
13.46x
P/S ratio:
0.88x
P/B ratio:
1.88x
Volume:
3.4M
Avg. volume:
3.1M
1-year change:
-61.45%
Market cap:
$3.4B
Revenue:
$3.9B
EPS (TTM):
$4.59
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $2B $2.8B $3.1B $3.6B $3.9B
Revenue Growth (YoY) 6.25% 45.17% 8% 15.7% 8.91%
 
Cost of Revenues $1.3B $1.8B $2B $2.3B $2.5B
Gross Profit $652.3M $1B $1.1B $1.3B $1.4B
Gross Profit Margin 33.25% 36.18% 35.61% 35.79% 34.89%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $497.5M $565.7M $644.8M $757.5M $861.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $497.5M $650.6M $750.4M $888.3M $1B
Operating Income $154.8M $379.9M $345M $385.6M $323.8M
 
Net Interest Expenses $1.7M $13.2M -- -- --
EBT. Incl. Unusual Items $153.1M $366.7M $347.5M $401.1M $338.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $29.7M $87.9M $86M $100M $85.1M
Net Income to Company $123.4M $278.8M $261.5M $301.1M $253.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $123.4M $278.8M $261.5M $301.1M $253.6M
 
Basic EPS (Cont. Ops) $2.21 $4.98 $4.71 $5.43 $4.61
Diluted EPS (Cont. Ops) $2.20 $4.95 $4.69 $5.41 $4.60
Weighted Average Basic Share $55.8M $56M $55.5M $55.5M $55.1M
Weighted Average Diluted Share $56.1M $56.3M $55.7M $55.6M $55.2M
 
EBITDA $224.1M $464.7M $450.7M $516.3M $491.3M
EBIT $154.8M $379.9M $345M $385.6M $323.8M
 
Revenue (Reported) $2B $2.8B $3.1B $3.6B $3.9B
Operating Income (Reported) $154.8M $379.9M $345M $385.6M $323.8M
Operating Income (Adjusted) $154.8M $379.9M $345M $385.6M $323.8M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $858.5M $996.3M $1.1B $1.3B $1.4B
Revenue Growth (YoY) 24.94% 16.05% 12.69% 19.15% 3.97%
 
Cost of Revenues $517.6M $599.4M $670.4M $786.1M $831.6M
Gross Profit $340.9M $396.9M $452.4M $551.6M $559.3M
Gross Profit Margin 39.71% 39.84% 40.29% 41.24% 40.21%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $171.3M $124.5M $121M $246.1M $267M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $171.3M $209.3M $226.6M $283.2M $312.6M
Operating Income $169.6M $187.6M $225.8M $268.4M $246.8M
 
Net Interest Expenses $719K $505K -- -- --
EBT. Incl. Unusual Items $168.9M $187.1M $227.9M $272.5M $250.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $45M $46.9M $56.6M $70.4M $63.3M
Net Income to Company $123.9M $140.2M $171.3M $202.2M $187.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $123.9M $140.2M $171.3M $202.2M $187.5M
 
Basic EPS (Cont. Ops) $2.22 $2.50 $3.09 $3.66 $3.41
Diluted EPS (Cont. Ops) $2.20 $2.49 $3.07 $3.65 $3.39
Weighted Average Basic Share $55.3M $56M $55.5M $55.2M $55M
Weighted Average Diluted Share $56.2M $56.3M $55.8M $55.3M $55.2M
 
EBITDA $188M $209.8M $254.7M $305.5M $292.3M
EBIT $169.6M $187.6M $225.8M $268.4M $246.8M
 
Revenue (Reported) $858.5M $996.3M $1.1B $1.3B $1.4B
Operating Income (Reported) $169.6M $187.6M $225.8M $268.4M $246.8M
Operating Income (Adjusted) $169.6M $187.6M $225.8M $268.4M $246.8M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $2B $2.8B $3.1B $3.6B $3.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $1.8B $2B $2.3B $2.5B
Gross Profit $652.3M $1B $1.1B $1.3B $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $497.5M $565.7M $644.8M $757.5M $861.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $497.5M $650.6M $750.4M $888.3M $1B
Operating Income $154.8M $379.9M $345M $385.6M $323.8M
 
Net Interest Expenses $1.7M $13.2M -- -- --
EBT. Incl. Unusual Items $153.1M $366.7M $347.5M $401.1M $338.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $29.7M $87.9M $86M $100M $85.1M
Net Income to Company $123.4M $278.8M $261.5M $301.1M $253.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $123.4M $278.8M $261.5M $301.1M $253.6M
 
Basic EPS (Cont. Ops) $2.21 $4.98 $4.71 $5.43 $4.61
Diluted EPS (Cont. Ops) $2.18 $4.95 $4.69 $5.42 $4.59
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $224.1M $464.7M $450.7M $516.3M $491.3M
EBIT $154.8M $379.9M $345M $385.6M $323.8M
 
Revenue (Reported) $2B $2.8B $3.1B $3.6B $3.9B
Operating Income (Reported) $154.8M $379.9M $345M $385.6M $323.8M
Operating Income (Adjusted) $154.8M $379.9M $345M $385.6M $323.8M
Period Ending 2022-01-31 2023-01-31 2024-01-31 2025-01-31 2026-01-31
Revenue $2.8B $3.1B $3.6B $3.9B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.8B $2B $2.3B $2.5B --
Gross Profit $1B $1.1B $1.3B $1.4B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $565.7M $644.8M $757.5M $861.4M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $650.6M $750.4M $888.3M $1B --
Operating Income $379.9M $345M $385.6M $323.8M --
 
Net Interest Expenses $13.2M $237K -- -- --
EBT. Incl. Unusual Items $366.7M $347.5M $401.1M $338.7M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $87.9M $86M $100M $85.1M --
Net Income to Company $278.8M $261.5M $301.1M $253.6M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $278.8M $261.5M $301.1M $253.6M --
 
Basic EPS (Cont. Ops) $4.98 $4.71 $5.43 $4.61 --
Diluted EPS (Cont. Ops) $4.95 $4.69 $5.42 $4.59 --
Weighted Average Basic Share $224M $222.2M $221.9M $220.2M --
Weighted Average Diluted Share $225.2M $223M $222.5M $220.6M --
 
EBITDA $464.7M $450.7M $516.3M $491.3M --
EBIT $379.9M $345M $385.6M $323.8M --
 
Revenue (Reported) $2.8B $3.1B $3.6B $3.9B --
Operating Income (Reported) $379.9M $345M $385.6M $323.8M --
Operating Income (Adjusted) $379.9M $345M $385.6M $323.8M --
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $268.8M $65M $332.3M $179.7M $331.7M
Short Term Investments $140.9M $277.1M $66.8M $280.3M $197.1M
Accounts Receivable, Net -- -- -- -- --
Inventory $281.3M $455.1M $527.7M $584.6M $659.5M
Prepaid Expenses $19M -- $25.9M $30.5M $37.7M
Other Current Assets $39.1M $96.2M $104.7M $123.5M $120.7M
Total Current Assets $755.4M $904.7M $1.1B $1.2B $1.4B
 
Property Plant And Equipment $1.5B $1.9B $2.2B $2.6B $3B
Long-Term Investments -- $37.7M -- $7.8M --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $18.1M $9.1M $13.9M $17M $19.9M
Total Assets $2.3B $2.9B $3.3B $3.9B $4.3B
 
Accounts Payable $138.6M $196.5M $221.1M $256.3M $260.3M
Accrued Expenses $151.9M $198.8M $161.7M $176.9M $169.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $143.1M $163.5M $199.8M $241M $274.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $435.7M $586.9M $602.6M $715.9M $756.4M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.8B $2B $2.3B $2.5B
 
Common Stock $559K $556K $555K $551K $549K
Other Common Equity Adj -- -- -- -- --
Common Equity $881.9M $1.1B $1.4B $1.6B $1.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $881.9M $1.1B $1.4B $1.6B $1.8B
 
Total Liabilities and Equity $2.3B $2.9B $3.3B $3.9B $4.3B
Cash and Short Terms $409.7M $342.1M $399.2M $460.1M $528.8M
Total Debt -- -- -- -- --
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $268.8M $65M $332.3M $179.7M $331.7M
Short Term Investments $140.9M $277.1M $66.8M $280.3M $197.1M
Accounts Receivable, Net -- -- -- -- --
Inventory $281.3M $455.1M $527.7M $584.6M $659.5M
Prepaid Expenses $19M -- $25.9M $30.5M $37.7M
Other Current Assets $39.1M $96.2M $104.7M $123.5M $120.7M
Total Current Assets $755.4M $904.7M $1.1B $1.2B $1.4B
 
Property Plant And Equipment $1.5B $1.9B $2.2B $2.6B $3B
Long-Term Investments -- $37.7M -- $7.8M --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $18.1M $9.1M $13.9M $17M $19.9M
Total Assets $2.3B $2.9B $3.3B $3.9B $4.3B
 
Accounts Payable $138.6M $196.5M $221.1M $256.3M $260.3M
Accrued Expenses $151.9M $198.8M $161.7M $176.9M $169.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $143.1M $163.5M $199.8M $241M $274.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $435.7M $586.9M $602.6M $715.9M $756.4M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.8B $2B $2.3B $2.5B
 
Common Stock $559K $556K $555K $551K $549K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $881.9M $1.1B $1.4B $1.6B $1.8B
 
Total Liabilities and Equity $2.3B $2.9B $3.3B $3.9B $4.3B
Cash and Short Terms $409.7M $342.1M $399.2M $460.1M $528.8M
Total Debt -- -- -- -- --
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $123.4M $278.8M $261.5M $301.1M $253.6M
Depreciation & Amoritzation $69.3M $84.8M $105.6M $130.7M $167.4M
Stock-Based Compensation $9.6M $25.8M $23.6M $17.9M $15.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories $42.8M -$173.8M -$72.6M -$56.9M -$74.9M
Cash From Operations $366M $327.9M $314.9M $499.6M $430.6M
 
Capital Expenditures $200.2M $288.2M $252M $335.1M $324M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$286.9M -$465.6M -$3.9M -$556.3M -$232.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $50M -- -- -- --
Long-Term Debt Repaid -$50M -- -- -- --
Repurchase of Common Stock -$16.6M -$67.3M -$45M -$97.1M -$47.2M
Other Financing Activities -$2M -- -$248K -- --
Cash From Financing -$12.8M -$66.1M -$43.6M -$95.9M -$45.7M
 
Beginning Cash (CF) $202.5M $268.8M $65M $332.3M $179.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $66.3M -$203.8M $267.4M -$152.6M $152M
Ending Cash (CF) $268.8M $65M $332.3M $179.7M $331.7M
 
Levered Free Cash Flow $165.8M $39.7M $63M $164.6M $106.7M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $123.9M $140.2M $171.3M $202.2M $187.5M
Depreciation & Amoritzation $18.4M $22.2M $28.9M $37.1M $45.5M
Stock-Based Compensation $6M $6.6M $5.5M $4.5M $4.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories $148.9M $66M $173.8M $178.7M $158.3M
Cash From Operations $244.7M $203.2M $359.9M $407.7M $363.5M
 
Capital Expenditures $50.9M $75M $78.4M $103.1M $52.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$95.1M -$165.2M -$72.5M -$391.3M -$202.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$128K -$60.2M -$352K -$191K -$66K
Other Financing Activities -$274K -- -- -- --
Cash From Financing $2.2M -$59.8M $674K $349K $752K
 
Beginning Cash (CF) $117M $86.8M $44.2M $162.9M $169.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $151.7M -$21.8M $288.1M $16.8M $162M
Ending Cash (CF) $268.8M $65M $332.3M $179.7M $331.7M
 
Levered Free Cash Flow $193.7M $128.3M $281.5M $304.6M $311.4M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $123.4M $278.8M $261.5M $301.1M $253.6M
Depreciation & Amoritzation $69.3M $84.8M $105.6M $130.7M $167.4M
Stock-Based Compensation $9.6M $25.8M $23.6M $17.9M $15.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories $42.8M -$173.8M -$72.6M -$56.9M -$74.9M
Cash From Operations $366M $327.9M $314.9M $499.6M $430.6M
 
Capital Expenditures $200.2M $288.2M $252M $335.1M $324M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$286.9M -$465.6M -$3.9M -$556.3M -$232.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $50M -- -- -- --
Long-Term Debt Repaid -$50M -- -- -- --
Repurchase of Common Stock -$16.6M -$67.3M -$45M -$97.1M -$47.2M
Other Financing Activities -$2M -- -$248K -- --
Cash From Financing -$12.8M -$66.1M -$43.6M -$95.9M -$45.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $66.3M -$203.8M $267.4M -$152.6M $152M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $165.8M $39.7M $63M $164.6M $106.7M
Period Ending 2022-01-31 2023-01-31 2024-01-31 2025-01-31 2026-01-31
Net Income to Stockholders $278.8M $261.5M $301.1M $253.6M --
Depreciation & Amoritzation $84.8M $105.6M $130.7M $167.4M --
Stock-Based Compensation $25.8M $23.6M $17.9M $15.6M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$173.8M -$72.6M -$56.9M -$74.9M --
Cash From Operations $327.9M $314.9M $499.6M $430.6M --
 
Capital Expenditures $288.2M $252M $335.1M $324M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$465.6M -$3.9M -$556.3M -$232.9M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$67.3M -$45M -$97.1M -$47.2M --
Other Financing Activities -- -$248K -- -- --
Cash From Financing -$66.1M -$43.6M -$95.9M -$45.7M --
 
Beginning Cash (CF) $565.9M $384.8M $1.2B $654.8M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$203.8M $267.4M -$152.6M $152M --
Ending Cash (CF) $362.1M $652.2M $1B $806.8M --
 
Levered Free Cash Flow $39.7M $63M $164.6M $106.7M --

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

GET BETTER TRADE IDEAS

Popular

Is Chewy a Growth Stock to Buy?
Is Chewy a Growth Stock to Buy?

It might be a surprise to learn that during the…

Is Realty Income the Best Dividend Stock to Buy Long-Term?
Is Realty Income the Best Dividend Stock to Buy Long-Term?

Realty Income (NYSE:O) is a longstanding real estate investment trust…

Is Archer Aviation a Buy, Sell or Hold?
Is Archer Aviation a Buy, Sell or Hold?

Vertical takeoff and landing (eVTOL) aircraft sound futuristic but that’s…

Stock Ideas

Sell
45
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 31x

Sell
46
Is MSFT Stock a Buy?

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

Sell
42
Is NVDA Stock a Buy?

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

Alerts

Sell
11
CRL alert for Apr 11

Charles River Laboratories International [CRL] is down 0.2% over the past day.

Buy
77
DPST alert for Apr 11

Direxion Daily Regional Banks Bull 3X Shares [DPST] is down 0.79% over the past day.

Sell
35
KMX alert for Apr 11

CarMax [KMX] is up 2.87% over the past day.

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

Show me the best stock