Financhill
Sell
46

HGV Quote, Financials, Valuation and Earnings

Last price:
$36.68
Seasonality move :
1.75%
Day range:
$36.12 - $37.64
52-week range:
$33.21 - $47.37
Dividend yield:
0%
P/E ratio:
83.13x
P/S ratio:
0.77x
P/B ratio:
2.03x
Volume:
899.8K
Avg. volume:
1.2M
1-year change:
-20.76%
Market cap:
$3.6B
Revenue:
$5B
EPS (TTM):
$0.45
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $894M $2.3B $3.8B $4B $5B
Revenue Growth (YoY) -51.36% 161.19% 64.24% 3.73% 25.21%
 
Cost of Revenues $742M $1.5B $2.6B $2.7B $3.6B
Gross Profit $152M $855M $1.3B $1.2B $1.3B
Gross Profit Margin 17% 36.62% 33.25% 30.9% 26.8%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $92M $151M $212M $194M $199M
Other Inc / (Exp) -$201M -$124M -$72M -$57M -$232M
Operating Expenses $188M $357M $580M $545M $638M
Operating Income -$36M $498M $695M $684M $697M
 
Net Interest Expenses $43M $105M $142M $178M $329M
EBT. Incl. Unusual Items -$280M $269M $481M $449M $136M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$79M $93M $129M $136M $76M
Net Income to Company -$201M $176M $352M $313M $60M
 
Minority Interest in Earnings -- -- -- -- -$13M
Net Income to Common Excl Extra Items -$201M $176M $352M $313M $47M
 
Basic EPS (Cont. Ops) -$2.36 $1.77 $2.98 $2.84 $0.46
Diluted EPS (Cont. Ops) -$2.36 $1.75 $2.93 $2.80 $0.45
Weighted Average Basic Share $85M $99.7M $118M $110.1M $101.9M
Weighted Average Diluted Share $85M $101.1M $119.6M $111.6M $103.1M
 
EBITDA -$192M $500M $867M $840M $733M
EBIT -$237M $374M $623M $627M $465M
 
Revenue (Reported) $894M $2.3B $3.8B $4B $5B
Operating Income (Reported) -$36M $498M $695M $684M $697M
Operating Income (Adjusted) -$237M $374M $623M $627M $465M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $212M $838M $992M $1B $1.3B
Revenue Growth (YoY) -54.7% 295.28% 18.38% 2.72% 26.01%
 
Cost of Revenues $168M $956M $679M $686M $937M
Gross Profit $44M -$118M $313M $333M $347M
Gross Profit Margin 20.76% -14.08% 31.55% 32.68% 27.03%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $27M -$373M $54M $64M $52M
Other Inc / (Exp) -$204M -$24M -$33M -$22M -$50M
Operating Expenses $50M -$295M $151M $158M $169M
Operating Income -$6M $177M $162M $175M $178M
 
Net Interest Expenses $11M $31M $37M $45M $79M
EBT. Incl. Unusual Items -$221M $122M $92M $108M $49M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$67M $47M $14M $40M $23M
Net Income to Company -$154M $75M $78M $68M $26M
 
Minority Interest in Earnings -- -- -- -- -$6M
Net Income to Common Excl Extra Items -$154M $75M $78M $68M $20M
 
Basic EPS (Cont. Ops) -$1.81 $0.63 $0.68 $0.63 $0.20
Diluted EPS (Cont. Ops) -$1.81 $0.62 $0.67 $0.62 $0.19
Weighted Average Basic Share $84.4M $120M $108.1M $107.4M $98M
Weighted Average Diluted Share $84.4M $121.9M $109.7M $108.6M $99.2M
 
EBITDA -$199M $208M $192M $210M $198M
EBIT -$210M $153M $129M $153M $128M
 
Revenue (Reported) $212M $838M $992M $1B $1.3B
Operating Income (Reported) -$6M $177M $162M $175M $178M
Operating Income (Adjusted) -$210M $153M $129M $153M $128M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $894M $2.3B $3.8B $4B $5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $742M $1.7B $2.3B $2.7B $3.6B
Gross Profit $152M $657M $1.6B $1.2B $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $92M -$47M $496M $194M $199M
Other Inc / (Exp) -$202M -$124M -$72M -$57M -$232M
Operating Expenses $188M $159M $864M $545M $638M
Operating Income -$36M $498M $695M $697M $717M
 
Net Interest Expenses $43M $105M $142M $191M $349M
EBT. Incl. Unusual Items -$280M $269M $481M $449M $136M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$79M $93M $129M $136M $76M
Net Income to Company -$201M $176M $352M $313M $60M
 
Minority Interest in Earnings -- -- -- -- -$13M
Net Income to Common Excl Extra Items -$201M $176M $352M $313M $47M
 
Basic EPS (Cont. Ops) -$2.36 $1.57 $2.95 $2.84 $0.46
Diluted EPS (Cont. Ops) -$2.36 $1.54 $2.93 $2.80 $0.45
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$192M $500M $867M $840M $733M
EBIT -$237M $374M $623M $627M $465M
 
Revenue (Reported) $894M $2.3B $3.8B $4B $5B
Operating Income (Reported) -$36M $498M $695M $697M $717M
Operating Income (Adjusted) -$237M $374M $623M $627M $465M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.3B $3.8B $4B $5B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.7B $2.3B $2.7B $3.6B --
Gross Profit $657M $1.6B $1.2B $1.4B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -$47M $496M $194M $199M --
Other Inc / (Exp) -$124M -$72M -$57M -$232M --
Operating Expenses $159M $864M $545M $638M --
Operating Income $498M $695M $697M $717M --
 
Net Interest Expenses $105M $142M $191M $349M --
EBT. Incl. Unusual Items $269M $481M $449M $136M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $93M $129M $136M $76M --
Net Income to Company $176M $352M $313M $60M --
 
Minority Interest in Earnings -- -- -- -$13M --
Net Income to Common Excl Extra Items $176M $352M $313M $47M --
 
Basic EPS (Cont. Ops) $1.57 $2.95 $2.84 $0.46 --
Diluted EPS (Cont. Ops) $1.54 $2.93 $2.80 $0.45 --
Weighted Average Basic Share $398.3M $468.7M $440.5M $407.5M --
Weighted Average Diluted Share $402.9M $474.8M $446M $410.6M --
 
EBITDA $500M $867M $840M $733M --
EBIT $374M $623M $627M $465M --
 
Revenue (Reported) $2.3B $3.8B $4B $5B --
Operating Income (Reported) $498M $695M $697M $717M --
Operating Income (Adjusted) $374M $623M $627M $465M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $428M $432M $223M $589M $328M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1B $1.9B $2.1B $2.5B $3.2B
Inventory $702M $1.2B $1.2B $1.4B $2.2B
Prepaid Expenses $12M $123M $117M $89M $96M
Other Current Assets -- -- -- -- --
Total Current Assets $2.4B $4.2B $4.1B $5B $6.5B
 
Property Plant And Equipment $553M $826M $874M $819M $876M
Long-Term Investments $51M $59M $72M $71M $73M
Goodwill -- $1.4B $1.4B $1.4B $2B
Other Intangibles $81M $1.4B $1.3B $1.2B $1.8B
Other Long-Term Assets $32M $106M $141M $133M $191M
Total Assets $3.1B $8B $8B $8.7B $11.4B
 
Accounts Payable $20M $63M $83M $144M $180M
Accrued Expenses $88M $272M $501M $406M $439M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $466M $866M $1.1B $1.1B $1.3B
 
Long-Term Debt $1.9B $4.2B $3.8B $4.5B $6.9B
Capital Leases -- -- -- -- --
Total Liabilities $2.8B $6B $5.9B $6.6B $9.5B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -- -- $39M $17M --
Common Equity $374M $2B $2.2B $2.1B $1.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $143M
Total Equity $374M $2B $2.2B $2.1B $1.9B
 
Total Liabilities and Equity $3.1B $8B $8B $8.7B $11.4B
Cash and Short Terms $428M $432M $223M $589M $328M
Total Debt $1.9B $4.2B $3.8B $4.5B $6.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $428M $432M $223M $589M $328M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1B $1.9B $2.1B $2.5B $3.2B
Inventory $702M $1.2B $1.2B $1.4B $2.2B
Prepaid Expenses $12M $123M $117M $89M $96M
Other Current Assets -- -- -- -- --
Total Current Assets $2.4B $4.2B $4.1B $5B $6.5B
 
Property Plant And Equipment $553M $826M $874M $819M $876M
Long-Term Investments $51M $59M $72M $71M $73M
Goodwill -- $1.4B $1.4B $1.4B $2B
Other Intangibles $81M $1.4B $1.3B $1.2B $1.8B
Other Long-Term Assets $32M $106M $141M $133M $191M
Total Assets $3.1B $8B $8B $8.7B $11.4B
 
Accounts Payable $20M $63M $83M $144M $180M
Accrued Expenses $88M $272M $501M $406M $439M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $466M $866M $1.1B $1.1B $1.3B
 
Long-Term Debt $1.9B $4.2B $3.8B $4.5B $6.9B
Capital Leases -- -- -- -- --
Total Liabilities $2.8B $6B $5.9B $6.6B $9.5B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -- -- $39M $17M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $143M
Total Equity $374M $2B $2.2B $2.1B $1.9B
 
Total Liabilities and Equity $3.1B $8B $8B $8.7B $11.4B
Cash and Short Terms $428M $432M $223M $589M $328M
Total Debt $1.9B $4.2B $3.8B $4.5B $6.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$201M $176M $352M $313M $60M
Depreciation & Amoritzation $45M $126M $244M $213M $268M
Stock-Based Compensation $15M $48M $46M $40M $47M
Change in Accounts Receivable $163M -$216M -$401M -$305M -$339M
Change in Inventories -$91M $15M $100M -$64M -$78M
Cash From Operations $79M $168M $747M $312M $309M
 
Capital Expenditures $31M $39M $97M $75M $126M
Cash Acquisitions -$2M -$1.6B -- -$74M -$1.4B
Cash From Investing -$33M -$1.6B -$97M -$158M -$1.6B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $990M $3.2B $809M $1.6B $4.6B
Long-Term Debt Repaid -$640M -$1.5B -$1.3B -$1.1B -$2.9B
Repurchase of Common Stock -$10M -- -$272M -$368M -$432M
Other Financing Activities -$15M -$79M -$23M -$25M -$95M
Cash From Financing $328M $1.6B -$782M $183M $1.2B
 
Beginning Cash (CF) $152M $526M $695M $555M $885M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $374M $173M -$132M $337M -$106M
Ending Cash (CF) $526M $695M $555M $885M $766M
 
Levered Free Cash Flow $48M $129M $650M $237M $183M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$154M $75M $78M $68M $26M
Depreciation & Amoritzation $11M $55M $63M $57M $70M
Stock-Based Compensation $5M $16M $6M $2M $9M
Change in Accounts Receivable $11M -$78M -$196M -$165M -$78M
Change in Inventories -$32M $26M -$1M -$27M -$40M
Cash From Operations -$7M $132M -$16M -- $105M
 
Capital Expenditures $9M $14M $46M $28M $57M
Cash Acquisitions -- -$7M -- -$74M --
Cash From Investing -$9M -$21M -$46M -$111M -$57M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $468M $138M $720M $1.5B
Long-Term Debt Repaid -$175M -$436M -$169M -$169M -$1.1B
Repurchase of Common Stock -- -- -$110M -$100M -$125M
Other Financing Activities -$2M -$11M -$1M -$2M -$15M
Cash From Financing -$175M $24M -$138M $453M $185M
 
Beginning Cash (CF) $717M $564M $744M $535M $541M
Foreign Exchange Rate Adjustment -- -$4M $11M $8M -$8M
Additions / Reductions -$191M $135M -$200M $342M $233M
Ending Cash (CF) $526M $695M $555M $885M $766M
 
Levered Free Cash Flow -$16M $118M -$62M -$28M $48M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$201M $176M $352M $313M $60M
Depreciation & Amoritzation $45M $126M $244M $213M $268M
Stock-Based Compensation $15M $48M $46M $40M $47M
Change in Accounts Receivable $163M -$216M -$401M -$305M -$339M
Change in Inventories -$91M $15M $100M -$64M -$78M
Cash From Operations $79M $168M $747M $312M $309M
 
Capital Expenditures $31M $39M $97M $75M $126M
Cash Acquisitions -$2M -$1.6B -- -$74M -$1.4B
Cash From Investing -$33M -$1.6B -$97M -$158M -$1.6B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $990M $3.2B $809M $1.6B $4.6B
Long-Term Debt Repaid -$640M -$1.5B -$1.3B -$1.1B -$2.9B
Repurchase of Common Stock -$10M -- -$272M -$368M -$432M
Other Financing Activities -$15M -$79M -$23M -$25M -$95M
Cash From Financing $328M $1.6B -$782M $183M $1.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $374M $173M -$132M $337M -$106M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $48M $129M $650M $237M $183M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $176M $352M $313M $60M --
Depreciation & Amoritzation $126M $244M $213M $268M --
Stock-Based Compensation $48M $46M $40M $47M --
Change in Accounts Receivable -$216M -$401M -$305M -$339M --
Change in Inventories $15M $100M -$64M -$78M --
Cash From Operations $168M $747M $312M $309M --
 
Capital Expenditures $39M $97M $75M $126M --
Cash Acquisitions -$1.6B -- -$74M -$1.4B --
Cash From Investing -$1.6B -$97M -$158M -$1.6B --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.2B $809M $1.6B $4.6B --
Long-Term Debt Repaid -$1.5B -$1.3B -$1.1B -$2.9B --
Repurchase of Common Stock -- -$272M -$368M -$432M --
Other Financing Activities -$79M -$23M -$25M -$95M --
Cash From Financing $1.6B -$782M $183M $1.2B --
 
Beginning Cash (CF) $3.4B $2.9B $2.4B $2.7B --
Foreign Exchange Rate Adjustment -$4M -$8M -$7M -$13M --
Additions / Reductions $173M -$132M $337M -$106M --
Ending Cash (CF) $3.5B $2.8B $2.8B $2.6B --
 
Levered Free Cash Flow $129M $650M $237M $183M --

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

GET BETTER TRADE IDEAS

Popular

Is it Too Late to Buy United Airlines Stock?
Is it Too Late to Buy United Airlines Stock?

United Airlines (NASDAQ:UAL) has thoroughly outpaced the broader stock market…

3 Smartest Dividend Stocks to Buy Now
3 Smartest Dividend Stocks to Buy Now

When the market entered a correction in February and March,…

How High Could IBIT Go?
How High Could IBIT Go?

Recently, a surprising number of billionaire hedge fund managers have…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
46
Is MSFT Stock a Buy?

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

Sell
41
Is NVDA Stock a Buy?

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

Alerts

Buy
80
CORT alert for Apr 1

Corcept Therapeutics [CORT] is down 19.56% over the past day.

Sell
16
PCVX alert for Apr 1

Vaxcyte [PCVX] is down 14.62% over the past day.

Buy
74
COOP alert for Apr 1

Mr. Cooper Group [COOP] is up 4.63% over the past day.

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

Show me the best stock