Financhill
Sell
23

UNICY Quote, Financials, Valuation and Earnings

Last price:
$3.99
Seasonality move :
3.28%
Day range:
$3.93 - $4.03
52-week range:
$3.48 - $8.10
Dividend yield:
1.37%
P/E ratio:
23.70x
P/S ratio:
2.17x
P/B ratio:
2.76x
Volume:
370.3K
Avg. volume:
630.5K
1-year change:
-26.79%
Market cap:
$14B
Revenue:
$6.5B
EPS (TTM):
$0.17
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $6.8B $7.1B $6.9B $6.7B $6.5B
Revenue Growth (YoY) 4% 4.67% -3.46% -2.53% -2.62%
 
Cost of Revenues $4.1B $4.3B $4.4B $4.2B $4B
Gross Profit $2.7B $2.9B $2.5B $2.5B $2.6B
Gross Profit Margin 40.22% 40.07% 36.59% 37.33% 39.43%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7B $1.7B $1.6B $1.6B $1.7B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.8B $1.8B $1.6B $1.6B $1.7B
Operating Income $895.6M $1.1B $883.6M $931.6M $890.7M
 
Net Interest Expenses -- -- -- -- $1.5M
EBT. Incl. Unusual Items $898M $1.1B $887.3M $943M $889.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $311.7M $349.7M $286.3M $244.7M $259.8M
Net Income to Company $898M $1.1B $887.3M $943M $889.2M
 
Minority Interest in Earnings -$95.9M -$99M -$82.6M -$85M -$88.5M
Net Income to Common Excl Extra Items $490.4M $663M $518.5M $613.3M $540.9M
 
Basic EPS (Cont. Ops) $0.14 $0.18 $0.15 $0.17 $0.15
Diluted EPS (Cont. Ops) $0.14 $0.18 $0.15 $0.17 $0.15
Weighted Average Basic Share $3.6B $3.6B $3.6B $3.5B $3.6B
Weighted Average Diluted Share $3.6B $3.6B $3.6B $3.5B $3.6B
 
EBITDA $1.3B $1.5B $1.2B $1.3B $1.3B
EBIT $934.5M $1.1B $919.1M $978.7M $955M
 
Revenue (Reported) $6.8B $7.1B $6.9B $6.7B $6.5B
Operating Income (Reported) $895.6M $1.1B $883.6M $931.6M $890.7M
Operating Income (Adjusted) $934.5M $1.1B $919.1M $978.7M $955M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.7B $1.8B $1.7B $1.6B $1.5B
Revenue Growth (YoY) 1.84% 2.36% -4.96% -4.78% -7.7%
 
Cost of Revenues $1B $1.1B $1.1B $970.8M $911.3M
Gross Profit $699.1M $657.8M $587.6M $621.2M $580.8M
Gross Profit Margin 40.68% 37.39% 35.14% 39.02% 38.93%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $403M $400M $372.4M $368.3M $390.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $391.1M $399.2M $373M $368.9M $353M
Operating Income $308M $258.5M $214.6M $252.3M $227.8M
 
Net Interest Expenses -- -- $1.1M $18.4M --
EBT. Incl. Unusual Items $323.1M $264.9M $213.5M $233.8M $229.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $105.2M $97.4M $67.2M $89M $49.1M
Net Income to Company $323.1M $264.9M $213.5M $233.8M $229.2M
 
Minority Interest in Earnings -$28.1M -$22.7M -$21.3M -$24.7M -$16.8M
Net Income to Common Excl Extra Items $189.8M $144.8M $125M $120.1M $163.3M
 
Basic EPS (Cont. Ops) $0.05 $0.04 $0.04 $0.03 $0.05
Diluted EPS (Cont. Ops) $0.05 $0.04 $0.04 $0.03 $0.05
Weighted Average Basic Share $3.6B $3.6B $3.6B $3.5B $3.5B
Weighted Average Diluted Share $3.6B $3.6B $3.6B $3.5B $3.5B
 
EBITDA $413M $361.7M $305.8M $342.2M $322.4M
EBIT $326.1M $278.3M $227.6M $267.1M $243.6M
 
Revenue (Reported) $1.7B $1.8B $1.7B $1.6B $1.5B
Operating Income (Reported) $308M $258.5M $214.6M $252.3M $227.8M
Operating Income (Adjusted) $326.1M $278.3M $227.6M $267.1M $243.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $6.9B $7.2B $6.8B $6.6B $6.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.1B $4.4B $4.3B $4.1B $3.9B
Gross Profit $2.8B $2.8B $2.4B $2.5B $2.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7B $1.7B $1.6B $1.6B $1.6B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.9B $1.8B $1.6B $1.6B $1.6B
Operating Income $884.3M $1B $839.2M $967.2M $927M
 
Net Interest Expenses -- -- $2.1M $5.5M $4.3M
EBT. Incl. Unusual Items $918.4M $1.1B $837.1M $961.8M $922.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $319.5M $342.8M $258.5M $268.9M $244.3M
Net Income to Company $964.8M $1.1B $836M $963.3M $943.3M
 
Minority Interest in Earnings -$100.6M -$94.1M -$81M -$88.5M -$85.4M
Net Income to Common Excl Extra Items $498.2M $621M $497.6M $604.4M $593M
 
Basic EPS (Cont. Ops) $0.14 $0.17 $0.14 $0.17 $0.17
Diluted EPS (Cont. Ops) $0.14 $0.17 $0.14 $0.17 $0.17
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.3B $1.4B $1.2B $1.3B $1.3B
EBIT $945M $1.1B $903.6M $1B $988.3M
 
Revenue (Reported) $6.9B $7.2B $6.8B $6.6B $6.4B
Operating Income (Reported) $884.3M $1B $839.2M $967.2M $927M
Operating Income (Adjusted) $945M $1.1B $903.6M $1B $988.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.7B $1.8B $1.7B $1.6B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1B $1.1B $1.1B $970.8M $911.3M
Gross Profit $699.1M $657.8M $587.6M $621.2M $580.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $403M $400M $372.4M $368.3M $390.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $391.1M $399.2M $373M $368.9M $353M
Operating Income $308M $258.5M $214.6M $252.3M $227.8M
 
Net Interest Expenses -- -- $1.1M $18.4M --
EBT. Incl. Unusual Items $323.1M $264.9M $213.5M $233.8M $229.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $105.2M $97.4M $67.2M $89M $49.1M
Net Income to Company $323.1M $264.9M $213.5M $233.8M $229.2M
 
Minority Interest in Earnings -$28.1M -$22.7M -$21.3M -$24.7M -$16.8M
Net Income to Common Excl Extra Items $189.8M $144.8M $125M $120.1M $163.3M
 
Basic EPS (Cont. Ops) $0.05 $0.04 $0.04 $0.03 $0.05
Diluted EPS (Cont. Ops) $0.05 $0.04 $0.04 $0.03 $0.05
Weighted Average Basic Share $3.6B $3.6B $3.6B $3.5B $3.5B
Weighted Average Diluted Share $3.6B $3.6B $3.6B $3.5B $3.5B
 
EBITDA $413M $361.7M $305.8M $342.2M $322.4M
EBIT $326.1M $278.3M $227.6M $267.1M $243.6M
 
Revenue (Reported) $1.7B $1.8B $1.7B $1.6B $1.5B
Operating Income (Reported) $308M $258.5M $214.6M $252.3M $227.8M
Operating Income (Adjusted) $326.1M $278.3M $227.6M $267.1M $243.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.9B $1.6B $1.7B $1.8B $1.7B
Short Term Investments $946.2M $1B $689.9M $760.1M $685.8M
Accounts Receivable, Net $1.1B $1.1B $1.2B $1.1B $1.1B
Inventory $597.4M $780.5M $896.9M $730.1M $771.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $189.4M $184.8M $195.2M $166M $79.8M
Total Current Assets $4.8B $4.8B $4.6B $4.5B $4.3B
 
Property Plant And Equipment $2.5B $2.4B $2.1B $2B $1.9B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $872.7M $742.2M $690.4M $678.8M $643.7M
Other Long-Term Assets $18.6M $18.1M $15.8M $62.9M $140.9M
Total Assets $8.7B $8.6B $8B $8B $7.9B
 
Accounts Payable $1.4B $1.5B $1.3B $1.5B $1.5B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $552.4M $471.3M $408.8M $157.2M $158M
Total Current Liabilities $2.3B $2.4B $2B $1.9B $1.9B
 
Long-Term Debt $234.7M $38.5M $123.8M $96.4M $37.3M
Capital Leases -- -- -- -- --
Total Liabilities $3.2B $3.1B $2.6B $2.4B $2.3B
 
Common Stock $155.1M $139M $122M $113.4M $101.8M
Other Common Equity Adj -- -- -- -- --
Common Equity $4.8B $4.8B $4.7B $4.9B $4.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $675.3M $676.1M $684.4M $656.1M $640.9M
Total Equity $5.5B $5.5B $5.4B $5.6B $5.6B
 
Total Liabilities and Equity $8.7B $8.6B $8B $8B $7.9B
Cash and Short Terms $2.9B $2.7B $2.3B $2.6B $2.3B
Total Debt $321.7M $332.9M $206.1M $202.6M $171M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.9B $1.8B $1.7B $1.3B $1.9B
Short Term Investments $881.4M $926.2M $682.4M $1.1B $395.1M
Accounts Receivable, Net $980.6M $1B $945.2M $964.3M $1B
Inventory $605.6M $814.4M $877.2M $681.9M $812.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $169.1M $180M $185M $164.7M $70.8M
Total Current Assets $4.5B $4.8B $4.3B $4.2B $4.2B
 
Property Plant And Equipment $2.4B $2.3B $2.1B $1.9B $1.9B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $838.6M $737.7M $685.5M $650.7M $638M
Other Long-Term Assets $17.8M $18.4M $41.2M $57.1M $147.8M
Total Assets $8.3B $8.4B $7.9B $7.7B $7.9B
 
Accounts Payable $1.3B $1.3B $1.2B $1.3B $1.5B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $436.6M $456.8M $384.4M $222.7M $133.8M
Total Current Liabilities $2B $2.2B $1.8B $1.7B $1.8B
 
Long-Term Debt $220.9M $38.2M $124.3M $95.5M $37.6M
Capital Leases -- -- -- -- --
Total Liabilities $2.9B $2.9B $2.5B $2.2B $2.3B
 
Common Stock $145M $131M $120M $105.7M $106.9M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $676.3M $694M $691.1M $654.4M $625.9M
Total Equity $5.4B $5.5B $5.4B $5.4B $5.7B
 
Total Liabilities and Equity $8.3B $8.4B $7.9B $7.7B $7.9B
Cash and Short Terms $2.8B $2.8B $2.3B $2.4B $2.3B
Total Debt $332.1M $359.8M $218.3M $177.6M $166.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $898M $1.1B $887.3M $943M $889.2M
Depreciation & Amoritzation $338.8M $345.7M $318.1M $308.3M $307.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $50.5M -$43M -$175.7M $58.9M -$62M
Change in Inventories -$3.9M -$211M -$172.3M $147.5M -$80.2M
Cash From Operations $1.4B $959.3M $707.2M $1.2B $906.2M
 
Capital Expenditures $332.7M $316M $252.7M $273.8M $259.9M
Cash Acquisitions -$993.1K -$957K -- -$79.2M --
Cash From Investing -$390.7M -$727.6M -$54.8M -$481.3M -$488M
 
Dividends Paid (Ex Special Dividend) -$167.7M -$185M -$169.1M -$164.6M -$163.3M
Special Dividend Paid
Long-Term Debt Issued $6.8M -- $30.9M -- $19.2M
Long-Term Debt Repaid -$12.6M -$27.3M -$157.3M -- -$8M
Repurchase of Common Stock -$67.4M -$145.8M -$130.4M -$121.2M -$125.6M
Other Financing Activities -$1.1M $9.1K $22M -$85.6M --
Cash From Financing -$330.1M -$411.8M -$472.8M -$477.6M -$441.5M
 
Beginning Cash (CF) $1.2B $1.8B $1.4B $1.5B $1.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $686.9M -$180.1M $179.6M $198.7M -$23.4M
Ending Cash (CF) $1.9B $1.7B $1.7B $1.8B $1.7B
 
Levered Free Cash Flow $1.1B $643.3M $454.5M $883.8M $646.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $323.1M $264.9M $213.5M $233.8M $229.2M
Depreciation & Amoritzation $86.9M $83.4M $78.3M $75M $78.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $86M $97.9M $222.8M $59.6M $73M
Change in Inventories -$24.4M -$45.5M $14.9M $16.7M -$35.7M
Cash From Operations $211.2M $211.3M $325.5M $284.7M $186.5M
 
Capital Expenditures $64.3M $57.5M $57.5M $80.8M $50.4M
Cash Acquisitions -$3M -- -$80.4M -- -$6.1M
Cash From Investing -$63.5M $99.4M -$216.5M -$535.8M $213.6M
 
Dividends Paid (Ex Special Dividend) -$90.6M -$92.4M -$85.4M -$79.6M -$84.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- -$49.9M
Other Financing Activities -- -- $620.8K -$6.7K -$6.6K
Cash From Financing -$86.1M -$63.2M -$102.4M -$126M -$178.3M
 
Beginning Cash (CF) $1.9B $1.6B $1.6B $1.7B $1.7B
Foreign Exchange Rate Adjustment $41.7M $60.2M $19.8M $26.6M -$46.4M
Additions / Reductions $61.6M $247.4M $6.5M -$377.1M $221.8M
Ending Cash (CF) $2B $1.9B $1.7B $1.4B $1.9B
 
Levered Free Cash Flow $146.9M $153.8M $268M $203.8M $136.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $964.8M $1.1B $836M $963.3M $943.3M
Depreciation & Amoritzation $340.5M $342.1M $313M $305M $313.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $25.3M -$31.1M -$50.8M -$104.2M -$109.6M
Change in Inventories -$60.6M -$232.1M -$112M $149.3M $38.6M
Cash From Operations $1.2B $959.4M $821.4M $1.1B $1B
 
Capital Expenditures $325.4M $309.2M $252.7M $297.1M $261.6M
Cash Acquisitions -$4M $2M -$80.4M $1.1M -$8.4M
Cash From Investing -$336.6M -$564.8M -$370.7M -$800.6M -$40M
 
Dividends Paid (Ex Special Dividend) -$181.6M -$186.9M -$162.1M -$158.8M -$165M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$67.4M -$145.8M -$130.4M -$121.2M -$175.3M
Other Financing Activities -- -- $22.6M -$86.2M -$2.5M
Cash From Financing -$308.7M -$388.9M -$512M -$501.1M -$508.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $567.3M $5.7M -$61.3M -$184.9M $460M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $887.1M $650.2M $568.7M $819.7M $746.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $323.1M $264.9M $213.5M $233.8M $229.2M
Depreciation & Amoritzation $86.9M $83.4M $78.3M $75M $78.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $86M $97.9M $222.8M $59.6M $73M
Change in Inventories -$24.4M -$45.5M $14.9M $16.7M -$35.7M
Cash From Operations $211.2M $211.3M $325.5M $284.7M $186.5M
 
Capital Expenditures $64.3M $57.5M $57.5M $80.8M $50.4M
Cash Acquisitions -$3M -- -$80.4M -- -$6.1M
Cash From Investing -$63.5M $99.4M -$216.5M -$535.8M $213.6M
 
Dividends Paid (Ex Special Dividend) -$90.6M -$92.4M -$85.4M -$79.6M -$84.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- -$49.9M
Other Financing Activities -- -- $620.8K -$6.7K -$6.6K
Cash From Financing -$86.1M -$63.2M -$102.4M -$126M -$178.3M
 
Beginning Cash (CF) $1.9B $1.6B $1.6B $1.7B $1.7B
Foreign Exchange Rate Adjustment $41.7M $60.2M $19.8M $26.6M -$46.4M
Additions / Reductions $61.6M $247.4M $6.5M -$377.1M $221.8M
Ending Cash (CF) $2B $1.9B $1.7B $1.4B $1.9B
 
Levered Free Cash Flow $146.9M $153.8M $268M $203.8M $136.1M

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

GET BETTER TRADE IDEAS

Popular

Will Uber Stock 5X?
Will Uber Stock 5X?

Uber (NYSE:UBER) has generated extremely strong returns for its investors…

How High Will Bloom Energy Stock Go?
How High Will Bloom Energy Stock Go?

Bloom Energy (NYSE:BE) has seen its shares surge by more…

Is Acuity a Good Stock to Buy Now?
Is Acuity a Good Stock to Buy Now?

Acuity Brands (NYSE:AYI) is an industrial company specializing in lighting.…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 38x

Buy
71
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
89
BOOT alert for May 16

Boot Barn Holdings [BOOT] is up 16.55% over the past day.

Sell
43
FI alert for May 16

Fiserv [FI] is down 16.2% over the past day.

Buy
76
SMCI alert for May 16

Super Micro Computer [SMCI] is down 2.38% over the past day.

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

Show me the best stock