Financhill
Buy
70

LOPE Quote, Financials, Valuation and Earnings

Last price:
$198.00
Seasonality move :
2.06%
Day range:
$194.45 - $198.32
52-week range:
$130.69 - $202.28
Dividend yield:
0%
P/E ratio:
24.82x
P/S ratio:
5.47x
P/B ratio:
7.19x
Volume:
192.8K
Avg. volume:
203.4K
1-year change:
39.07%
Market cap:
$5.6B
Revenue:
$1B
EPS (TTM):
$7.97
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $844.1M $896.6M $911.3M $960.9M $1B
Revenue Growth (YoY) 8.41% 6.22% 1.64% 5.44% 7.5%
 
Cost of Revenues $350.5M $381.3M $423.8M $457.2M $488.6M
Gross Profit $493.6M $515.3M $487.5M $503.7M $544.4M
Gross Profit Margin 58.47% 57.48% 53.5% 52.42% 52.7%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $207.7M $224.7M $241.6M $246M $258.7M
Other Inc / (Exp) -- -- -- -- -$1.9M
Operating Expenses $216.1M $233.1M $250M $254.5M $267.1M
Operating Income $277.4M $282.2M $237.5M $249.3M $277.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $333.1M $331.3M $240.1M $259.7M $291.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $75.9M $70.9M $55.4M $54.7M $65.1M
Net Income to Company $257.2M $260.3M $184.7M $205M $226.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $257.2M $260.3M $184.7M $205M $226.2M
 
Basic EPS (Cont. Ops) $5.49 $5.94 $5.75 $6.83 $7.77
Diluted EPS (Cont. Ops) $5.45 $5.92 $5.73 $6.80 $7.73
Weighted Average Basic Share $46.9M $43.8M $32.1M $30M $29.1M
Weighted Average Diluted Share $47.2M $44M $32.2M $30.1M $29.3M
 
EBITDA $367.2M $365.3M $271.3M $291.7M $327.9M
EBIT $337.5M $334.9M $240.1M $259.7M $291.3M
 
Revenue (Reported) $844.1M $896.6M $911.3M $960.9M $1B
Operating Income (Reported) $277.4M $282.2M $237.5M $249.3M $277.3M
Operating Income (Adjusted) $337.5M $334.9M $240.1M $259.7M $291.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $236.9M $244.1M $250.1M $274.7M $289.3M
Revenue Growth (YoY) 6.89% 3.04% 2.45% 9.82% 5.33%
 
Cost of Revenues $93.3M $103.8M $110.9M $122M $128.5M
Gross Profit $143.6M $140.3M $139.3M $152.7M $160.8M
Gross Profit Margin 60.63% 57.47% 55.68% 55.58% 55.59%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $57.3M $60.7M $62.7M $66.1M $70.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $59.4M $62.8M $64.8M $68.2M $72.8M
Operating Income $84.2M $77.5M $74.5M $84.5M $88M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $98.1M $77.7M $76.6M $88.2M $91.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20M $19.6M $17M $20.2M $19.8M
Net Income to Company $78.1M $58.1M $59.6M $68M $71.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $78.1M $58.1M $59.6M $68M $71.6M
 
Basic EPS (Cont. Ops) $1.70 $1.67 $1.96 $2.31 $2.53
Diluted EPS (Cont. Ops) $1.69 $1.66 $1.94 $2.29 $2.52
Weighted Average Basic Share $46.1M $34.8M $30.5M $29.5M $28.3M
Weighted Average Diluted Share $46.3M $34.9M $30.6M $29.6M $28.5M
 
EBITDA $106.4M $85.5M $84.3M $97M $101M
EBIT $98.9M $77.7M $76.6M $88.2M $91.4M
 
Revenue (Reported) $236.9M $244.1M $250.1M $274.7M $289.3M
Operating Income (Reported) $84.2M $77.5M $74.5M $84.5M $88M
Operating Income (Adjusted) $98.9M $77.7M $76.6M $88.2M $91.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $859.4M $903.8M $917.3M $985.4M $1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $357.3M $391.8M $430.8M $468.3M $495M
Gross Profit $502M $512M $486.5M $517.1M $552.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $212.7M $228.1M $243.5M $249.4M $263.3M
Other Inc / (Exp) $396K -- -- -- --
Operating Expenses $221.2M $236.5M $251.9M $257.9M $271.8M
Operating Income $280.9M $275.4M $234.5M $259.3M $280.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $337.1M $310.9M $239.1M $271.3M $294.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $73.1M $70.6M $52.9M $57.8M $64.7M
Net Income to Company $263.9M $240.3M $186.2M $213.4M $229.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $263.9M $240.3M $186.2M $213.4M $229.8M
 
Basic EPS (Cont. Ops) $5.68 $5.99 $6.04 $7.18 $8.01
Diluted EPS (Cont. Ops) $5.66 $5.98 $6.00 $7.14 $7.97
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $370.8M $344.4M $270.1M $304.4M $331.9M
EBIT $340.7M $313.7M $239.1M $271.3M $294.5M
 
Revenue (Reported) $859.4M $903.8M $917.3M $985.4M $1B
Operating Income (Reported) $280.9M $275.4M $234.5M $259.3M $280.8M
Operating Income (Adjusted) $340.7M $313.7M $239.1M $271.3M $294.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $236.9M $244.1M $250.1M $274.7M $289.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $93.3M $103.8M $110.9M $122M $128.5M
Gross Profit $143.6M $140.3M $139.3M $152.7M $160.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $57.3M $60.7M $62.7M $66.1M $70.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $59.4M $62.8M $64.8M $68.2M $72.8M
Operating Income $84.2M $77.5M $74.5M $84.5M $88M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $98.1M $77.7M $76.6M $88.2M $91.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20M $19.6M $17M $20.2M $19.8M
Net Income to Company $78.1M $58.1M $59.6M $68M $71.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $78.1M $58.1M $59.6M $68M $71.6M
 
Basic EPS (Cont. Ops) $1.70 $1.67 $1.96 $2.31 $2.53
Diluted EPS (Cont. Ops) $1.69 $1.66 $1.94 $2.29 $2.52
Weighted Average Basic Share $46.1M $34.8M $30.5M $29.5M $28.3M
Weighted Average Diluted Share $46.3M $34.9M $30.6M $29.6M $28.5M
 
EBITDA $106.4M $85.5M $84.3M $97M $101M
EBIT $98.9M $77.7M $76.6M $88.2M $91.4M
 
Revenue (Reported) $236.9M $244.1M $250.1M $274.7M $289.3M
Operating Income (Reported) $84.2M $77.5M $74.5M $84.5M $88M
Operating Income (Adjusted) $98.9M $77.7M $76.6M $88.2M $91.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $245.8M $600.9M $120.4M $146.5M $324.6M
Short Term Investments $10.8M -- $61.3M $98M --
Accounts Receivable, Net $62.2M $70.1M $77.4M $78.8M $82.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $8.6M $8.8M $11.4M $12.9M $11.9M
Total Current Assets $333.7M $681M $273.3M $337.5M $420M
 
Property Plant And Equipment $189.7M $193.8M $220.2M $262.2M $276.4M
Long-Term Investments -- -- -- -- --
Goodwill $160.8M $160.8M $160.8M $160.8M $160.8M
Other Intangibles $193.6M $185.2M $176.8M $168.4M $160M
Other Long-Term Assets $1.8M $1.9M $1.7M $1.6M $1.4M
Total Assets $1.8B $1.2B $832.7M $930.5M $1B
 
Accounts Payable $16.6M $24.3M $20M $17.7M $26.7M
Accrued Expenses $21.9M $27.6M $22.5M $26.7M $29.6M
Current Portion Of Long-Term Debt $33.1M -- -- -- --
Current Portion Of Capital Lease Obligations $7.4M $7.4M $8.6M $11M $12.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $118.7M $97.9M $99.7M $97M $111M
 
Long-Term Debt $74.6M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $270.3M $177.7M $195.1M $212.4M $234.6M
 
Common Stock $533K $536K $538K $540K $541K
Other Common Equity Adj -- -- -$533K -$57K --
Common Equity $1.6B $1B $637.6M $718M $783.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.6B $1B $637.6M $718M $783.9M
 
Total Liabilities and Equity $1.8B $1.2B $832.7M $930.5M $1B
Cash and Short Terms $256.6M $600.9M $181.7M $244.5M $324.6M
Total Debt $107.8M -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $225.8M $201.9M $105M $196.2M $144.5M
Short Term Investments $36.4M $62.4M $89.5M $94.5M $160.1M
Accounts Receivable, Net $91.8M $102M $102.6M $111.7M $115.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $14.5M $14M $15.8M $16.5M $16.1M
Total Current Assets $374.3M $380.4M $315.9M $444.5M $436.4M
 
Property Plant And Equipment $191.4M $192.3M $220.7M $262.3M $273.8M
Long-Term Investments -- -- -- -- --
Goodwill $160.8M $160.8M $160.8M $160.8M $160.8M
Other Intangibles $191.5M $183.1M $174.7M $166.3M $157.9M
Other Long-Term Assets $2.1M $1.8M $2M $1.8M $2.6M
Total Assets $1.9B $918.4M $874M $1B $1B
 
Accounts Payable $17.2M $29.6M $21.8M $29.8M $24.1M
Accrued Expenses $29.5M $30.7M $31.7M $57.6M $34.6M
Current Portion Of Long-Term Debt $33.1M -- -- -- --
Current Portion Of Capital Lease Obligations $7.5M $7.5M $8.8M $11.3M $13.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $152.8M $132.7M $119.7M $160.1M $128.2M
 
Long-Term Debt $66.3M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $296.3M $211.9M $214.8M $276.1M $250.7M
 
Common Stock $536K $538K $540K $541K $542K
Other Common Equity Adj -$120K -$323K -$414K -$113K -$7K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.6B $706.4M $659.3M $759.4M $780.7M
 
Total Liabilities and Equity $1.9B $918.4M $874M $1B $1B
Cash and Short Terms $262.3M $264.3M $194.5M $290.7M $304.7M
Total Debt $99.5M -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $257.2M $260.3M $184.7M $205M $226.2M
Depreciation & Amoritzation $29.7M $30.4M $31.2M $32M $36.6M
Stock-Based Compensation $10.7M $11.5M $12.6M $13.2M $14.2M
Change in Accounts Receivable -$13.3M -$2.9M -$7.4M -$1.4M -$4.1M
Change in Inventories -- -- -- -- --
Cash From Operations $308.8M $313.1M $220.8M $243.7M $290M
 
Capital Expenditures $29.9M $29.4M $35.6M $45.4M $37.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$19.4M $951M -$97.1M -$80.5M $61.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$33.1M -$107.8M -- -- --
Repurchase of Common Stock -$134M -$803.8M -$604.2M -$137.1M -$173.2M
Other Financing Activities -- -- -- -- --
Cash From Financing -$166.3M -$908.9M -$604.2M -$137.1M -$173.2M
 
Beginning Cash (CF) $122.6M $245.8M $600.9M $120.4M $146.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $123.2M $355.2M -$480.5M $26.1M $178.1M
Ending Cash (CF) $245.8M $600.9M $120.4M $146.5M $324.6M
 
Levered Free Cash Flow $278.9M $283.7M $185.2M $198.2M $252.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $78.1M $58.1M $59.6M $68M $71.6M
Depreciation & Amoritzation $7.5M $7.8M $7.6M $8.8M $9.6M
Stock-Based Compensation $3M $3.2M $3.4M $3.5M $3.6M
Change in Accounts Receivable -$29.6M -$31.9M -$25.2M -$32.9M -$32.7M
Change in Inventories -- -- -- -- --
Cash From Operations $89.8M $70.3M $63M $85M $67.6M
 
Capital Expenditures $9M $6.9M $8.8M $9.1M $9M
Cash Acquisitions -- -- -- -- -$1M
Cash From Investing -$34.8M -$69.7M -$37.1M -$5.3M -$169.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$8.3M -- -- -- --
Repurchase of Common Stock -$69.3M -$399.6M -$41.2M -$30M -$77.9M
Other Financing Activities -- -- -- -- --
Cash From Financing -$74.9M -$399.6M -$41.2M -$30M -$77.9M
 
Beginning Cash (CF) $245.8M $600.9M $120.4M $146.5M $324.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$19.9M -$399M -$15.4M $49.7M -$180.1M
Ending Cash (CF) $225.8M $201.9M $105M $196.2M $144.5M
 
Levered Free Cash Flow $80.8M $63.4M $54.2M $75.9M $58.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $263.9M $240.3M $186.2M $213.4M $229.8M
Depreciation & Amoritzation $30.1M $30.7M $31M $33.1M $37.4M
Stock-Based Compensation $11M $11.7M $12.8M $13.3M $14.4M
Change in Accounts Receivable -$14.4M -$5.2M -$565K -$9.1M -$4M
Change in Inventories -- -- -- -- --
Cash From Operations $312.9M $293.6M $213.6M $265.6M $272.6M
 
Capital Expenditures $32.8M $27.3M $37.6M $45.7M $37.6M
Cash Acquisitions -- -- -- -- -$1M
Cash From Investing -$52.3M $916.1M -$64.6M -$48.6M -$103.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$33.1M -- -- -- --
Repurchase of Common Stock -$137.7M -$1.1B -$245.9M -$125.9M -$221.1M
Other Financing Activities -- -- -- -- --
Cash From Financing -$167.3M -$1.2B -$245.9M -$125.9M -$221.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $93.3M -$23.9M -$96.9M $91.2M -$51.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $280.1M $266.3M $176M $220M $235M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $78.1M $58.1M $59.6M $68M $71.6M
Depreciation & Amoritzation $7.5M $7.8M $7.6M $8.8M $9.6M
Stock-Based Compensation $3M $3.2M $3.4M $3.5M $3.6M
Change in Accounts Receivable -$29.6M -$31.9M -$25.2M -$32.9M -$32.7M
Change in Inventories -- -- -- -- --
Cash From Operations $89.8M $70.3M $63M $85M $67.6M
 
Capital Expenditures $9M $6.9M $8.8M $9.1M $9M
Cash Acquisitions -- -- -- -- -$1M
Cash From Investing -$34.8M -$69.7M -$37.1M -$5.3M -$169.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$8.3M -- -- -- --
Repurchase of Common Stock -$69.3M -$399.6M -$41.2M -$30M -$77.9M
Other Financing Activities -- -- -- -- --
Cash From Financing -$74.9M -$399.6M -$41.2M -$30M -$77.9M
 
Beginning Cash (CF) $245.8M $600.9M $120.4M $146.5M $324.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$19.9M -$399M -$15.4M $49.7M -$180.1M
Ending Cash (CF) $225.8M $201.9M $105M $196.2M $144.5M
 
Levered Free Cash Flow $80.8M $63.4M $54.2M $75.9M $58.7M

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

GET BETTER TRADE IDEAS

Popular

2 Ultra Safe Dividend Stocks to Buy Now
2 Ultra Safe Dividend Stocks to Buy Now

Historically, blue-chip dividend stocks have been good choices for periods…

Where Will Asana Stock Be in 5 Years?
Where Will Asana Stock Be in 5 Years?

Asana stock hasn’t given many investors on Wall Street any…

Where Will Dell Stock Be in 5 Years?
Where Will Dell Stock Be in 5 Years?

So you’re looking at Dell (NASDAQ: DELL) and wondering, “Is…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
65
Is NVDA Stock a Buy?

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

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Sell
31
REGN alert for May 31

Regeneron Pharmaceuticals [REGN] is down 19.04% over the past day.

Buy
55
RGC alert for May 31

Regencell Bioscience Holdings [RGC] is up 16.13% over the past day.

Sell
42
AMBA alert for May 31

Ambarella [AMBA] is down 15.13% over the past day.

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

Show me the best stock