Financhill
Sell
31

SEB Quote, Financials, Valuation and Earnings

Last price:
$2,480.00
Seasonality move :
7.84%
Day range:
$2,430.01 - $2,491.11
52-week range:
$2,413.00 - $3,796.00
Dividend yield:
0.36%
P/E ratio:
12.16x
P/S ratio:
0.27x
P/B ratio:
0.53x
Volume:
1.1K
Avg. volume:
2.7K
1-year change:
-30.48%
Market cap:
$2.4B
Revenue:
$9.6B
EPS (TTM):
-$5.31
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $6.8B $7.1B $9.2B $11.2B $9.6B
Revenue Growth (YoY) 3.9% 4.18% 29.51% 21.82% -14.95%
 
Cost of Revenues $6.4B $6.6B $8.4B $10.2B $9.2B
Gross Profit $446M $574M $818M $1B $316M
Gross Profit Margin 6.52% 8.06% 8.86% 9.16% 3.31%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $336M $329M $360M $373M $403M
Other Inc / (Exp) $186M $38M $169M -$70M $190M
Operating Expenses $336M $329M $360M $373M $403M
Operating Income $110M $245M $458M $657M -$87M
 
Net Interest Expenses $6M -- -- $8M --
EBT. Incl. Unusual Items $290M $286M $636M $579M $107M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3M $3M $65M -$3M -$120M
Net Income to Company $287M $283M $571M $582M $227M
 
Minority Interest in Earnings -- -- -$1M -$2M -$1M
Net Income to Common Excl Extra Items $287M $283M $570M $580M $226M
 
Basic EPS (Cont. Ops) $246.62 $244.21 $490.36 $499.66 $202.21
Diluted EPS (Cont. Ops) $246.62 $244.21 $490.36 $499.66 $202.21
Weighted Average Basic Share $1.2M $1.2M $1.2M $1.2M $1.1M
Weighted Average Diluted Share $1.2M $1.2M $1.2M $1.2M $1.1M
 
EBITDA $464M $477M $827M $854M $448M
EBIT $326M $305M $649M $619M $165M
 
Revenue (Reported) $6.8B $7.1B $9.2B $11.2B $9.6B
Operating Income (Reported) $110M $245M $458M $657M -$87M
Operating Income (Adjusted) $326M $305M $649M $619M $165M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.6B $2.3B $2.9B $2.4B $2.2B
Revenue Growth (YoY) -1.08% 38.36% 27.2% -17.51% -7.12%
 
Cost of Revenues $1.5B $2.1B $2.6B $2.2B $2.1B
Gross Profit $128M $200M $247M $165M $137M
Gross Profit Margin 7.78% 8.79% 8.53% 6.91% 6.18%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $89M $88M $92M $98M $105M
Other Inc / (Exp) $46M -$2M -$6M $17M $14M
Operating Expenses $89M $88M $92M $98M $105M
Operating Income $39M $112M $155M $67M $32M
 
Net Interest Expenses -- $6M $4M -- $5M
EBT. Incl. Unusual Items $85M $104M $145M $93M $41M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$69M $10M -$1M -$33M $190M
Net Income to Company $154M $94M $146M $126M -$149M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $154M $94M $146M $126M -$149M
 
Basic EPS (Cont. Ops) $132.58 $81.50 $125.78 $108.55 -$153.44
Diluted EPS (Cont. Ops) $132.58 $81.50 $125.78 $108.55 -$153.44
Weighted Average Basic Share $1.2M $1.2M $1.2M $1.2M $971.1K
Weighted Average Diluted Share $1.2M $1.2M $1.2M $1.2M $971.1K
 
EBITDA $128M $159M $219M $174M $135M
EBIT $91M $115M $158M $102M $62M
 
Revenue (Reported) $1.6B $2.3B $2.9B $2.4B $2.2B
Operating Income (Reported) $39M $112M $155M $67M $32M
Operating Income (Adjusted) $91M $115M $158M $102M $62M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $6.9B $8.8B $11B $9.9B $8.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.4B $7.9B $10.1B $9.4B $8.5B
Gross Profit $538M $853M $951M $561M $374M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $330M $350M $369M $397M $419M
Other Inc / (Exp) -$5M $249M -$121M $219M $132M
Operating Expenses $330M $350M $369M $397M $419M
Operating Income $208M $503M $582M $164M -$45M
 
Net Interest Expenses $4M -- $2M $2M --
EBT. Incl. Unusual Items $199M $764M $459M $381M $89M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4M $56M -$21M -$5M $90M
Net Income to Company $203M $708M $480M $386M -$1M
 
Minority Interest in Earnings -- -- -$2M -$1M -$1M
Net Income to Common Excl Extra Items $203M $708M $478M $385M -$2M
 
Basic EPS (Cont. Ops) $173.99 $611.22 $410.86 $331.68 -$5.31
Diluted EPS (Cont. Ops) $173.99 $610.22 $410.86 $331.68 -$5.31
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $369M $870M $727M $725M $440M
EBIT $225M $676M $517M $439M $156M
 
Revenue (Reported) $6.9B $8.8B $11B $9.9B $8.9B
Operating Income (Reported) $208M $503M $582M $164M -$45M
Operating Income (Adjusted) $225M $676M $517M $439M $156M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.1B $6.8B $8.6B $7.3B $6.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.8B $6.1B $7.8B $7B $6.3B
Gross Profit $352M $631M $764M $295M $353M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $241M $262M $271M $295M $311M
Other Inc / (Exp) -$86M $125M -$165M $124M $66M
Operating Expenses $241M $262M $271M $295M $311M
Operating Income $111M $369M $493M -- $42M
 
Net Interest Expenses $2M $6M $9M $6M $5M
EBT. Incl. Unusual Items $25M $503M $326M $128M $110M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1M $54M -$32M -$34M $176M
Net Income to Company $24M $449M $358M $162M -$66M
 
Minority Interest in Earnings -- -- -$1M -- --
Net Income to Common Excl Extra Items $24M $449M $357M $162M -$66M
 
Basic EPS (Cont. Ops) $20.34 $387.09 $307.59 $139.57 -$67.96
Diluted EPS (Cont. Ops) $20.34 $387.09 $307.59 $139.57 -$67.96
Weighted Average Basic Share $3.5M $3.5M $3.5M $3.5M $2.9M
Weighted Average Diluted Share $3.5M $3.5M $3.5M $3.5M $2.9M
 
EBITDA $151M $544M $541M $383M $375M
EBIT $42M $413M $378M $169M $160M
 
Revenue (Reported) $5.1B $6.8B $8.6B $7.3B $6.6B
Operating Income (Reported) $111M $369M $493M -- $42M
Operating Income (Adjusted) $42M $413M $378M $169M $160M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $125M $76M $75M $199M $56M
Short Term Investments $1.4B $1.5B $1.4B $1.1B $973M
Accounts Receivable, Net $370M $381M $553M $588M $500M
Inventory $1.1B $1.2B $1.7B $1.7B $1.5B
Prepaid Expenses $48M -- -- -- --
Other Current Assets $75M $103M $131M $139M $123M
Total Current Assets $3.4B $3.4B $4B $4B $3.4B
 
Property Plant And Equipment $1.9B $2B $2.4B $2.7B $2.8B
Long-Term Investments $735M $698M $651M $753M $731M
Goodwill $164M $167M $163M $154M $160M
Other Intangibles $58M $54M $45M $31M $26M
Other Long-Term Assets $101M $154M $209M $239M $283M
Total Assets $6.3B $6.4B $7.5B $7.9B $7.6B
 
Accounts Payable $368M $276M $404M $427M $399M
Accrued Expenses $68M $68M $60M $61M $56M
Current Portion Of Long-Term Debt $62M $55M -- -- --
Current Portion Of Capital Lease Obligations $104M $111M $171M $156M $117M
Other Current Liabilities $130M $145M $150M $198M $298M
Total Current Liabilities $1.2B $1.1B $1.6B $1.5B $1.3B
 
Long-Term Debt $730M $707M $708M $702M $997M
Capital Leases -- -- -- -- --
Total Liabilities $2.7B $2.6B $3.1B $2.9B $2.9B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -$440M -$471M -$432M -$422M -$410M
Common Equity $3.6B $3.8B $4.4B $5B $4.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $10M $11M $18M $18M $18M
Total Equity $3.6B $3.8B $4.4B $5B $4.6B
 
Total Liabilities and Equity $6.3B $6.4B $7.5B $7.9B $7.6B
Cash and Short Terms $1.6B $1.5B $1.5B $1.3B $1B
Total Debt $1B $984M $1.2B $1.2B $1.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $92M $62M $70M $100M $106M
Short Term Investments $1.2B $1.5B $1B $1.1B $1.1B
Accounts Receivable, Net $525M $657M $884M $507M $585M
Inventory $1.1B $1.5B $1.8B $1.5B $1.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets $91M $137M $162M $128M $136M
Total Current Assets $3B $3.9B $4B $3.6B $3.5B
 
Property Plant And Equipment $1.9B $2.3B $2.6B $2.7B $2.9B
Long-Term Investments $698M $656M $717M $742M $725M
Goodwill $164M $165M $159M $162M $161M
Other Intangibles -- -- $35M -- --
Other Long-Term Assets $181M $236M $248M $387M $209M
Total Assets $6B $7.3B $7.7B $7.6B $7.5B
 
Accounts Payable $210M $398M $421M $369M $361M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $56M $8M -- -- --
Current Portion Of Capital Lease Obligations $111M $150M $155M $130M $125M
Other Current Liabilities $304M $316M $408M $398M $461M
Total Current Liabilities $1B $1.4B $1.6B $1.2B $1.4B
 
Long-Term Debt $683M $709M $703M $696M $992M
Capital Leases -- -- -- -- --
Total Liabilities $2.4B $3B $3B $2.4B $3B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -$444M -$457M -- -$408M -$406M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $10M $17M $19M $18M $18M
Total Equity $3.5B $4.3B $4.8B $5.2B $4.6B
 
Total Liabilities and Equity $6B $7.3B $7.7B $7.6B $7.5B
Cash and Short Terms $1.3B $1.6B $1.1B $1.2B $1.2B
Total Debt $1B $1.2B $1.2B $866M $1.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $287M $283M $571M $582M $227M
Depreciation & Amoritzation $138M $172M $178M $235M $283M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$84M $104M -$228M -$188M $176M
Change in Inventories -$158M -$99M -$462M -$20M $200M
Cash From Operations $171M $291M $92M $676M $710M
 
Capital Expenditures $349M $259M $460M $474M $506M
Cash Acquisitions -$4M -$35M -$8M -$32M -$11M
Cash From Investing -$253M -$262M -$302M -$437M -$273M
 
Dividends Paid (Ex Special Dividend) -$10M -$10M -$10M -$10M -$10M
Special Dividend Paid
Long-Term Debt Issued $177M $327M $807M $1.2B $1.5B
Long-Term Debt Repaid -$135M -$377M -$584M -$1.3B -$1.4B
Repurchase of Common Stock -$17M -$13M -- -- -$600M
Other Financing Activities -$4M -$9M -- -$2M -$18M
Cash From Financing $11M -$82M $213M -$116M -$581M
 
Beginning Cash (CF) $194M $125M $76M $75M $199M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$71M -$53M $3M $123M -$144M
Ending Cash (CF) $125M $76M $75M $199M $56M
 
Levered Free Cash Flow -$178M $32M -$368M $202M $204M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $154M $94M $146M $126M -$149M
Depreciation & Amoritzation $37M $44M $61M $72M $73M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $26M -$14M $57M $91M -$8M
Change in Inventories -$72M -$24M $32M $92M $56M
Cash From Operations $34M $164M $260M $377M $194M
 
Capital Expenditures $52M $101M $94M $125M $136M
Cash Acquisitions -- -$7M -$61M -$11M $3M
Cash From Investing -$36M -$176M -$206M -$40M -$115M
 
Dividends Paid (Ex Special Dividend) -$2M -$2M -$2M -$2M -$2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $59M $31M $121M $62M $225M
Long-Term Debt Repaid -$39M -$52M -$200M -$351M -$308M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3M $4M $1M -$14M $29M
Cash From Financing $15M -$19M -$80M -$305M -$56M
 
Beginning Cash (CF) $79M $92M $95M $68M $79M
Foreign Exchange Rate Adjustment -- $1M $1M -- $4M
Additions / Reductions $13M -$31M -$26M $32M $23M
Ending Cash (CF) $92M $62M $70M $100M $106M
 
Levered Free Cash Flow -$18M $63M $166M $252M $58M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $203M $708M $480M $386M -$1M
Depreciation & Amoritzation $144M $194M $210M $286M $284M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $13M -$131M -$249M $156M -$91M
Change in Inventories -$112M -$392M -$279M $298M $152M
Cash From Operations $135M $353M $373M $880M $348M
 
Capital Expenditures $248M $423M $503M $451M $535M
Cash Acquisitions -$17M -$42M -$34M -$10M $13M
Cash From Investing -$71M -$530M -$346M -$434M -$272M
 
Dividends Paid (Ex Special Dividend) -$10M -$10M -$10M -$10M -$9M
Special Dividend Paid
Long-Term Debt Issued $405M $648M $1.3B $959M $1.8B
Long-Term Debt Repaid -$412M -$484M -$1.3B -$1.3B -$1.3B
Repurchase of Common Stock -$13M -- -- -- --
Other Financing Activities -$1M -$10M -- -- --
Cash From Financing -$94M $144M -$20M -$412M -$73M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$30M -$33M $7M $34M $3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$113M -$70M -$130M $429M -$187M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $24M $449M $358M $162M -$66M
Depreciation & Amoritzation $109M $131M $163M $214M $215M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $112M -$123M -$144M $200M -$67M
Change in Inventories -$50M -$343M -$160M $158M $110M
Cash From Operations $34M $96M $377M $581M $219M
 
Capital Expenditures $160M $324M $367M $344M $373M
Cash Acquisitions -- -$7M -$33M -$11M $13M
Cash From Investing -$13M -$281M -$325M -$322M -$321M
 
Dividends Paid (Ex Special Dividend) -$7M -$7M -$7M -$7M -$6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $264M $585M $1.1B $819M $1.1B
Long-Term Debt Repaid -$297M -$404M -$1.1B -$1.2B -$971M
Repurchase of Common Stock -$13M -- -- -- --
Other Financing Activities -- -$1M $1M -$14M $28M
Cash From Financing -$53M $173M -$60M -$356M $152M
 
Beginning Cash (CF) $305M $233M $264M $351M $213M
Foreign Exchange Rate Adjustment -$1M -$2M $3M -$2M --
Additions / Reductions -$32M -$12M -$8M -$97M $50M
Ending Cash (CF) $272M $219M $259M $252M $263M
 
Levered Free Cash Flow -$126M -$228M $10M $237M -$154M

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

GET BETTER TRADE IDEAS

Popular

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

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

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock