Financhill
Buy
53

BJ Quote, Financials, Valuation and Earnings

Last price:
$108.94
Seasonality move :
13.26%
Day range:
$108.76 - $111.57
52-week range:
$76.33 - $121.10
Dividend yield:
0%
P/E ratio:
25.87x
P/S ratio:
0.70x
P/B ratio:
7.29x
Volume:
1.3M
Avg. volume:
1.8M
1-year change:
25.48%
Market cap:
$14.4B
Revenue:
$20.5B
EPS (TTM):
$4.21
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $15.4B $16.7B $19.3B $20B $20.5B
Revenue Growth (YoY) 16.98% 8.02% 15.89% 3.38% 2.67%
 
Cost of Revenues $12.5B $13.6B $15.9B $16.3B $16.7B
Gross Profit $3B $3.1B $3.4B $3.6B $3.8B
Gross Profit Margin 19.31% 18.47% 17.77% 18.24% 18.36%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.3B $2.4B $2.7B $2.8B $3B
Other Inc / (Exp) -$20.8M -$21.9M -$28.2M -$21.5M -$29.2M
Operating Expenses $2.3B $2.4B $2.7B $2.8B $3B
Operating Income $652.2M $632.2M $762.9M $820M $800.5M
 
Net Interest Expenses $73.4M $52.4M $44.2M $62.7M $50.5M
EBT. Incl. Unusual Items $558M $557.9M $690.5M $735.9M $720.8M
Earnings of Discontinued Ops. -$152K -$108K -$1.1M $89K --
Income Tax Expense $136.8M $131.1M $176.3M $212.2M $186.4M
Net Income to Company $421M $426.7M $513.2M $523.7M $534.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $421M $426.7M $513.2M $523.7M $534.4M
 
Basic EPS (Cont. Ops) $3.09 $3.15 $3.83 $3.94 $4.04
Diluted EPS (Cont. Ops) $3.03 $3.09 $3.76 $3.88 $4.00
Weighted Average Basic Share $136.1M $135.4M $134M $133M $132.2M
Weighted Average Diluted Share $138.9M $138M $136.5M $135.1M $133.6M
 
EBITDA $796.3M $788.7M $933.3M $1B $1B
EBIT $628.9M $608.1M $732.3M $798.2M $770.4M
 
Revenue (Reported) $15.4B $16.7B $19.3B $20B $20.5B
Operating Income (Reported) $652.2M $632.2M $762.9M $820M $800.5M
Operating Income (Adjusted) $628.9M $608.1M $732.3M $798.2M $770.4M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Revenue $3.9B $4.5B $4.7B $4.9B $5.2B
Revenue Growth (YoY) 1.86% 16.24% 5.04% 4.14% 4.78%
 
Cost of Revenues $3.1B $3.7B $3.8B $4B $4.2B
Gross Profit $726.7M $790.6M $880M $883.4M $969.5M
Gross Profit Margin 18.79% 17.58% 18.63% 17.96% 18.81%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $599.9M $635.4M $689.3M $721.8M $760.9M
Other Inc / (Exp) -$561K -$4.9M -$3.9M -$864K -$5M
Operating Expenses $599.9M $635.4M $689.3M $721.8M $760.9M
Operating Income $126.8M $155.2M $190.7M $161.6M $208.6M
 
Net Interest Expenses $19.3M $7.8M $14.7M $14M $11.1M
EBT. Incl. Unusual Items $107M $142.5M $172.1M $146.8M $192.5M
Earnings of Discontinued Ops. -$7K -$7K $89K -- --
Income Tax Expense $25.4M $30M $56.1M $35.8M $42.8M
Net Income to Company $81.6M $112.5M $116.1M $111M $149.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $81.6M $112.5M $116.1M $111M $149.8M
 
Basic EPS (Cont. Ops) $0.60 $0.84 $0.87 $0.84 $1.14
Diluted EPS (Cont. Ops) $0.59 $0.82 $0.85 $0.83 $1.13
Weighted Average Basic Share $135.7M $134.2M $133.3M $132.4M $131.6M
Weighted Average Diluted Share $138.7M $136.7M $135.9M $134.1M $132.7M
 
EBITDA $170.6M $197.4M $241M $224.2M $273.3M
EBIT $126.3M $150.3M $186.8M $160.8M $203.6M
 
Revenue (Reported) $3.9B $4.5B $4.7B $4.9B $5.2B
Operating Income (Reported) $126.8M $155.2M $190.7M $161.6M $208.6M
Operating Income (Adjusted) $126.3M $150.3M $186.8M $160.8M $203.6M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Revenue $15.5B $17.3B $19.5B $20.2B $20.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.5B $14.2B $16B $16.5B $16.9B
Gross Profit $3B $3.1B $3.5B $3.6B $3.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.3B $2.5B $2.7B $2.9B $3B
Other Inc / (Exp) -$18.8M -$26.2M -$27.2M -$18.4M -$33.3M
Operating Expenses $2.3B $2.5B $2.7B $2.9B $3B
Operating Income $632.7M $660.6M $798.4M $791M $847.5M
 
Net Interest Expenses $70.8M $41M $51.1M $62M $47.6M
EBT. Incl. Unusual Items $543.1M $593.4M $720.1M $710.6M $766.6M
Earnings of Discontinued Ops. -$151K -$108K -$989K -- --
Income Tax Expense $136M $135.8M $202.3M $191.9M $193.4M
Net Income to Company $406.9M $457.5M $516.8M $518.7M $573.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $406.9M $457.5M $516.8M $518.7M $573.2M
 
Basic EPS (Cont. Ops) $2.99 $3.37 $3.86 $3.91 $4.34
Diluted EPS (Cont. Ops) $2.92 $3.32 $3.78 $3.85 $4.21
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $783.1M $815.5M $976.8M $1B $1.1B
EBIT $612.1M $632.2M $768.8M $772.2M $813.3M
 
Revenue (Reported) $15.5B $17.3B $19.5B $20.2B $20.7B
Operating Income (Reported) $632.7M $660.6M $798.4M $791M $847.5M
Operating Income (Adjusted) $612.1M $632.2M $768.8M $772.2M $813.3M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Revenue $3.9B $4.5B $4.7B $4.9B $5.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.1B $3.7B $3.8B $4B $4.2B
Gross Profit $726.7M $790.6M $880M $883.4M $969.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $599.9M $635.4M $689.3M $721.8M $760.9M
Other Inc / (Exp) -$561K -$4.9M -$3.9M -$864K -$5M
Operating Expenses $599.9M $635.4M $689.3M $721.8M $760.9M
Operating Income $126.8M $155.2M $190.7M $161.6M $208.6M
 
Net Interest Expenses $19.3M $7.8M $14.7M $14M $11.1M
EBT. Incl. Unusual Items $107M $142.5M $172.1M $146.8M $192.5M
Earnings of Discontinued Ops. -$7K -$7K $89K -- --
Income Tax Expense $25.4M $30M $56.1M $35.8M $42.8M
Net Income to Company $81.6M $112.5M $116.1M $111M $149.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $81.6M $112.5M $116.1M $111M $149.8M
 
Basic EPS (Cont. Ops) $0.60 $0.84 $0.87 $0.84 $1.14
Diluted EPS (Cont. Ops) $0.59 $0.82 $0.85 $0.83 $1.13
Weighted Average Basic Share $135.7M $134.2M $133.3M $132.4M $131.6M
Weighted Average Diluted Share $138.7M $136.7M $135.9M $134.1M $132.7M
 
EBITDA $170.6M $197.4M $241M $224.2M $273.3M
EBIT $126.3M $150.3M $186.8M $160.8M $203.6M
 
Revenue (Reported) $3.9B $4.5B $4.7B $4.9B $5.2B
Operating Income (Reported) $126.8M $155.2M $190.7M $161.6M $208.6M
Operating Income (Adjusted) $126.3M $150.3M $186.8M $160.8M $203.6M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $43.5M $45.4M $33.9M $36M $28.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $172.7M $174M $239.7M $234.8M $277.3M
Inventory $1.2B $1.2B $1.4B $1.5B $1.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $48.6M $54.7M $51M $68.4M $64.4M
Total Current Assets $1.5B $1.5B $1.7B $1.8B $1.9B
 
Property Plant And Equipment $2.9B $3.1B $3.5B $3.7B $4B
Long-Term Investments -- -- -- -- --
Goodwill $924.1M $924.1M $1B $1B $1B
Other Intangibles $135.1M $124.6M $115.5M $107.6M $101.1M
Other Long-Term Assets $19.4M $23.2M $30.9M $43.8M $71.6M
Total Assets $5.4B $5.7B $6.3B $6.7B $7.1B
 
Accounts Payable $988.1M $1.1B $1.2B $1.2B $1.3B
Accrued Expenses $208.9M $244.5M $185.1M $80.7M $80.4M
Current Portion Of Long-Term Debt $260M -- $405M $319M $175M
Current Portion Of Capital Lease Obligations $131.5M $141.5M $177.2M $153.6M $192.5M
Other Current Liabilities $33.7M $37.9M $55.8M $70.9M $76.8M
Total Current Liabilities $2B $2B $2.5B $2.5B $2.5B
 
Long-Term Debt $846.2M $748.6M $447.9M $398.4M $398.8M
Capital Leases -- -- -- -- --
Total Liabilities $5.1B $5B $5.3B $5.2B $5.2B
 
Common Stock $1.4M $1.5M $1.5M $1.5M $1.5M
Other Common Equity Adj -$20.5M $1.3M $1.6M $501K $231K
Common Equity $319.3M $648.1M $1B $1.5B $1.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $319.3M $648.1M $1B $1.5B $1.8B
 
Total Liabilities and Equity $5.4B $5.7B $6.3B $6.7B $7.1B
Cash and Short Terms $43.5M $45.4M $33.9M $36M $28.3M
Total Debt $1.1B $748.6M $852.9M $717.4M $573.8M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Cash and Equivalents $63M $38M $23.4M $35.1M $39.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $198M $210.4M $217.9M $225.2M $240.4M
Inventory $1.1B $1.5B $1.5B $1.5B $1.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $54.3M $58.8M $69M $85M $81.8M
Total Current Assets $1.4B $1.8B $1.8B $1.9B $1.9B
 
Property Plant And Equipment $2.9B $3.2B $3.5B $3.8B $4.1B
Long-Term Investments -- -- -- -- --
Goodwill $924.1M $924.1M $1B $1B $1B
Other Intangibles $132.5M $122.3M $113.5M $106M $99.7M
Other Long-Term Assets $18.8M $22.2M $33.7M $48.4M $58.6M
Total Assets $5.4B $6B $6.5B $6.8B $7.2B
 
Accounts Payable $1B $1.3B $1.3B $1.3B $1.3B
Accrued Expenses $669.9M $692.5M $758.7M $834.1M $935M
Current Portion Of Long-Term Debt $210M $80M $400M $270M $150M
Current Portion Of Capital Lease Obligations $132.9M $169.4M $178.9M $156.9M $169.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2B $2.2B $2.6B $2.5B $2.5B
 
Long-Term Debt $747.3M $749M $448M $398.5M $398.9M
Capital Leases -- -- -- -- --
Total Liabilities $5B $5.3B $5.4B $5.3B $5.2B
 
Common Stock $1.4M $1.5M $1.5M $1.5M $1.5M
Other Common Equity Adj -$12.7M $2M $1M $501K $231K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $413.5M $721.3M $1.1B $1.5B $2B
 
Total Liabilities and Equity $5.4B $6B $6.5B $6.8B $7.2B
Cash and Short Terms $63M $38M $23.4M $35.1M $39.5M
Total Debt $957.3M $829M $848M $668.5M $548.9M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $421M $426.7M $513.2M $523.7M $534.4M
Depreciation & Amoritzation $167.5M $180.5M $200.9M $227.7M $262.1M
Stock-Based Compensation $32.2M $53.8M $42.6M $39M $47.8M
Change in Accounts Receivable $33.6M -$1.2M -$61M $10.8M -$51.6M
Change in Inventories -$124.2M -$37.2M -$47.5M -$76.3M -$54.2M
Cash From Operations $868.5M $831.7M $788.2M $718.9M $900.9M
 
Capital Expenditures $218.3M $323.6M $397.8M $467.1M $588M
Cash Acquisitions -- -- -$376.5M -- --
Cash From Investing -$192.4M -$304.5M -$747.1M -$454.8M -$589.6M
 
Dividends Paid (Ex Special Dividend) -$25K -$25K -$25K -$25K -$25K
Special Dividend Paid
Long-Term Debt Issued $1B $7.7M $1.5B $1.1B $771.3M
Long-Term Debt Repaid -$1.6B -$360M -$1.4B -$1.2B -$888M
Repurchase of Common Stock -$106.2M -$194.3M -$172.3M -$155.2M -$219.6M
Other Financing Activities -$984K -$1.1M -$10.9M -$6.3M -$8M
Cash From Financing -$662.8M -$525.2M -$52.6M -$262M -$319.1M
 
Beginning Cash (CF) $30.2M $43.5M $45.4M $33.9M $36M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $13.3M $1.9M -$11.5M $2.1M -$7.8M
Ending Cash (CF) $43.5M $45.4M $33.9M $36M $28.3M
 
Levered Free Cash Flow $650.2M $508.1M $390.4M $251.8M $312.9M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Net Income to Stockholders $81.6M $112.5M $116.1M $111M $149.8M
Depreciation & Amoritzation $44.4M $47.1M $54.2M $63.4M $69.7M
Stock-Based Compensation $27.3M $9.1M $10M $8.6M $10.7M
Change in Accounts Receivable -$25.3M -$36.5M $21.9M $3.5M $39.7M
Change in Inventories $85.4M -$219.2M -$153.5M -$78.5M -$58M
Cash From Operations $249M $44.3M $119.1M $200.8M $208.1M
 
Capital Expenditures $74.7M $90.5M $92.1M $105.7M $140.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$58.1M -$90.5M -$92.1M -$105.7M -$142.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.3M $123.1M $158.1M $199M $74.7M
Long-Term Debt Repaid -$150M -$35M -$154M -$242M -$91M
Repurchase of Common Stock -$24M -$51.3M -$42.4M -$57.3M -$41.3M
Other Financing Activities -$268K -$295K -$986K -$1.7M -$2M
Cash From Financing -$171.5M $38.7M -$37.6M -$96.1M -$54.6M
 
Beginning Cash (CF) $43.5M $45.4M $33.9M $36M $28.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $19.4M -$7.5M -$10.5M -$955K $11.2M
Ending Cash (CF) $63M $38M $23.4M $35.1M $39.5M
 
Levered Free Cash Flow $174.3M -$46.2M $27M $95.1M $67.6M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Net Income to Stockholders $406.9M $457.5M $516.8M $518.7M $573.2M
Depreciation & Amoritzation $171M $183.3M $208M $236.9M $268.3M
Stock-Based Compensation $53.9M $35.7M $43.5M $37.6M $49.9M
Change in Accounts Receivable -$4.1M -$12.4M -$2.6M -$7.6M -$15.4M
Change in Inventories -$95.4M -$341.8M $18.2M -$1.3M -$33.7M
Cash From Operations $647.6M $627M $863M $800.6M $908.1M
 
Capital Expenditures $257.8M $339.4M $399.4M $480.7M $622.7M
Cash Acquisitions -- -- -$376.5M -- --
Cash From Investing -$215.3M -$337M -$748.6M -$468.4M -$626.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $266.4M $129.4M $1.5B $1.1B $647M
Long-Term Debt Repaid -$660M -$245M -$1.5B -$1.3B -$737M
Repurchase of Common Stock -$124.2M -$221.6M -$163.3M -$170.1M -$203.7M
Other Financing Activities -$1M -$1.1M -$11.6M -$7M -$8.3M
Cash From Financing -$502.3M -$315M -$128.9M -$320.5M -$277.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$70M -$25M -$14.6M $11.7M $4.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $389.8M $287.6M $463.6M $319.9M $285.4M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Net Income to Stockholders $81.6M $112.5M $116.1M $111M $149.8M
Depreciation & Amoritzation $44.4M $47.1M $54.2M $63.4M $69.7M
Stock-Based Compensation $27.3M $9.1M $10M $8.6M $10.7M
Change in Accounts Receivable -$25.3M -$36.5M $21.9M $3.5M $39.7M
Change in Inventories $85.4M -$219.2M -$153.5M -$78.5M -$58M
Cash From Operations $249M $44.3M $119.1M $200.8M $208.1M
 
Capital Expenditures $74.7M $90.5M $92.1M $105.7M $140.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$58.1M -$90.5M -$92.1M -$105.7M -$142.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.3M $123.1M $158.1M $199M $74.7M
Long-Term Debt Repaid -$150M -$35M -$154M -$242M -$91M
Repurchase of Common Stock -$24M -$51.3M -$42.4M -$57.3M -$41.3M
Other Financing Activities -$268K -$295K -$986K -$1.7M -$2M
Cash From Financing -$171.5M $38.7M -$37.6M -$96.1M -$54.6M
 
Beginning Cash (CF) $43.5M $45.4M $33.9M $36M $28.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $19.4M -$7.5M -$10.5M -$955K $11.2M
Ending Cash (CF) $63M $38M $23.4M $35.1M $39.5M
 
Levered Free Cash Flow $174.3M -$46.2M $27M $95.1M $67.6M

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

GET BETTER TRADE IDEAS

Popular

Will Palantir Crash?
Will Palantir Crash?

AI and data analytics software major Palantir (NASDAQ:PLTR) has been…

Is Target’s Dividend Worth Buying?
Is Target’s Dividend Worth Buying?

Retail giant Target (NYSE:TGT) has been through an extremely volatile…

Where Will AST SpaceMobile Be In 5 Years?
Where Will AST SpaceMobile Be In 5 Years?

Ever tried to send a text from the Nevada desert…

Stock Ideas

Buy
65
Is MSFT Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 40x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 48x

Sell
37
Is AAPL Stock a Buy?

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

Alerts

Sell
11
VEON alert for Jun 16

VEON [VEON] is up 4.61% over the past day.

Buy
79
DAVE alert for Jun 17

Dave [DAVE] is up 3.92% over the past day.

Buy
57
DAR alert for Jun 17

Darling Ingredients [DAR] is up 7.19% over the past day.

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

Show me the best stock