Financhill
Sell
44

SHG Quote, Financials, Valuation and Earnings

Last price:
$33.68
Seasonality move :
2.3%
Day range:
$33.44 - $33.92
52-week range:
$27.09 - $46.05
Dividend yield:
4.65%
P/E ratio:
5.21x
P/S ratio:
1.20x
P/B ratio:
0.40x
Volume:
210K
Avg. volume:
200.3K
1-year change:
20.16%
Market cap:
$16.9B
Revenue:
$14.9B
EPS (TTM):
$6.45
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $17.6B $17.6B $19B $13.1B $14.9B
Revenue Growth (YoY) 22.18% -0.3% 8.39% -31.26% 14.12%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.6B $10.3B $10.6B $5.1B $5.6B
Other Inc / (Exp) $353.2M $419.2M $940.6M -$585.7M $1.4B
Operating Expenses $11B $10.9B $11.4B $6.2B $6.5B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $4.2B $4B $4.9B $4.9B $4.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1B $1.1B $1.3B $1.3B $1.1B
Net Income to Company $4.2B $4B $3.6B $3.7B $3.4B
 
Minority Interest in Earnings -$205M -$70.4M -$81.6M -$69.8M -$84.2M
Net Income to Common Excl Extra Items $2.9B $2.9B $3.5B $3.6B $3.3B
 
Basic EPS (Cont. Ops) $6.01 $5.61 $6.38 $6.60 $6.16
Diluted EPS (Cont. Ops) $6.01 $5.61 $6.38 $6.60 $6.16
Weighted Average Basic Share $477.3M $500.3M $534M $530.6M $519.2M
Weighted Average Diluted Share $477.3M $500.3M $534M $530.6M $519.2M
 
EBITDA -- -- -- -- --
EBIT $9.3B $8.1B $8.3B $12.3B $17.4B
 
Revenue (Reported) $17.6B $17.6B $19B $13.1B $14.9B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $9.3B $8.1B $8.3B $12.3B $17.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.5B $4.5B $3.1B $3.4B $3.5B
Revenue Growth (YoY) 4.48% -0.65% -31.72% 12.59% 2.59%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.6B $2.5B $1.2B $1.3B $1.3B
Other Inc / (Exp) $207.9M $148.4M -$210.5M $65.2M $316M
Operating Expenses $2.7B $2.6B $1.3B $1.5B $1.4B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.3B $1.3B $1.6B $1.2B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $332.3M $347.1M $417.4M $282.8M $324.5M
Net Income to Company $1.4B $1.2B $335.9M $929.2M $1B
 
Minority Interest in Earnings -$18.3M -$22.5M -$17.4M -$20.4M -$20.9M
Net Income to Common Excl Extra Items $962.6M $961.9M $1.2B $907.2M $956.6M
 
Basic EPS (Cont. Ops) $1.91 $1.74 $2.22 $1.68 $1.84
Diluted EPS (Cont. Ops) $1.91 $1.74 $2.22 $1.68 $1.84
Weighted Average Basic Share $490.5M $534.1M $530.4M $516.8M $504M
Weighted Average Diluted Share $490.5M $534.1M $530.4M $516.8M $504M
 
EBITDA -- -- -- -- --
EBIT $2.3B $2.2B $3.5B $4.5B $4.7B
 
Revenue (Reported) $4.5B $4.5B $3.1B $3.4B $3.5B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $2.3B $2.2B $3.5B $4.5B $4.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $17.3B $18.7B $14.7B $13.3B $14.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.3B $10.5B $6.5B $4.8B $4.7B
Other Inc / (Exp) $530M $643.2M -$423.2M $939.5M $1.4B
Operating Expenses $10.9B $11.3B $7.2B $5.5B $5.6B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $4B $4.9B $5.2B $4.3B $4.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1B $1.3B $1.4B $1B $1.1B
Net Income to Company $4.2B $4.8B $2.6B $3.4B $3.5B
 
Minority Interest in Earnings -$91.3M -$91M -$62.4M -$84.2M -$79.2M
Net Income to Common Excl Extra Items $2.9B $3.6B $3.8B $3.2B $3.4B
 
Basic EPS (Cont. Ops) $5.80 $6.43 $6.89 $5.91 $6.45
Diluted EPS (Cont. Ops) $5.80 $6.43 $6.89 $5.91 $6.45
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $8.5B $8.4B $10.9B $16.3B $17.8B
 
Revenue (Reported) $17.3B $18.7B $14.7B $13.3B $14.3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $8.5B $8.4B $10.9B $16.3B $17.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $13B $14.1B $9.8B $10B $10.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.5B $7.8B $3.6B $3.3B $3.2B
Other Inc / (Exp) $514.7M $765.1M -$587.8M $933.4M $911.7M
Operating Expenses $7.9B $8.2B $4B $3.7B $3.6B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $3.4B $4.3B $4.6B $4B $4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $883.6M $1.1B $1.2B $979.8M $963.6M
Net Income to Company $3.4B $4.2B $3.3B $3B $3B
 
Minority Interest in Earnings -$48.7M -$69.1M -$49.6M -$64.3M -$59.3M
Net Income to Common Excl Extra Items $2.5B $3.1B $3.4B $2.9B $3B
 
Basic EPS (Cont. Ops) $4.90 $5.75 $6.20 $5.43 $5.70
Diluted EPS (Cont. Ops) $4.90 $5.75 $6.20 $5.43 $5.70
Weighted Average Basic Share $1.5B $1.6B $1.6B $1.6B $1.5B
Weighted Average Diluted Share $1.5B $1.6B $1.6B $1.6B $1.5B
 
EBITDA -- -- -- -- --
EBIT $6.6B $6.9B $9.4B $13.4B $13.9B
 
Revenue (Reported) $13B $14.1B $9.8B $10B $10.2B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $6.6B $6.9B $9.4B $13.4B $13.9B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $25.6B $31.7B $24.4B $24.6B $27.6B
Short Term Investments $51.2B $53.5B $76.4B $67.7B $70.1B
Accounts Receivable, Net $8.1B $11.5B -- $9.1B $13.2B
Inventory -- -- -- -- --
Prepaid Expenses $441.2M $371.6M -- $849.9M $553.3M
Other Current Assets -- -- -- -- --
Total Current Assets $90.1B $104.5B $104B $110B $118.2B
 
Property Plant And Equipment $3.5B $4.6B $3.4B $4.7B $4.7B
Long-Term Investments $137.7B $153.5B $158B $145.1B $155.1B
Goodwill $4B $4.3B $3.9B $3.7B $3.6B
Other Intangibles $749.7M $725.2M $818.7M $890.2M $1.2B
Other Long-Term Assets -- -- -- -- --
Total Assets $476.7B $555B $539.2B $526.2B $536.8B
 
Accounts Payable $10.3B $13.4B -- $9.8B $14.7B
Accrued Expenses $3B $2.8B -- $3.5B $4.6B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $22.9B $28.1B $590.2M $22.6B $34.1B
 
Long-Term Debt $89.7B $96.6B $103.6B $93.9B $97.3B
Capital Leases -- -- -- -- --
Total Liabilities $440.6B $512.5B $497B $483.9B $493.1B
 
Common Stock $2.4B $2.7B $2.5B $2.4B $2.3B
Other Common Equity Adj -$224.5M -$370.6M -$760.4M -$1.5B -$833.8M
Common Equity $33.5B $40.1B $40.3B $39.9B $41.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.4B $2.1B $1.9B $2.1B $2B
Total Equity $36.2B $42.5B $42.2B $42.3B $43.7B
 
Total Liabilities and Equity $476.7B $555B $539.2B $526.2B $536.8B
Cash and Short Terms $76.8B $85.2B $100.8B $92.3B $97.7B
Total Debt $89.8B $96.7B $103.6B $93.9B $97.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $26.3B $26.5B $26.6B $33.9B
Short Term Investments -- $52.6B $45.6B $64B $69.7B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets -- $83.1B $80B $95.3B $112.1B
 
Property Plant And Equipment -- $3.3B $2.8B $2.9B $3.1B
Long-Term Investments -- $149.3B $128.3B $141.8B $148.8B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets -- $537.1B $486.7B $511.3B $568.7B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $10B $7.8B $10.4B $11.2B
 
Long-Term Debt -- $91.3B $88.9B $88.6B $99.8B
Capital Leases -- -- -- -- --
Total Liabilities -- $495.6B $451.1B $469.5B $523.9B
 
Common Stock -- $2.5B $2.1B $2.2B $2.3B
Other Common Equity Adj -- -$688.7M -$2.5B -$773.2M -$1.6B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $1.9B $1.6B $2.1B $2.1B
Total Equity -- $41.6B $35.5B $41.8B $44.8B
 
Total Liabilities and Equity -- $537.1B $486.7B $511.3B $568.7B
Cash and Short Terms -- $78.9B $72.1B $90.6B $103.6B
Total Debt -- $91.3B $88.9B $88.6B $99.8B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $4.2B $4B $3.6B $3.7B $3.4B
Depreciation & Amoritzation $581.1M $648.2M $788.6M $776.8M $906.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $6.2B -$873.9M $3.7B $5.6B $405.5M
 
Capital Expenditures $505.7M $541.6M $777.7M $732.8M $548.1M
Cash Acquisitions -$1.9B -$61.6M -- -$21.6M --
Cash From Investing -$19.5B -$2.6B -$10.5B -$8.3B -$3.3B
 
Dividends Paid (Ex Special Dividend) -$712.9M -$817.2M -$1.1B -$1.2B -$1.1B
Special Dividend Paid
Long-Term Debt Issued $31B $24.4B $25.7B $35.5B $42.7B
Long-Term Debt Repaid -$17.3B -$18.8B -$21.3B -$32.7B -$33.7B
Repurchase of Common Stock -$381.1M -$126.7M -$69K -$233.1M -$371.9M
Other Financing Activities $391.5M $1.8B $1B $1.2B -$37.5M
Cash From Financing $13.6B $6.6B $4.3B $2.6B $7.5B
 
Beginning Cash (CF) $7B $19.5B $23.5B $19.1B $18.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $317.5M $3.2B -$2.5B -$87.6M $4.6B
Ending Cash (CF) $7.4B $22.7B $21.1B $19B $23.3B
 
Levered Free Cash Flow $5.7B -$1.4B $2.9B $4.9B -$142.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.4B $1.2B $335.9M $929.2M $1B
Depreciation & Amoritzation $169.4M $180.4M $164.5M $228.1M $250.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$984.2M $5.4B $2.4B -$4.7B $5B
 
Capital Expenditures $203M $194.1M $125M $175.2M $136.4M
Cash Acquisitions -$60M -- $1M -- --
Cash From Investing -$1.6B -$3.3B -$676.5M -$1.7B -$131.7M
 
Dividends Paid (Ex Special Dividend) -$44.8M -$145.1M -$143.7M -$246.3M -$235.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5.1B $4.8B $10.5B $13.7B $9.3B
Long-Term Debt Repaid -$4.6B -$5.1B -$7.8B -$7.7B -$7.7B
Repurchase of Common Stock -$3.3M $2.3K $7M -$76.3M -$113.3M
Other Financing Activities $1.6B $92.8M $483.7M -$430.9M $607.9M
Cash From Financing $2.1B -$353.4M $3B $5.2B $1.8B
 
Beginning Cash (CF) $8.4B $9.6B $20.1B $24.5B $22.3B
Foreign Exchange Rate Adjustment -$13.8M $49.9M $66.8M -$4.3M -$57.2M
Additions / Reductions -$460.2M $1.7B $4.7B -$1.1B $6.7B
Ending Cash (CF) $8.1B $11.1B $23.7B $23.4B $29.2B
 
Levered Free Cash Flow -$1.2B $5.2B $2.3B -$4.8B $4.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $4.2B $4.8B $2.6B $3.4B $3.5B
Depreciation & Amoritzation $639.1M $735.1M $769.8M $897.6M $940.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$2.2B $8.5B -$623.2M $5.3B -$580.1M
 
Capital Expenditures $432.6M $599.3M $779.4M $649.6M $574.8M
Cash Acquisitions -$106.5M -$1.7M -$20.8M -$849.3K --
Cash From Investing -$3.7B -$9.6B -$10.3B -$3.7B -$266.8M
 
Dividends Paid (Ex Special Dividend) -$829.7M -$922M -$1.1B -$1.1B -$941.7M
Special Dividend Paid
Long-Term Debt Issued $22.9B $27B $39.3B $33.5B $38.4B
Long-Term Debt Repaid -$17.9B -$20.6B -$28.7B -$34.5B -$30.1B
Repurchase of Common Stock -$136.1M -$223.4K -$112M -$414.9M -$410.2M
Other Financing Activities $1.6B $1.2B $853.5M $466.7M $388.3M
Cash From Financing $5.7B $6.8B $10.3B -$2.1B $7.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$159.9M $5.7B -$623.5M -$523.6M $6.6B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$2.6B $7.9B -$1.4B $4.7B -$1.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $3.4B $4.2B $3.3B $3B $3B
Depreciation & Amoritzation $476.2M $563.1M $544.4M $665.2M $698.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$751.4M $8.6B $4.3B $4B $3B
 
Capital Expenditures $424.2M $481.9M $483.6M $400.4M $427.1M
Cash Acquisitions -$60M -- -$20.8M -- --
Cash From Investing -$99.1M -$7.1B -$6.9B -$2.3B $652.7M
 
Dividends Paid (Ex Special Dividend) -$801.9M -$906.7M -$962.7M -$870.7M -$694.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $14.7B $17.3B $30.9B $28.9B $24.6B
Long-Term Debt Repaid -$13.7B -$15.5B -$22.8B -$24.7B -$21B
Repurchase of Common Stock -$126.5M -$68.1K -$112M -$293.8M -$332M
Other Financing Activities $1.7B $1B $849.9M $68.6M $494.4M
Cash From Financing $1.7B $1.9B $7.9B $3.1B $3B
 
Beginning Cash (CF) $22.3B $25.9B $60.2B $66.7B $68.3B
Foreign Exchange Rate Adjustment $21.3M $90.5M $143.7M $35M $19M
Additions / Reductions $890.5M $3.3B $5.2B $4.8B $6.7B
Ending Cash (CF) $23.2B $29B $63.5B $71B $74.6B
 
Levered Free Cash Flow -$1.2B $8.1B $3.8B $3.6B $2.6B

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

GET BETTER TRADE IDEAS

Popular

Is Broadcom Stock Overvalued?
Is Broadcom Stock Overvalued?

The semiconductor company Broadcom Inc. (NASDAQ:AVGO) is having a stellar…

4 Top Dividend Stocks to Buy Now
4 Top Dividend Stocks to Buy Now

If you’re looking for steady income, dividend stocks are a…

Will Uber Stock Recover?
Will Uber Stock Recover?

Shares of Uber Technologies (NYSE:UBER) have had a rough few…

Stock Ideas

Sell
48
Is AAPL Stock a Buy?

Market Cap: $3.6T
P/E Ratio: 39x

Sell
47
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 114x

Sell
39
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
87
CEG alert for Jan 11

Constellation Energy [CEG] is up 25.15% over the past day.

Sell
1
MCY alert for Jan 11

Mercury General [MCY] is down 19.87% over the past day.

Buy
84
ATZAF alert for Jan 11

Aritzia [ATZAF] is up 17.63% over the past day.

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

Show me the best stock