XNASFCFS
Market cap4.78bUSD
Jan 08, Last price
106.81USD
1D
0.13%
1Q
-5.16%
Jan 2017
127.26%
Name
FirstCash Inc
Chart & Performance
Profile
FirstCash Holdings, Inc, together with its subsidiaries, operates retail pawn stores in the United States, Mexico, and rest of Latin America. Its pawn stores lend money on the collateral of pledged personal property, including jewelry, electronics, tools, appliances, sporting goods, and musical instruments; and retails merchandise acquired through collateral forfeitures on forfeited pawn loans and over-the-counter purchases of merchandise directly from customers. The company is also involved in melting scrap jewelry, as well as sells gold, silver, and diamonds in commodity markets. As of December 31, 2021, it operated 1,081 stores in the United States and the District of Columbia; 1,656 stores in Mexico; 60 stores in Guatemala; 13 stores in El Salvador; and 15 stores in Colombia. The company was incorporated in 1988 and is headquartered in Fort Worth, Texas.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 3,151,796 15.50% | 2,728,942 60.62% | |||||||
Cost of revenue | 1,820,872 | 1,616,399 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 1,330,924 | 1,112,543 | |||||||
NOPBT Margin | 42.23% | 40.77% | |||||||
Operating Taxes | 73,548 | 70,138 | |||||||
Tax Rate | 5.53% | 6.30% | |||||||
NOPAT | 1,257,376 | 1,042,405 | |||||||
Net income | 219,301 -13.49% | 253,495 102.94% | |||||||
Dividends | (61,875) | (59,571) | |||||||
Dividend yield | 1.25% | 1.45% | |||||||
Proceeds from repurchase of equity | (114,378) | (157,864) | |||||||
BB yield | 2.31% | 3.84% | |||||||
Debt | |||||||||
Debt current | 101,962 | 92,944 | |||||||
Long-term debt | 2,138,579 | 1,873,872 | |||||||
Deferred revenue | (339,000) | ||||||||
Other long-term liabilities | 339,000 | ||||||||
Net debt | 2,113,523 | 1,849,486 | |||||||
Cash flow | |||||||||
Cash from operating activities | 416,142 | 469,305 | |||||||
CAPEX | (60,148) | (35,586) | |||||||
Cash from investing activities | (462,332) | (336,443) | |||||||
Cash from financing activities | 51,313 | (139,273) | |||||||
FCF | 973,434 | 869,371 | |||||||
Balance | |||||||||
Cash | 127,018 | 117,330 | |||||||
Long term investments | |||||||||
Excess cash | |||||||||
Stockholders' equity | 1,175,565 | 954,603 | |||||||
Invested Capital | 3,919,512 | 3,522,728 | |||||||
ROIC | 33.79% | 30.25% | |||||||
ROCE | 32.81% | 30.28% | |||||||
EV | |||||||||
Common stock shares outstanding | 45,693 | 47,330 | |||||||
Price | 108.39 24.72% | 86.91 16.17% | |||||||
Market cap | 4,952,664 20.40% | 4,113,450 34.03% | |||||||
EV | 7,066,187 | 5,962,936 | |||||||
EBITDA | 1,851,540 | 1,569,870 | |||||||
EV/EBITDA | 3.82 | 3.80 | |||||||
Interest | 93,243 | 70,708 | |||||||
Interest/NOPBT | 7.01% | 6.36% |