XNYSBLDR
Market cap17bUSD
Dec 24, Last price
148.82USD
1D
-0.14%
1Q
-22.45%
Jan 2017
1,256.61%
IPO
1,045.65%
Name
Builders FirstSource Inc
Chart & Performance
Profile
Builders FirstSource, Inc., together with its subsidiaries, manufactures and supplies building materials, manufactured components, and construction services to professional homebuilders, sub-contractors, remodelers, and consumers in the United States. It offers lumber and lumber sheet goods comprising dimensional lumber, plywood, and oriented strand board products that are used in on-site house framing; manufactured products, such as wood floor and roof trusses, steel roof trusses, wall panels, stairs, and engineered wood products; and windows, and interior and exterior door units, as well as interior and exterior trims and custom products under the Synboard brand name. The company also offers gypsum, roofing, and insulation products, including wallboards, ceilings, joint treatments, and finishes; and siding, metal, and concrete products, such as vinyl, composite, and wood siding products, as well as exterior trims, other exteriors, metal studs, and cement products. In addition, it provides other building products and services, such as cabinets and hardware, as well as turn-key framing, shell construction, design assistance, and professional installation services. The company was formerly known as BSL Holdings, Inc. and changed its name to Builders FirstSource, Inc. in October 1999. Builders FirstSource, Inc. was founded in 1998 and is based in Dallas, Texas.
Valuation
Title USD in thousands, except ratios and share amounts | FY | 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 | 2014‑12 | |
Income | ||||||||||
Revenues | 17,097,330 -24.77% | 22,726,418 14.24% | 19,893,856 132.44% | |||||||
Cost of revenue | 14,921,011 | 18,956,212 | 17,506,432 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,176,319 | 3,770,206 | 2,387,424 | |||||||
NOPBT Margin | 12.73% | 16.59% | 12.00% | |||||||
Operating Taxes | 443,649 | 822,464 | 526,131 | |||||||
Tax Rate | 20.39% | 21.81% | 22.04% | |||||||
NOPAT | 1,732,670 | 2,947,742 | 1,861,293 | |||||||
Net income | 1,540,555 -43.97% | 2,749,369 59.35% | 1,725,416 450.31% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (1,847,409) | (2,627,719) | (1,714,035) | |||||||
BB yield | 8.58% | 24.77% | 9.83% | |||||||
Debt | ||||||||||
Debt current | 200,083 | 107,113 | 100,340 | |||||||
Long-term debt | 4,143,790 | 3,887,526 | 3,773,380 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 124,973 | 137,850 | 119,619 | |||||||
Net debt | 4,277,717 | 3,914,194 | 4,193,238 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,306,872 | 3,599,231 | 1,743,549 | |||||||
CAPEX | (476,335) | (340,152) | (227,891) | |||||||
Cash from investing activities | (668,293) | (957,479) | (1,344,640) | |||||||
Cash from financing activities | (1,652,868) | (2,603,910) | (780,112) | |||||||
FCF | 1,531,205 | 2,953,440 | (41,601) | |||||||
Balance | ||||||||||
Cash | 66,156 | 80,445 | 42,603 | |||||||
Long term investments | (362,121) | |||||||||
Excess cash | ||||||||||
Stockholders' equity | 461,403 | 704,899 | 541,811 | |||||||
Invested Capital | 8,668,899 | 8,512,396 | 8,240,566 | |||||||
ROIC | 20.17% | 35.19% | 32.89% | |||||||
ROCE | 24.63% | 42.93% | 27.75% | |||||||
EV | ||||||||||
Common stock shares outstanding | 128,998 | 163,481 | 203,470 | |||||||
Price | 166.94 157.31% | 64.88 -24.30% | 85.71 110.02% | |||||||
Market cap | 21,534,926 103.03% | 10,606,647 -39.18% | 17,439,414 262.40% | |||||||
EV | 25,812,643 | 14,520,841 | 21,632,652 | |||||||
EBITDA | 2,734,594 | 4,267,346 | 2,934,776 | |||||||
EV/EBITDA | 9.44 | 3.40 | 7.37 | |||||||
Interest | 192,115 | 198,373 | 135,877 | |||||||
Interest/NOPBT | 8.83% | 5.26% | 5.69% |