XNYSUSPH
Market cap1.31bUSD
Jan 10, Last price
87.00USD
1D
-2.31%
1Q
8.36%
Jan 2017
23.93%
Name
US Physical Therapy Inc
Chart & Performance
Profile
U.S. Physical Therapy, Inc., through its subsidiaries, operates outpatient physical therapy clinics that provide pre-and post-operative care and treatment for orthopedic-related disorders, sports-related injuries, preventative care, rehabilitation of injured workers, and neurological-related injuries. It operates through two segments, Physical Therapy Operations and Industrial Injury Prevention Services. The company offers industrial injury prevention services, including onsite injury prevention and rehabilitation, performance optimization, post-offer employment testing, functional capacity evaluations, and ergonomic assessments through physical therapists and specialized certified athletic trainers for Fortune 500 companies, and other clients comprising insurers and their contractors. As of December 31, 2021, it operated 591 clinics in 39 states; and managed 35 physical therapy practice facilities. The company was founded in 1990 and is based in Houston, 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 | 604,802 9.34% | 553,144 11.74% | |||||||
Cost of revenue | 535,246 | 487,231 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 69,556 | 65,913 | |||||||
NOPBT Margin | 11.50% | 11.92% | |||||||
Operating Taxes | 12,156 | 12,164 | |||||||
Tax Rate | 17.48% | 18.45% | |||||||
NOPAT | 57,400 | 53,749 | |||||||
Net income | 14,674 -66.19% | 43,407 -25.06% | |||||||
Dividends | (24,128) | (21,321) | |||||||
Dividend yield | 1.83% | 2.03% | |||||||
Proceeds from repurchase of equity | 163,646 | ||||||||
BB yield | -12.38% | ||||||||
Debt | |||||||||
Debt current | 78,195 | 41,572 | |||||||
Long-term debt | 327,549 | 365,408 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 27,171 | 13,029 | |||||||
Net debt | 240,663 | 363,255 | |||||||
Cash flow | |||||||||
Cash from operating activities | 81,978 | 58,537 | |||||||
CAPEX | (9,294) | (8,248) | |||||||
Cash from investing activities | (45,015) | (81,269) | |||||||
Cash from financing activities | 84,268 | 25,759 | |||||||
FCF | 30,595 | 26,929 | |||||||
Balance | |||||||||
Cash | 152,825 | 31,594 | |||||||
Long term investments | 12,256 | 12,131 | |||||||
Excess cash | 134,841 | 16,068 | |||||||
Stockholders' equity | 402,770 | 405,879 | |||||||
Invested Capital | 838,407 | 776,589 | |||||||
ROIC | 7.11% | 7.46% | |||||||
ROCE | 7.15% | 8.10% | |||||||
EV | |||||||||
Common stock shares outstanding | 14,188 | 12,985 | |||||||
Price | 93.14 14.95% | 81.03 -15.20% | |||||||
Market cap | 1,321,470 25.59% | 1,052,175 -14.62% | |||||||
EV | 1,738,177 | 1,584,205 | |||||||
EBITDA | 85,251 | 80,656 | |||||||
EV/EBITDA | 20.39 | 19.64 | |||||||
Interest | 9,303 | 5,779 | |||||||
Interest/NOPBT | 13.37% | 8.77% |