
PriceSmart (PSMT) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Feb 2025Income Metrics
Revenue
1.4B
Gross Profit
233.8M
17.14%
Operating Income
66.5M
4.87%
Net Income
43.8M
3.21%
EPS (Diluted)
$1.45
Balance Sheet Metrics
Total Assets
2.1B
Total Liabilities
920.1M
Shareholders Equity
1.2B
Debt to Equity
0.78
Cash Flow Metrics
Operating Cash Flow
86.9M
Free Cash Flow
53.2M
Revenue & Profitability Trend
PriceSmart Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 4.9B | 4.4B | 4.1B | 3.6B | 3.3B |
Cost of Goods Sold | 4.1B | 3.7B | 3.4B | 3.0B | 2.8B |
Gross Profit | 846.9M | 759.3M | 681.1M | 644.5M | 554.4M |
Gross Margin % | 17.2% | 17.2% | 16.8% | 17.8% | 16.7% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 622.8M | 552.1M | 511.3M | 484.6M | 430.0M |
Other Operating Expenses | - | 7.2M | - | 849.0K | 1.5M |
Total Operating Expenses | 622.8M | 559.2M | 511.3M | 485.5M | 431.5M |
Operating Income | 224.1M | 200.1M | 169.8M | 159.9M | 124.5M |
Operating Margin % | 4.6% | 4.5% | 4.2% | 4.4% | 3.7% |
Non-Operating Items | |||||
Interest Income | 11.0M | 9.9M | 2.2M | 2.0M | 2.0M |
Interest Expense | 13.0M | 11.0M | 9.6M | 7.2M | 7.6M |
Other Non-Operating Income | -20.7M | -29.7M | -6.0M | -7.5M | -2.8M |
Pre-tax Income | 201.4M | 169.2M | 156.4M | 147.2M | 116.0M |
Income Tax | 62.6M | 60.0M | 51.9M | 49.0M | 37.8M |
Effective Tax Rate % | 31.1% | 35.4% | 33.2% | 33.3% | 32.5% |
Net Income | 138.9M | 109.2M | 104.6M | 98.2M | 78.2M |
Net Margin % | 2.8% | 2.5% | 2.6% | 2.7% | 2.3% |
Key Metrics | |||||
EBITDA | 300.1M | 268.5M | 236.6M | 221.3M | 186.9M |
EPS (Basic) | $4.57 | $3.50 | $3.38 | $3.18 | $2.55 |
EPS (Diluted) | $4.57 | $3.50 | $3.38 | $3.18 | $2.55 |
Basic Shares Outstanding | 30032000 | 30763000 | 30591000 | 30403000 | 30259000 |
Diluted Shares Outstanding | 30032000 | 30763000 | 30591000 | 30403000 | 30259000 |
Income Statement Trend
PriceSmart Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 125.4M | 240.0M | 237.7M | 202.1M | 299.5M |
Short-term Investments | 100.2M | 91.1M | 11.2M | 50.2M | 46.5M |
Accounts Receivable | 18.8M | 17.9M | 13.4M | 12.4M | 13.2M |
Inventory | 528.7M | 471.4M | 464.4M | 389.7M | 309.5M |
Other Current Assets | 53.4M | 53.9M | 41.1M | 39.2M | 30.2M |
Total Current Assets | 832.3M | 877.1M | 773.6M | 697.2M | 699.0M |
Non-Current Assets | |||||
Property, Plant & Equipment | 96.4M | 114.2M | 111.8M | 123.7M | 119.5M |
Goodwill | 86.4M | 86.2M | 86.6M | 98.0M | 100.6M |
Intangible Assets | - | - | 765.0K | 7.8M | 10.2M |
Long-term Investments | 1.5M | 7.8M | 11.9M | 2.5M | 872.0K |
Other Non-Current Assets | 106.3M | 102.6M | 100.0M | 88.9M | 79.2M |
Total Non-Current Assets | 1.2B | 1.1B | 1.0B | 1.0B | 957.8M |
Total Assets | 2.0B | 2.0B | 1.8B | 1.7B | 1.7B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 486.0M | 453.2M | 408.4M | 388.8M | 373.2M |
Short-term Debt | 51.3M | 36.5M | 51.8M | 27.9M | 93.2M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 1.2M | 1.9M | 82.0K | - | - |
Total Current Liabilities | 680.1M | 634.5M | 579.5M | 533.6M | 568.3M |
Non-Current Liabilities | |||||
Long-term Debt | 198.3M | 241.7M | 222.1M | 239.4M | 236.8M |
Deferred Tax Liabilities | 1.6M | 1.9M | 2.2M | 1.6M | 1.7M |
Other Non-Current Liabilities | - | -1.0K | 8.4M | 540.0K | 1.3M |
Total Non-Current Liabilities | 219.6M | 264.1M | 237.9M | 256.0M | 255.8M |
Total Liabilities | 899.7M | 898.6M | 817.3M | 789.6M | 824.1M |
Equity | |||||
Common Stock | 3.0K | 3.0K | 3.0K | 3.0K | 3.0K |
Retained Earnings | 890.3M | 817.6M | 736.9M | 658.9M | 582.5M |
Treasury Stock | 117.3M | 44.0M | 31.6M | 26.1M | 28.4M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 1.1B | 1.1B | 991.1M | 916.2M | 832.7M |
Key Metrics | |||||
Total Debt | 249.6M | 278.2M | 273.9M | 267.3M | 330.0M |
Working Capital | 152.2M | 242.6M | 194.1M | 163.7M | 130.7M |
Balance Sheet Composition
PriceSmart Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 138.9M | 109.2M | 104.6M | 98.2M | 78.2M |
Depreciation & Amortization | 82.6M | 72.7M | 67.9M | 65.0M | 61.2M |
Stock-Based Compensation | 17.3M | 16.6M | 16.8M | 18.4M | 13.8M |
Working Capital Changes | -28.7M | 50.8M | -79.2M | -38.5M | 105.9M |
Operating Cash Flow | 205.5M | 250.9M | 106.7M | 139.2M | 255.7M |
Investing Activities | |||||
Capital Expenditures | -166.9M | -142.2M | -120.5M | -112.8M | -100.3M |
Acquisitions | 0 | 0 | 5.0M | 0 | 0 |
Investment Purchases | -183.7M | -138.8M | -22.5M | -70.9M | -51.1M |
Investment Sales | 175.1M | 58.9M | 63.2M | 67.0M | 20.2M |
Investing Cash Flow | -175.4M | -222.1M | -74.8M | -116.7M | -131.2M |
Financing Activities | |||||
Share Repurchases | -73.5M | -12.9M | -6.3M | -5.5M | -3.7M |
Dividends Paid | -66.2M | -28.5M | -26.6M | -22.0M | -21.5M |
Debt Issuance | 16.5M | 38.7M | 30.6M | 17.6M | 57.9M |
Debt Repayment | -29.3M | -39.2M | -33.9M | -85.0M | -228.1M |
Financing Cash Flow | -153.0M | -44.3M | -23.4M | -160.1M | -137.4M |
Free Cash Flow | 39.0M | 114.8M | 1.2M | 14.0M | 158.9M |
Net Change in Cash | -122.9M | -15.5M | 8.6M | -137.6M | -12.9M |
Cash Flow Trend
PriceSmart Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
22.64
Forward P/E
18.16
Price to Book
2.66
Price to Sales
0.64
PEG Ratio
18.16
Profitability Ratios
Profit Margin
2.82%
Operating Margin
4.29%
Return on Equity
12.59%
Return on Assets
6.96%
Financial Health
Current Ratio
1.28
Debt to Equity
20.75
Beta
0.79
Per Share Data
EPS (TTM)
$4.75
Book Value per Share
$40.49
Revenue per Share
$172.00
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
psmt | 3.3B | 22.64 | 2.66 | 12.59% | 2.82% | 20.75 |
Walmart | 778.8B | 41.71 | 9.30 | 21.78% | 2.75% | 75.78 |
Costco Wholesale | 414.2B | 53.10 | 15.27 | 32.08% | 2.92% | 30.81 |
Ollie's Bargain | 8.5B | 42.87 | 4.94 | 12.32% | 8.59% | 37.50 |
Bbb Foods | 2.9B | 120.38 | 0.69 | 13.22% | 0.77% | 233.93 |
Target | 46.9B | 11.35 | 3.14 | 29.08% | 3.95% | 130.21 |
Financial data is updated regularly. All figures are in the company's reporting currency.