
Prestige Consumer (PBH) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
296.5M
Gross Profit
170.0M
57.34%
Operating Income
100.9M
34.03%
Net Income
50.1M
16.91%
Balance Sheet Metrics
Total Assets
3.4B
Total Liabilities
1.6B
Shareholders Equity
1.8B
Debt to Equity
0.85
Cash Flow Metrics
Operating Cash Flow
47.5M
Free Cash Flow
58.4M
Revenue & Profitability Trend
Prestige Consumer Income Statement From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Revenue | 1.1B | 1.1B | 1.1B | 1.1B | 943.4M |
Cost of Goods Sold | 503.3M | 500.9M | 502.4M | 466.2M | 395.9M |
Gross Profit | 634.5M | 624.4M | 625.3M | 620.6M | 547.5M |
Gross Margin % | 55.8% | 55.5% | 55.4% | 57.1% | 58.0% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 263.9M | 259.5M | 252.4M | 264.8M | 223.7M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 263.9M | 259.5M | 252.4M | 264.8M | 223.7M |
Operating Income | 349.2M | 342.4M | 347.8M | 331.0M | 299.8M |
Operating Margin % | 30.7% | 30.4% | 30.8% | 30.5% | 31.8% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 47.6M | 67.2M | 69.2M | 64.3M | 82.3M |
Other Non-Operating Income | -17.4M | 756.0K | -372.6M | -4.2M | -13.4M |
Pre-tax Income | 284.2M | 276.0M | -93.9M | 262.5M | 204.1M |
Income Tax | 69.6M | 66.7M | -11.6M | 57.1M | 39.4M |
Effective Tax Rate % | 24.5% | 24.2% | 0.0% | 21.7% | 19.3% |
Net Income | 214.6M | 209.3M | -82.3M | 205.4M | 164.7M |
Net Margin % | 18.9% | 18.6% | -7.3% | 18.9% | 17.5% |
Key Metrics | |||||
EBITDA | 374.5M | 373.9M | 378.1M | 362.0M | 331.4M |
EPS (Basic) | - | $4.21 | $-1.65 | $4.09 | $3.28 |
EPS (Diluted) | - | $4.17 | $-1.65 | $4.04 | $3.25 |
Basic Shares Outstanding | - | 49757000 | 49889000 | 50259000 | 50210000 |
Diluted Shares Outstanding | - | 49757000 | 49889000 | 50259000 | 50210000 |
Income Statement Trend
Prestige Consumer Balance Sheet From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 97.9M | 46.5M | 58.5M | 27.2M | 32.3M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 202.0M | 185.0M | 183.4M | 159.0M | 114.7M |
Inventory | 147.7M | 138.7M | 162.1M | 120.3M | 115.0M |
Other Current Assets | 8.4M | 13.1M | 4.1M | 6.4M | 7.9M |
Total Current Assets | 448.3M | 375.0M | 391.7M | 293.3M | 269.8M |
Non-Current Assets | |||||
Property, Plant & Equipment | 53.3M | 12.8M | 19.1M | 27.2M | 32.7M |
Goodwill | 3.4B | 3.4B | 3.4B | 3.9B | 3.6B |
Intangible Assets | 2.3B | 2.3B | 2.3B | 2.7B | 2.5B |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 3.3M | 5.7M | 3.0M | 3.3M | 2.9M |
Total Non-Current Assets | 3.0B | 2.9B | 3.0B | 3.4B | 3.2B |
Total Assets | 3.4B | 3.3B | 3.4B | 3.7B | 3.4B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 18.9M | 39.0M | 62.7M | 55.8M | 46.0M |
Short-term Debt | 8.5M | 6.2M | 9.8M | 9.1M | 8.4M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 106.6M | 117.0M | 160.7M | 143.4M | 122.1M |
Non-Current Liabilities | |||||
Long-term Debt | 1.0B | 1.1B | 1.4B | 1.5B | 1.5B |
Deferred Tax Liabilities | 419.6M | 403.6M | 380.4M | 444.9M | 434.0M |
Other Non-Current Liabilities | 5.4M | 9.2M | 8.2M | 7.5M | 8.6M |
Total Non-Current Liabilities | 1.5B | 1.5B | 1.7B | 1.9B | 1.9B |
Total Liabilities | 1.6B | 1.7B | 1.9B | 2.1B | 2.1B |
Equity | |||||
Common Stock | 560.0K | 555.0K | 548.0K | 544.0K | 540.0K |
Retained Earnings | 1.6B | 1.3B | 1.1B | 1.2B | 1.0B |
Treasury Stock | 277.2M | 219.6M | 189.1M | 133.6M | 130.7M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 1.8B | 1.7B | 1.4B | 1.6B | 1.4B |
Key Metrics | |||||
Total Debt | 1.0B | 1.1B | 1.4B | 1.5B | 1.5B |
Working Capital | 341.7M | 258.0M | 231.0M | 149.8M | 147.7M |
Balance Sheet Composition
Prestige Consumer Cash Flow Statement From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 214.6M | 209.3M | -82.3M | 205.4M | 164.7M |
Depreciation & Amortization | 30.2M | 30.7M | 32.6M | 32.1M | 30.2M |
Stock-Based Compensation | 11.2M | 14.0M | 12.4M | 9.0M | 8.5M |
Working Capital Changes | -53.6M | -15.4M | -66.9M | -22.0M | 12.5M |
Operating Cash Flow | 227.2M | 273.1M | -153.8M | 245.4M | 238.8M |
Investing Activities | |||||
Capital Expenditures | -8.2M | -9.6M | -7.8M | -9.6M | -22.2M |
Acquisitions | -9.2M | -10.6M | -3.8M | -246.9M | 0 |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -17.5M | -20.1M | -15.4M | -256.3M | -22.2M |
Financing Activities | |||||
Share Repurchases | -51.5M | -25.0M | -50.0M | 0 | -11.9M |
Dividends Paid | - | - | - | - | - |
Debt Issuance | 0 | 0 | 0 | 597.0M | 600.0M |
Debt Repayment | -139.5M | -227.8M | -157.8M | -687.6M | -866.4M |
Financing Cash Flow | -196.9M | -259.1M | -213.2M | -99.6M | -352.3M |
Free Cash Flow | 243.3M | 239.4M | 221.9M | 250.3M | 213.4M |
Net Change in Cash | 12.8M | -6.1M | -382.4M | -110.5M | -135.7M |
Cash Flow Trend
Prestige Consumer Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
17.92
Forward P/E
16.12
Price to Book
2.07
Price to Sales
3.33
PEG Ratio
16.12
Profitability Ratios
Profit Margin
18.86%
Operating Margin
34.03%
Return on Equity
12.30%
Return on Assets
6.50%
Financial Health
Current Ratio
4.20
Debt to Equity
56.91
Beta
0.43
Per Share Data
EPS (TTM)
$4.29
Book Value per Share
$37.06
Revenue per Share
$22.89
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
pbh | 3.8B | 17.92 | 2.07 | 12.30% | 18.86% | 56.91 |
Zoetis | 65.3B | 25.36 | 13.14 | 52.77% | 27.83% | 137.01 |
Haleon Plc - ADR | 43.6B | 21.44 | 5.44 | 9.38% | 13.81% | 53.41 |
Elanco Animal Health | 8.9B | 20.41 | 1.32 | 6.83% | 9.68% | 62.13 |
Regencell Bioscience | 6.6B | - | 960.00 | -47.77% | 0.00% | 0.01 |
Alkermes plc | 4.8B | 14.03 | 2.95 | 23.94% | 23.15% | 4.47 |
Financial data is updated regularly. All figures are in the company's reporting currency.