Financhill
Buy
51

CHH Quote, Financials, Valuation and Earnings

Last price:
$131.26
Seasonality move :
0.33%
Day range:
$130.13 - $132.87
52-week range:
$116.20 - $157.86
Dividend yield:
0.87%
P/E ratio:
20.17x
P/S ratio:
3.95x
P/B ratio:
852.84x
Volume:
423.7K
Avg. volume:
450.9K
1-year change:
-0.26%
Market cap:
$6.1B
Revenue:
$1.6B
EPS (TTM):
$6.55
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $774.1M $1.1B $1.4B $1.5B $1.6B
Revenue Growth (YoY) -30.57% 38.14% 31.11% 10.14% 2.63%
 
Cost of Revenues $462.9M $469.7M $701.9M $853.9M $840.7M
Gross Profit $311.2M $599.6M $700.1M $690.3M $744.2M
Gross Profit Margin 40.2% 56.07% 49.93% 44.7% 46.96%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $148.9M $145.6M $167.7M $216.1M $219.9M
Other Inc / (Exp) -$42.1M -$11M -$28.6M -$41.6M -$6.9M
Operating Expenses $174.7M $170.4M $198.1M $255.7M $263.2M
Operating Income $136.4M $429.2M $501.9M $434.5M $481M
 
Net Interest Expenses $41.3M $41.7M $36.5M $56M $78.5M
EBT. Incl. Unusual Items $53M $376.5M $436.8M $337M $395.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$22.4M $87.5M $104.7M $78.4M $96M
Net Income to Company $75.4M $289M $332.2M $258.5M $299.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $75.4M $289M $332.2M $258.5M $299.7M
 
Basic EPS (Cont. Ops) $1.36 $5.20 $6.05 $5.11 $6.26
Diluted EPS (Cont. Ops) $1.35 $5.15 $5.99 $5.07 $6.20
Weighted Average Basic Share $55.2M $55.4M $54.6M $50.3M $47.7M
Weighted Average Diluted Share $55.5M $55.9M $55.1M $50.7M $48.1M
 
EBITDA $150.5M $473.7M $544.5M $476.5M $553.6M
EBIT $102M $423.2M $480.6M $400.7M $482.8M
 
Revenue (Reported) $774.1M $1.1B $1.4B $1.5B $1.6B
Operating Income (Reported) $136.4M $429.2M $501.9M $434.5M $481M
Operating Income (Adjusted) $102M $423.2M $480.6M $400.7M $482.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $182.9M $257.7M $332.8M $331.9M $332.9M
Revenue Growth (YoY) -16.15% 40.88% 29.13% -0.25% 0.27%
 
Cost of Revenues $102.3M $121.8M $185.6M $170.9M $164.9M
Gross Profit $80.6M $135.9M $147.2M $161.1M $168M
Gross Profit Margin 44.07% 52.74% 44.22% 48.53% 50.47%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $30.3M $30.3M $48.9M $72.3M $74.2M
Other Inc / (Exp) -$4.8M -$1.4M -$8.5M -$17.3M -$586K
Operating Expenses $36.6M $36.6M $58.9M $85.1M $88M
Operating Income $44M $99.4M $88.2M $76M $80M
 
Net Interest Expenses $10.5M $10.2M $12.2M $18.5M $19.7M
EBT. Incl. Unusual Items $28.7M $87.7M $67.5M $40.2M $59.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.4M $20.3M $14.7M $9.2M $15.2M
Net Income to Company $22.3M $67.4M $52.8M $31M $44.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $22.3M $67.4M $52.8M $31M $44.5M
 
Basic EPS (Cont. Ops) $0.40 $1.21 $1.02 $0.63 $0.95
Diluted EPS (Cont. Ops) $0.40 $1.20 $1.02 $0.62 $0.94
Weighted Average Basic Share $55.3M $55.4M $51.3M $49.3M $46.5M
Weighted Average Diluted Share $55.7M $56.1M $51.7M $49.6M $47.1M
 
EBITDA $52.7M $112.6M $100.9M $78.4M $99.6M
EBIT $40.5M $99.2M $81.6M $60.4M $81M
 
Revenue (Reported) $182.9M $257.7M $332.8M $331.9M $332.9M
Operating Income (Reported) $44M $99.4M $88.2M $76M $80M
Operating Income (Adjusted) $40.5M $99.2M $81.6M $60.4M $81M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $738.8M $1.1B $1.5B $1.5B $1.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $428.8M $489.2M $765.7M $839.1M $809.1M
Gross Profit $310.1M $654.9M $711.3M $704.2M $776.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $150.8M $145.7M $186.3M $239.4M $245.5M
Other Inc / (Exp) -$39.6M -$7.7M -$35.7M -$50.4M $9.9M
Operating Expenses $176.5M $170.3M $220.5M $281.9M $291.6M
Operating Income $133.6M $484.6M $490.8M $422.3M $485M
 
Net Interest Expenses $42.7M $41.4M $38.5M $62.3M $79.7M
EBT. Incl. Unusual Items $51.3M $435.5M $416.6M $309.7M $415.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.1M $101.5M $99M $73M $102M
Net Income to Company $42.3M $334M $317.6M $236.7M $313.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $42.3M $334M $317.6M $236.7M $313.2M
 
Basic EPS (Cont. Ops) $0.76 $6.00 $5.84 $4.70 $6.63
Diluted EPS (Cont. Ops) $0.76 $5.95 $5.80 $4.66 $6.55
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $150M $533.6M $532.8M $453.9M $574.9M
EBIT $100.7M $481.9M $463M $379.5M $503.4M
 
Revenue (Reported) $738.8M $1.1B $1.5B $1.5B $1.6B
Operating Income (Reported) $133.6M $484.6M $490.8M $422.3M $485M
Operating Income (Adjusted) $100.7M $481.9M $463M $379.5M $503.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $182.9M $257.7M $332.8M $331.9M $332.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $102.3M $121.8M $185.6M $170.9M $164.9M
Gross Profit $80.6M $135.9M $147.2M $161.1M $168M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $30.3M $30.3M $48.9M $72.3M $74.2M
Other Inc / (Exp) -$4.8M -$1.4M -$8.5M -$17.3M -$586K
Operating Expenses $36.6M $36.6M $58.9M $85.1M $88M
Operating Income $44M $99.4M $88.2M $76M $80M
 
Net Interest Expenses $10.5M $10.2M $12.2M $18.5M $19.7M
EBT. Incl. Unusual Items $28.7M $87.7M $67.5M $40.2M $59.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.4M $20.3M $14.7M $9.2M $15.2M
Net Income to Company $22.3M $67.4M $52.8M $31M $44.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $22.3M $67.4M $52.8M $31M $44.5M
 
Basic EPS (Cont. Ops) $0.40 $1.21 $1.02 $0.63 $0.95
Diluted EPS (Cont. Ops) $0.40 $1.20 $1.02 $0.62 $0.94
Weighted Average Basic Share $55.3M $55.4M $51.3M $49.3M $46.5M
Weighted Average Diluted Share $55.7M $56.1M $51.7M $49.6M $47.1M
 
EBITDA $52.7M $112.6M $100.9M $78.4M $99.6M
EBIT $40.5M $99.2M $81.6M $60.4M $81M
 
Revenue (Reported) $182.9M $257.7M $332.8M $331.9M $332.9M
Operating Income (Reported) $44M $99.4M $88.2M $76M $80M
Operating Income (Adjusted) $40.5M $99.2M $81.6M $60.4M $81M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $234.8M $511.6M $41.6M $26.8M $40.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $149.9M $153.1M $216.6M $195.9M $176.7M
Inventory -- -- -- -- --
Prepaid Expenses $16.2M $15.6M $29.6M $34.7M $36.6M
Other Current Assets $3.8M $5.9M $2.9M $4.2M $4.7M
Total Current Assets $432.9M $761.7M $347.9M $296.5M $339.1M
 
Property Plant And Equipment $372.9M $431.9M $516.6M $598.9M $708.1M
Long-Term Investments $87M $61.9M $62.3M $226.7M $164.6M
Goodwill $159.2M $159.2M $218.7M $220.2M $220.2M
Other Intangibles $303.7M $312.4M $742.2M $811.1M $884M
Other Long-Term Assets $68.1M $69.7M $70.8M $73M $73.5M
Total Assets $1.6B $1.9B $2.1B $2.4B $2.5B
 
Accounts Payable $83.3M $81.2M $118.9M $131.3M $134.9M
Accrued Expenses $14.7M $15.1M $9.6M $10.6M $27.3M
Current Portion Of Long-Term Debt -- $216.4M $3M $499.3M --
Current Portion Of Capital Lease Obligations $10.6M $12M $10.7M $4.2M $5.4M
Other Current Liabilities $49.6M $95.1M $104.9M $110.5M $107M
Total Current Liabilities $255.8M $570.3M $435.9M $942.7M $462.7M
 
Long-Term Debt $1.1B $844.1M $1.2B $1.1B $1.8B
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $1.7B $1.9B $2.4B $2.6B
 
Common Stock $951K $951K $951K $951K $951K
Other Common Equity Adj -- -$4.6M -$5.2M -$5.7M -$6.2M
Common Equity -$5.8M $265.9M $154.7M $35.6M -$45.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$5.8M $265.9M $154.7M $35.6M -$45.3M
 
Total Liabilities and Equity $1.6B $1.9B $2.1B $2.4B $2.5B
Cash and Short Terms $234.8M $511.6M $41.6M $26.8M $40.2M
Total Debt $1.1B $1.1B $1.2B $1.6B $1.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $223M $527.2M $31.7M $42.1M $40.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $156.8M $175.1M $214.1M $225.2M $194.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $24.4M $26.8M $37.5M $40.6M $44.1M
Total Current Assets $445.1M $788M $341.1M $338.5M $358.2M
 
Property Plant And Equipment $351.8M $426.8M $500.7M $602.8M $713.5M
Long-Term Investments $81.6M $62.3M $68M $232.4M $122.1M
Goodwill $159.2M $159.2M $220.2M $220.2M $220.2M
Other Intangibles $306.9M $311.1M $750.2M $821M $880.8M
Other Long-Term Assets $87.8M $85.2M $89.1M $92.7M $98.1M
Total Assets $1.6B $2B $2.1B $2.5B $2.6B
 
Accounts Payable $71M $89.8M $93.1M $135.3M $121.6M
Accrued Expenses $65.7M $81.3M $78.8M $70.2M $100.8M
Current Portion Of Long-Term Debt -- $216.5M -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $54.4M $86.2M $89.6M $98.6M $89.2M
Total Current Liabilities $243.8M $563.5M $369.6M $919.5M $427.4M
 
Long-Term Debt $1.1B $844.4M $1.4B $1.2B $1.9B
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $1.7B $2.1B $2.5B $2.6B
 
Common Stock $951K $951K $951K $951K $951K
Other Common Equity Adj -- -- -$4.8M -$5.2M -$6.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $19.2M $314.6M $47M $6.7M -$63.9M
 
Total Liabilities and Equity $1.6B $2B $2.1B $2.5B $2.6B
Cash and Short Terms $223M $527.2M $31.7M $42.1M $40.1M
Total Debt $1.1B $1.1B $1.4B $1.7B $1.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $75.4M $289M $332.2M $258.5M $299.7M
Depreciation & Amoritzation $48.5M $50.5M $63.9M $75.7M $70.9M
Stock-Based Compensation $9.7M $35.7M $43M $46.8M $43.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $110.1M $383.7M $367.1M $296.6M $319.4M
 
Capital Expenditures $35M $77.9M $90M $116.3M $145.9M
Cash Acquisitions -$5.5M $12.8M -$553.6M -$38.9M -$52.8M
Cash From Investing -$24.5M -$78.9M -$442.4M -$265.6M -$84.6M
 
Dividends Paid (Ex Special Dividend) -$25.3M -$25M -$52.5M -$56.5M -$55.5M
Special Dividend Paid
Long-Term Debt Issued $697.2M -- $360M $500M $705.1M
Long-Term Debt Repaid -$488.2M -- -$272.5M -$131.5M -$500M
Repurchase of Common Stock -$55.5M -$13.4M -$434.8M -$362.8M -$380.7M
Other Financing Activities -$4.6M -$365K $1.9M -$1.6M -$8.1M
Cash From Financing $115.4M -$27.7M -$394.2M -$45.9M -$221.7M
 
Beginning Cash (CF) $33.8M $234.8M $511.6M $41.6M $26.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $201M $277.1M -$469.5M -$15M $13.1M
Ending Cash (CF) $234.8M $511.6M $41.6M $26.8M $40.2M
 
Levered Free Cash Flow $75.1M $305.8M $277.1M $180.3M $173.6M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $85.9M $106.2M $84.7M $87.1M --
Depreciation & Amoritzation $12.5M $12.9M $19.1M $17.6M --
Stock-Based Compensation $11.3M $10.2M $13.1M $8.7M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $102.3M $95.4M $113.7M $111.9M --
 
Capital Expenditures $16.1M $23.7M $26.4M $42.5M --
Cash Acquisitions $11.7M -$8.9M -$11.7M $5.7M --
Cash From Investing -$23.2M -$1.5M -$29.7M -$19.3M --
 
Dividends Paid (Ex Special Dividend) -- -$13.2M -$14.7M -$14.1M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $9M $175M --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$316K -$338K -$74M -$233.3M --
Other Financing Activities -- -$24K -- -$2.8M --
Cash From Financing $6M -$13.5M -$79.6M -$75M --
 
Beginning Cash (CF) $223M $527.2M $31.7M $42.1M --
Foreign Exchange Rate Adjustment $13K -$462K $37K $777K --
Additions / Reductions $85M $80.4M $4.5M $17.5M --
Ending Cash (CF) $308M $607.2M $36.2M $60.4M --
 
Levered Free Cash Flow $86.2M $71.8M $87.3M $69.4M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $42.3M $334M $317.6M $236.7M $313.2M
Depreciation & Amoritzation $49.2M $51.7M $69.8M $74.4M $71.5M
Stock-Based Compensation $17.3M $38.3M $46M $46.8M $42.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $104.4M $447.5M $315.2M $286.3M $338.1M
 
Capital Expenditures $38M $95.6M $82.6M $128.4M $159.1M
Cash Acquisitions -$4.2M $22M -$564.6M -$45.5M -$48.9M
Cash From Investing -$19.4M -$91.7M -$449.4M -$278.9M -$94.8M
 
Dividends Paid (Ex Special Dividend) -$12.5M -$38.2M -$52.2M -$58.4M -$54.2M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $450.5M $684.1M
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$6.4M -$23.1M -$580.5M -$261.7M -$385.9M
Other Financing Activities -- -- $1.1M -- --
Cash From Financing -$184.7M -$51.3M -$360.9M $3.1M -$246M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$99.7M $304.5M -$495.2M $10.5M -$2.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $66.4M $351.9M $232.6M $157.9M $179M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $108.2M $173.6M $137.5M $118.1M $44.5M
Depreciation & Amoritzation $24.7M $26.3M $38.4M $35.6M $18.6M
Stock-Based Compensation $16.3M $17.8M $23.7M $19.3M $9.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $102.4M $159.3M $125.7M $113.6M $20.5M
 
Capital Expenditures $26.4M $51.7M $47.1M $75.2M $46M
Cash Acquisitions $10.7M -$669K -$14.5M -$3.6M -$5.4M
Cash From Investing -$33M -$24M -$59.2M -$62M -$53M
 
Dividends Paid (Ex Special Dividend) -- -$26.5M -$27.5M -$28.9M -$13.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $185M $301.5M $105.5M
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$5.4M -$15.1M -$234.5M -$292.7M -$64.6M
Other Financing Activities -- -$24K -$755K -$2.8M --
Cash From Financing $3.8M -$39.3M -$72.1M -$18.6M $32.2M
 
Beginning Cash (CF) $457.7M $1B $73.2M $68.9M $40.2M
Foreign Exchange Rate Adjustment -$11K -$520K $140K $656K $154K
Additions / Reductions $73.2M $96.1M -$5.5M $33M -$277K
Ending Cash (CF) $530.9M $1.1B $67.8M $102.5M $40.1M
 
Levered Free Cash Flow $76M $107.7M $78.7M $38.4M -$25.5M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock