Financhill
Buy
63

CPF Quote, Financials, Valuation and Earnings

Last price:
$28.96
Seasonality move :
-0.07%
Day range:
$28.30 - $29.07
52-week range:
$23.16 - $33.25
Dividend yield:
3.67%
P/E ratio:
13.53x
P/S ratio:
3.11x
P/B ratio:
1.40x
Volume:
166.8K
Avg. volume:
181.2K
1-year change:
19.04%
Market cap:
$779.1M
Revenue:
$246.1M
EPS (TTM):
$2.14
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $242.9M $252.1M $259.9M $247M $246.1M
Revenue Growth (YoY) 7.53% 3.81% 3.1% -4.99% -0.35%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $87.6M $102.6M $102.4M $94.1M $98.2M
Other Inc / (Exp) -$201K $248K $8.5M -$2.1M -$9.9M
Operating Expenses $87.6M $105.5M $103M $97.7M $100.3M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $49M $105.7M $98.8M $76.8M $68M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.8M $25.8M $24.8M $18.2M $14.6M
Net Income to Company $37.3M $79.9M $73.9M $58.7M $53.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $37.3M $79.9M $73.9M $58.7M $53.4M
 
Basic EPS (Cont. Ops) $1.33 $2.85 $2.70 $2.17 $1.97
Diluted EPS (Cont. Ops) $1.32 $2.83 $2.68 $2.17 $1.97
Weighted Average Basic Share $28.1M $28M $27.4M $27M $27.1M
Weighted Average Diluted Share $28.2M $28.3M $27.6M $27.1M $27.2M
 
EBITDA -- -- -- -- --
EBIT $63.8M $113.4M $115.9M $149.5M $162.4M
 
Revenue (Reported) $242.9M $252.1M $259.9M $247M $246.1M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $63.8M $113.4M $115.9M $149.5M $162.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $59.3M $59.3M $63.8M $60.3M $67.6M
Revenue Growth (YoY) 6.47% -0.06% 7.62% -5.58% 12.19%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $27.8M $27.3M $24.8M $23.6M $24M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $27.8M $27.3M $24.8M $23.6M $24M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $23.5M $25.5M $21.2M $16.9M $22.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.5M $6M $5.1M $4M $4.8M
Net Income to Company $18M $19.4M $16.2M $12.9M $17.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $18M $19.4M $16.2M $12.9M $17.8M
 
Basic EPS (Cont. Ops) $0.64 $0.70 $0.60 $0.48 $0.66
Diluted EPS (Cont. Ops) $0.64 $0.70 $0.60 $0.48 $0.65
Weighted Average Basic Share $28.1M $27.6M $27M $27M $27.1M
Weighted Average Diluted Share $28.3M $27.9M $27.1M $27.1M $27.2M
 
EBITDA -- -- -- -- --
EBIT $25.5M $27.4M $33.9M $41.1M $42.1M
 
Revenue (Reported) $59.3M $59.3M $63.8M $60.3M $67.6M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $25.5M $27.4M $33.9M $41.1M $42.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $246.5M $252.1M $264.5M $243.4M $253.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $91.5M $101.9M $103.7M $92.9M $98.6M
Other Inc / (Exp) -$201K $248K $8.5M -$2.1M -$9.9M
Operating Expenses $91.2M $101.4M $103.1M $95.8M $98.5M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $61.4M $107.6M $94.5M $72.5M $73.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.4M $26.3M $23.9M $17.1M $15.4M
Net Income to Company $47M $81.3M $70.7M $55.4M $58.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $47M $81.3M $70.7M $55.4M $58.2M
 
Basic EPS (Cont. Ops) $1.66 $2.90 $2.59 $2.06 $2.15
Diluted EPS (Cont. Ops) $1.66 $2.90 $2.59 $2.05 $2.14
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $72.1M $115.3M $122.3M $156.8M $163.3M
 
Revenue (Reported) $246.5M $252.1M $264.5M $243.4M $253.5M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $72.1M $115.3M $122.3M $156.8M $163.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $59.3M $59.3M $63.8M $60.3M $67.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $27.8M $27.3M $24.8M $23.6M $24M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $27.8M $27.3M $24.8M $23.6M $24M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $23.5M $25.5M $21.2M $16.9M $22.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.5M $6M $5.1M $4M $4.8M
Net Income to Company $18M $19.4M $16.2M $12.9M $17.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $18M $19.4M $16.2M $12.9M $17.8M
 
Basic EPS (Cont. Ops) $0.64 $0.70 $0.60 $0.48 $0.66
Diluted EPS (Cont. Ops) $0.64 $0.70 $0.60 $0.48 $0.65
Weighted Average Basic Share $28.1M $27.6M $27M $27M $27.1M
Weighted Average Diluted Share $28.3M $27.9M $27.1M $27.1M $27.2M
 
EBITDA -- -- -- -- --
EBIT $25.5M $27.4M $33.9M $41.1M $42.1M
 
Revenue (Reported) $59.3M $59.3M $63.8M $60.3M $67.6M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $25.5M $27.4M $33.9M $41.1M $42.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $104.1M $328.9M $112M $522.4M $380.9M
Short Term Investments $1.2B $1.6B $671.8M $647.2M $543.9M
Accounts Receivable, Net $20.2M $16.7M $20.3M $21.5M $23.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.3B $2B $804.2M $1.2B $948.2M
 
Property Plant And Equipment $111.1M $119.8M $126.6M $125.9M $135.2M
Long-Term Investments $1.2B $1.7B $1.4B $1.3B $1.4B
Goodwill -- -- -- -- --
Other Intangibles $11.9M $9.7M $9.1M $8.7M $8.5M
Other Long-Term Assets -- -- -- -- --
Total Assets $6.6B $7.4B $7.4B $7.6B $7.5B
 
Accounts Payable -- -- $4.7M $18.9M $10.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $22M -- $5M -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $22M -- $9.7M $18.9M $10.1M
 
Long-Term Debt $105.4M $105.6M $105.9M $156.1M $156.3M
Capital Leases -- -- -- -- --
Total Liabilities $6B $6.9B $7B $7.1B $6.9B
 
Common Stock $442.6M $426.1M $408.1M $405.4M $404.5M
Other Common Equity Adj $20.1M -$8M -$144M -$122.6M -$114.4M
Common Equity $546.7M $558.2M $452.9M $503.8M $538.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $48K $48K -- -- --
Total Equity $546.7M $558.3M $452.9M $503.8M $538.4M
 
Total Liabilities and Equity $6.6B $7.4B $7.4B $7.6B $7.5B
Cash and Short Terms $1.3B $2B $783.8M $1.2B $924.8M
Total Debt $127.4M $105.6M $110.9M $156.1M $156.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $259.9M $202.1M $198.8M $312.9M $276.9M
Short Term Investments $1.2B $1.2B $687.2M $660.8M $562.3M
Accounts Receivable, Net $19.4M $16.4M $20.5M $22M $24.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.5B $1.4B $906.4M $995.7M $864M
 
Property Plant And Equipment $117.3M $117.9M $128M $129.8M $133.3M
Long-Term Investments $1.2B $1.6B $1.4B $1.3B $1.4B
Goodwill -- -- -- -- --
Other Intangibles $11.1M $9.5M $8.9M $8.6M $8.4M
Other Long-Term Assets -- -- -- -- --
Total Assets $7B $7.3B $7.5B $7.4B $7.4B
 
Accounts Payable -- -- -- $16.7M $8.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $25M -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- $25M $16.7M $8.8M
 
Long-Term Debt $105.4M $105.7M $155.9M $156.2M $131.4M
Capital Leases -- -- -- -- --
Total Liabilities $6.4B $6.8B $7.1B $6.9B $6.8B
 
Common Stock $443.5M $421.2M $405.9M $404.5M $402.4M
Other Common Equity Adj $3M -$87.3M -$132.7M -$124.3M -$103.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $48K $50K -- -- --
Total Equity $542.9M $486.4M $470.9M $507.2M $557.4M
 
Total Liabilities and Equity $7B $7.3B $7.5B $7.4B $7.4B
Cash and Short Terms $1.5B $1.4B $886M $973.7M $839.2M
Total Debt $105.4M $105.7M $180.9M $156.2M $131.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $37.3M $79.9M $73.9M $58.7M $53.4M
Depreciation & Amoritzation $12.4M $10.5M $8.2M $7.6M $9.1M
Stock-Based Compensation $3.2M $3.2M $3.3M $1.6M $2.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $76.8M $110.5M $114.1M $105.1M $90.5M
 
Capital Expenditures $26M $22.2M $18.4M $12.7M $15.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$596.9M -$662.3M -$384.5M $179.7M $654K
 
Dividends Paid (Ex Special Dividend) -$25.9M -$27M -$28.5M -$28.1M -$28.1M
Special Dividend Paid
Long-Term Debt Issued $119.8M -- -- $50M --
Long-Term Debt Repaid -$115.9M -- -- -- --
Repurchase of Common Stock -$4.7M -$18.7M -$20.7M -$2.6M -$945K
Other Financing Activities -- -- -- -- --
Cash From Financing $521.2M $776.6M $53.5M $125.6M -$232.7M
 
Beginning Cash (CF) $103M $104.1M $328.9M $112M $522.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.1M $224.8M -$216.9M $410.4M -$141.5M
Ending Cash (CF) $104.1M $328.9M $112M $522.4M $380.9M
 
Levered Free Cash Flow $50.8M $88.3M $95.7M $92.5M $75.4M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $18.7M $17.6M $14.5M $15.8M --
Depreciation & Amoritzation $2.5M $2M $1.9M $1.9M --
Stock-Based Compensation $461K $707K $809K $1M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $39.5M $38.1M $30M $26M --
 
Capital Expenditures $5.8M $11M $4.4M $4.7M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$136.1M -$120.8M $55.8M $3.5M --
 
Dividends Paid (Ex Special Dividend) -$6.8M -$7.2M -$7M -$7M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -$20M -- --
Long-Term Debt Repaid $22M -- -$5M -- --
Repurchase of Common Stock -$4.3M -$4.2M -$355K -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $177.2M $11.7M $26.4M -$43.4M --
 
Beginning Cash (CF) $259.9M $202.1M $198.8M $312.9M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $80.6M -$71M $112.2M -$14M --
Ending Cash (CF) $340.5M $131.1M $311M $298.9M --
 
Levered Free Cash Flow $33.6M $27.2M $25.6M $21.3M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $47M $81.3M $70.7M $55.4M $58.2M
Depreciation & Amoritzation $12.2M $9.8M $7.8M $7.8M $9.1M
Stock-Based Compensation $3.4M $2.5M $2.9M $1.9M $1.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $65.2M $100.2M $123M $103.8M $94M
 
Capital Expenditures $29.4M $14.1M $21.4M $12.1M $12.7M
Cash Acquisitions $422K -- -- -- --
Cash From Investing -$728M -$496M -$304.7M $192.9M -$51.6M
 
Dividends Paid (Ex Special Dividend) -$25.9M -$27.7M -$28.3M -$28.1M -$28.4M
Special Dividend Paid
Long-Term Debt Issued -- -- $70M -$20M --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$25.4M -$16.2M -$1.4M -$2.1M
Other Financing Activities -- -- -- -- --
Cash From Financing $829.7M $338.1M $178.4M -$182.6M -$78.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $166.9M -$57.8M -$3.3M $114.1M -$36M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $35.9M $86.2M $101.6M $91.8M $81.2M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $36.8M $37M $30.7M $28.8M $17.8M
Depreciation & Amoritzation $5.4M $4.1M $3.7M $3.8M $1.9M
Stock-Based Compensation $1.3M $904K $651K $1.2M -$205K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $59.1M $47.6M $48.3M $42.9M $20.4M
 
Capital Expenditures $14.8M $11.8M $8.3M $7.9M $889K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$385.2M -$203.6M $52.8M $13.7M -$42.1M
 
Dividends Paid (Ex Special Dividend) -$13.3M -$14.4M -$14.1M -$14.1M -$7.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $50M -- --
Long-Term Debt Repaid -- -- -$5M -- -$25M
Repurchase of Common Stock -$4.3M -$10.9M -$2.6M -$945K -$2.1M
Other Financing Activities -- -- -- -- --
Cash From Financing $562.5M -$41.7M $97.9M -$280.2M -$82.4M
 
Beginning Cash (CF) $364M $531M $310.8M $835.3M $380.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $236.4M -$197.8M $198.9M -$223.5M -$104M
Ending Cash (CF) $600.4M $333.3M $509.8M $611.8M $276.9M
 
Levered Free Cash Flow $44.3M $35.7M $40M $35M $19.6M

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
71
Is NVDA Stock a Buy?

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

Buy
51
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 18

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

Buy
68
MCRI alert for Jul 18

Monarch Casino & Resort [MCRI] is up 19.81% over the past day.

Sell
41
NEGG alert for Jul 18

Newegg Commerce [NEGG] is up 17.85% over the past day.

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

Show me the best stock