Financhill
Sell
31

CHDN Quote, Financials, Valuation and Earnings

Last price:
$95.07
Seasonality move :
2.23%
Day range:
$92.41 - $94.42
52-week range:
$85.58 - $150.21
Dividend yield:
0.44%
P/E ratio:
16.68x
P/S ratio:
2.51x
P/B ratio:
6.32x
Volume:
976.4K
Avg. volume:
1M
1-year change:
-32.62%
Market cap:
$6.8B
Revenue:
$2.7B
EPS (TTM):
$5.62
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.1B $1.6B $1.8B $2.5B $2.7B
Revenue Growth (YoY) -20.73% 51.54% 13.31% 36.02% 11.07%
 
Cost of Revenues $860.5M $1.2B $1.2B $1.7B $1.8B
Gross Profit $193.5M $446.1M $566.4M $795.7M $938.5M
Gross Profit Margin 18.36% 27.93% 31.3% 32.32% 34.32%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $114.8M $138.5M $164.2M $202.3M $237.7M
Other Inc / (Exp) $9.3M $120.7M $353.9M $236.8M $162.2M
Operating Expenses $114.8M $138.5M $164.2M $202.3M $237.7M
Operating Income $78.7M $307.6M $402.2M $593.4M $700.8M
 
Net Interest Expenses $80M $84.7M $147.3M $268.4M $289.8M
EBT. Incl. Unusual Items $8M $343.6M $608.8M $561.8M $573.2M
Earnings of Discontinued Ops. -$95.4M -- -- -- --
Income Tax Expense -$5.3M $94.5M $169.4M $144.5M $144.1M
Net Income to Company $13.3M $249.1M $439.4M $417.3M $429.1M
 
Minority Interest in Earnings $200K -- -- -- -$2.3M
Net Income to Common Excl Extra Items -$81.9M $249.1M $439.4M $417.3M $426.8M
 
Basic EPS (Cont. Ops) -$1.04 $3.22 $5.79 $5.55 $5.73
Diluted EPS (Cont. Ops) -$1.04 $3.18 $5.71 $5.49 $5.68
Weighted Average Basic Share $79.2M $77.2M $75.9M $75.2M $74M
Weighted Average Diluted Share $80.2M $78.4M $77M $76.1M $74.6M
 
EBITDA $185.9M $536.8M $875.1M $1B $1.1B
EBIT $88M $428.3M $756.1M $830.2M $863M
 
Revenue (Reported) $1.1B $1.6B $1.8B $2.5B $2.7B
Operating Income (Reported) $78.7M $307.6M $402.2M $593.4M $700.8M
Operating Income (Adjusted) $88M $428.3M $756.1M $830.2M $863M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $324.3M $364.1M $559.5M $590.9M $642.6M
Revenue Growth (YoY) 28.23% 12.27% 53.67% 5.61% 8.75%
 
Cost of Revenues $247.3M $270.9M $387.5M $405.7M $453.1M
Gross Profit $77M $93.2M $172M $185.2M $189.5M
Gross Profit Margin 23.74% 25.6% 30.74% 31.34% 29.49%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $30.2M $35.9M $52.3M $54.8M $54.5M
Other Inc / (Exp) $24.9M $22.6M $153.9M $41.8M $33.2M
Operating Expenses $30.2M $35.9M $52.3M $54.8M $54.5M
Operating Income $46.8M $57.3M $119.7M $130.4M $135M
 
Net Interest Expenses $19.4M $21.3M $64.7M $70.4M $72.3M
EBT. Incl. Unusual Items $52.3M $58.6M $208.9M $101.8M $95.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.2M $16.5M $53.2M $21.4M $18.7M
Net Income to Company $36.1M $42.1M $155.7M $80.4M $77.2M
 
Minority Interest in Earnings -- -- -- -- -$500K
Net Income to Common Excl Extra Items $36.1M $42.1M $155.7M $80.4M $76.7M
 
Basic EPS (Cont. Ops) $0.47 $0.55 $2.07 $1.09 $1.02
Diluted EPS (Cont. Ops) $0.46 $0.54 $2.05 $1.08 $1.02
Weighted Average Basic Share $78M $76.6M $75.3M $74.1M $73.7M
Weighted Average Diluted Share $79.2M $77.6M $76.1M $74.7M $74.4M
 
EBITDA $97.9M $106.3M $313.7M $220.5M $229M
EBIT $71.7M $79.9M $273.6M $172.2M $168.2M
 
Revenue (Reported) $324.3M $364.1M $559.5M $590.9M $642.6M
Operating Income (Reported) $46.8M $57.3M $119.7M $130.4M $135M
Operating Income (Adjusted) $71.7M $79.9M $273.6M $172.2M $168.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.1B $1.6B $2B $2.5B $2.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $885.2M $1.2B $1.4B $1.7B $1.8B
Gross Profit $240.2M $462.3M $645.2M $808.9M $942.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $120.9M $144.2M $180.6M $204.8M $237.4M
Other Inc / (Exp) $55.3M $118.4M $485.2M $124.7M $153.6M
Operating Expenses $120.9M $144.2M $180.6M $204.8M $237.4M
Operating Income $119.3M $318.1M $464.6M $604.1M $705.4M
 
Net Interest Expenses $80.1M $86.6M $190.7M $274.1M $291.7M
EBT. Incl. Unusual Items $94.5M $349.9M $759.1M $454.7M $567.3M
Earnings of Discontinued Ops. -$94.5M -- -- -- --
Income Tax Expense $22.5M $94.8M $206.1M $112.7M $141.4M
Net Income to Company $72.9M $255.1M $553M $342M $425.9M
 
Minority Interest in Earnings $100K -- -- -- -$2.8M
Net Income to Common Excl Extra Items -$22.4M $255.1M $553M $342M $423.1M
 
Basic EPS (Cont. Ops) -$0.28 $3.31 $7.29 $4.57 $5.66
Diluted EPS (Cont. Ops) -$0.29 $3.26 $7.20 $4.49 $5.62
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $275.5M $545.2M $1.1B $912.2M $1.1B
EBIT $174.6M $436.5M $949.8M $728.8M $859M
 
Revenue (Reported) $1.1B $1.6B $2B $2.5B $2.8B
Operating Income (Reported) $119.3M $318.1M $464.6M $604.1M $705.4M
Operating Income (Adjusted) $174.6M $436.5M $949.8M $728.8M $859M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $324.3M $364.1M $559.5M $590.9M $642.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $247.3M $270.9M $387.5M $405.7M $453.1M
Gross Profit $77M $93.2M $172M $185.2M $189.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $30.2M $35.9M $52.3M $54.8M $54.5M
Other Inc / (Exp) $24.9M $22.6M $153.9M $41.8M $33.2M
Operating Expenses $30.2M $35.9M $52.3M $54.8M $54.5M
Operating Income $46.8M $57.3M $119.7M $130.4M $135M
 
Net Interest Expenses $19.4M $21.3M $64.7M $70.4M $72.3M
EBT. Incl. Unusual Items $52.3M $58.6M $208.9M $101.8M $95.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.2M $16.5M $53.2M $21.4M $18.7M
Net Income to Company $36.1M $42.1M $155.7M $80.4M $77.2M
 
Minority Interest in Earnings -- -- -- -- -$500K
Net Income to Common Excl Extra Items $36.1M $42.1M $155.7M $80.4M $76.7M
 
Basic EPS (Cont. Ops) $0.47 $0.55 $2.07 $1.09 $1.02
Diluted EPS (Cont. Ops) $0.46 $0.54 $2.05 $1.08 $1.02
Weighted Average Basic Share $78M $76.6M $75.3M $74.1M $73.7M
Weighted Average Diluted Share $79.2M $77.6M $76.1M $74.7M $74.4M
 
EBITDA $97.9M $106.3M $313.7M $220.5M $229M
EBIT $71.7M $79.9M $273.6M $172.2M $168.2M
 
Revenue (Reported) $324.3M $364.1M $559.5M $590.9M $642.6M
Operating Income (Reported) $46.8M $57.3M $119.7M $130.4M $135M
Operating Income (Adjusted) $71.7M $79.9M $273.6M $172.2M $168.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $67.4M $291.3M $129.8M $144.5M $175.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $6.5M $7.6M $12.5M $42.6M $37.3M
Inventory -- -- -- $17.2M $11.6M
Prepaid Expenses -- -- -- $33.4M $30.1M
Other Current Assets $28.2M $37.6M $44.3M $8.9M $4.7M
Total Current Assets $235.1M $501.5M $344.5M $400.8M $412.3M
 
Property Plant And Equipment $1.1B $994.9M $2B $2.6B $2.9B
Long-Term Investments $630.6M $663.6M $659.4M $655.9M $661.2M
Goodwill $366.8M $366.8M $723.8M $899.9M $900.2M
Other Intangibles $350.6M $348.1M $2.4B $2.4B $2.4B
Other Long-Term Assets $21.2M $106.7M $109M $19.3M $18.3M
Total Assets $2.7B $3B $6.2B $7B $7.3B
 
Accounts Payable $70.7M $81.6M $145.5M $158.5M $180.3M
Accrued Expenses $38.8M $80.9M $153.2M $233.9M $206.7M
Current Portion Of Long-Term Debt -- -- -- $68M $63.1M
Current Portion Of Capital Lease Obligations -- -- -- $7.8M $8.7M
Other Current Liabilities $234.5M $122.2M $113.2M $149.9M $151.2M
Total Current Liabilities $424.2M $395M $621.6M $755.8M $729.3M
 
Long-Term Debt $1.6B $2B $4.6B $4.8B $4.8B
Capital Leases -- -- -- -- --
Total Liabilities $2.3B $2.7B $5.7B $6.1B $6.2B
 
Common Stock $18.2M -- -- -- --
Other Common Equity Adj -$900K -$900K -$900K -$900K -$1M
Common Equity $367.1M $306.8M $551.5M $893.6M $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $19.7M
Total Equity $367.1M $306.8M $551.5M $893.6M $1.1B
 
Total Liabilities and Equity $2.7B $3B $6.2B $7B $7.3B
Cash and Short Terms $67.4M $291.3M $129.8M $144.5M $175.5M
Total Debt $1.6B $2B $4.6B $4.8B $4.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $147.7M $294.5M $173.9M $149.4M $174.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $45.3M $46M $78.9M $35.2M $36.3M
Inventory -- -- -- -- $11.6M
Prepaid Expenses -- -- -- -- $57.1M
Other Current Assets $36.4M $54.5M $66.1M $79M $3.9M
Total Current Assets $346.8M $520.3M $377.5M $416M $452.4M
 
Property Plant And Equipment $1.1B $1B $2.1B $2.7B $2.9B
Long-Term Investments $633.7M $655.5M $651.9M $647.8M $663.1M
Goodwill $366.8M $366.8M $724.1M $900.2M $900.2M
Other Intangibles $349.4M $351.9M $2.4B $2.4B $2.4B
Other Long-Term Assets $21.7M $106.6M $34M $19.3M $17.8M
Total Assets $2.8B $3B $6.3B $7.1B $7.3B
 
Accounts Payable $74.7M $96.9M $145.3M $187.8M $207.1M
Accrued Expenses $37.9M $43.2M $147.2M $201.6M $216.3M
Current Portion Of Long-Term Debt -- -- -- -- $63.1M
Current Portion Of Capital Lease Obligations -- -- -- -- $8.6M
Other Current Liabilities $118.4M $155M $159.7M $183.5M $157.7M
Total Current Liabilities $305.2M $432.2M $694.4M $837.2M $846.1M
 
Long-Term Debt $2B $2B $4.4B $4.9B $4.8B
Capital Leases -- -- -- -- --
Total Liabilities $2.6B $2.7B $5.6B $6.2B $6.3B
 
Common Stock $1.7M -- $4.7M -- --
Other Common Equity Adj -$900K -$900K -$900K -$900K -$1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $21.4M
Total Equity $202.2M $317.8M $704.2M $826.9M $1.1B
 
Total Liabilities and Equity $2.8B $3B $6.3B $7.1B $7.3B
Cash and Short Terms $147.7M $294.5M $173.9M $149.4M $174.2M
Total Debt $2B $2B $4.4B $4.9B $4.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $13.3M $249.1M $439.4M $417.3M $429.1M
Depreciation & Amoritzation $97.9M $108.5M $119M $175.2M $204.7M
Stock-Based Compensation $23.7M $27.8M $31.8M $32.9M $36.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $141.9M $335.5M $536.8M $605.8M $772.7M
 
Capital Expenditures $234.2M $91.8M $456.8M $676.5M $547M
Cash Acquisitions -- -- -$2.9B -$241.3M --
Cash From Investing -$239.4M -$100.4M -$3.1B -$718M -$545.2M
 
Dividends Paid (Ex Special Dividend) -$23.4M -$24.8M -$26M -$27.1M -$29.2M
Special Dividend Paid
Long-Term Debt Issued $726.1M $780.8M $2.9B $1.8B $965.5M
Long-Term Debt Repaid -$580.4M -$430.9M -$205.4M -$1.5B -$900.8M
Repurchase of Common Stock -$28.4M -$297.5M -$174.9M -$55.9M -$186M
Other Financing Activities -$18.6M -$17.6M -$53.4M -$24.8M -$35.2M
Cash From Financing $76M -$500K $2.4B $129.3M -$196.6M
 
Beginning Cash (CF) $142.5M $121M $355.6M $204.7M $221.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$21.5M $234.6M -$150.9M $17.1M $30.9M
Ending Cash (CF) $121M $355.6M $204.7M $221.8M $252.7M
 
Levered Free Cash Flow -$92.3M $243.7M $80M -$70.7M $225.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $36.1M $42.1M $155.7M $80.4M $77.2M
Depreciation & Amoritzation $26.2M $26.4M $40.1M $48.3M $60.8M
Stock-Based Compensation $5.5M $7M $8.6M $7.2M $3.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$19.8M $135.2M $215.9M $254.7M $246.5M
 
Capital Expenditures $12.3M $55.5M $134.7M $155M $80.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$12.3M -$62.8M $54.5M -$153.4M -$80.1M
 
Dividends Paid (Ex Special Dividend) -$24.8M -$25.7M -$26.7M -$28.6M -$30.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $780.8M -- $615.5M $355.5M $219.7M
Long-Term Debt Repaid -$425.7M -$1.8M -$797.5M -$266.7M -$251.4M
Repurchase of Common Stock -$193.9M -$24.3M -$500K -$141.7M -$86.4M
Other Financing Activities -$16.8M -$13.2M -$14.3M -$11M -$4.3M
Cash From Financing $106.8M -$68M -$237.7M -$101.1M -$147.9M
 
Beginning Cash (CF) $121M $355.6M $204.7M $221.8M $252.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $74.7M $4.4M $32.7M $200K $18.5M
Ending Cash (CF) $195.7M $360M $237.4M $222M $271.2M
 
Levered Free Cash Flow -$32.1M $79.7M $81.2M $99.7M $166.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $72.9M $255.1M $553M $342M $425.9M
Depreciation & Amoritzation $100.9M $108.7M $132.7M $183.4M $217.2M
Stock-Based Compensation $24.9M $29.3M $33.4M $31.5M $32.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $78.6M $490.5M $617.5M $644.6M $764.5M
 
Capital Expenditures $198.2M $135M $536M $696.8M $472.1M
Cash Acquisitions -- -- -$2.9B -$241.3M --
Cash From Investing -$203.4M -$150.9M -$3B -$925.9M -$471.9M
 
Dividends Paid (Ex Special Dividend) -$24.8M -$25.7M -$27M -$29M -$30.7M
Special Dividend Paid
Long-Term Debt Issued $787.1M -- $3.5B $1.5B $829.7M
Long-Term Debt Repaid -$973.7M -$7M -$1B -$1B -$885.5M
Repurchase of Common Stock -$193.9M -$127.9M -$151.1M -$197.1M -$130.7M
Other Financing Activities -$19.3M -$14M -$54.5M -$21.5M -$28.5M
Cash From Financing -$424M -$175.3M $2.2B $265.9M -$243.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$548.8M $164.3M -$122.6M -$15.4M $49.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$119.6M $355.5M $81.5M -$52.2M $292.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $36.1M $42.1M $155.7M $80.4M $77.2M
Depreciation & Amoritzation $26.2M $26.4M $40.1M $48.3M $60.8M
Stock-Based Compensation $5.5M $7M $8.6M $7.2M $3.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$19.8M $135.2M $215.9M $254.7M $246.5M
 
Capital Expenditures $12.3M $55.5M $134.7M $155M $80.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$12.3M -$62.8M $54.5M -$153.4M -$80.1M
 
Dividends Paid (Ex Special Dividend) -$24.8M -$25.7M -$26.7M -$28.6M -$30.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $780.8M -- $615.5M $355.5M $219.7M
Long-Term Debt Repaid -$425.7M -$1.8M -$797.5M -$266.7M -$251.4M
Repurchase of Common Stock -$193.9M -$24.3M -$500K -$141.7M -$86.4M
Other Financing Activities -$16.8M -$13.2M -$14.3M -$11M -$4.3M
Cash From Financing $106.8M -$68M -$237.7M -$101.1M -$147.9M
 
Beginning Cash (CF) $121M $355.6M $204.7M $221.8M $252.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $74.7M $4.4M $32.7M $200K $18.5M
Ending Cash (CF) $195.7M $360M $237.4M $222M $271.2M
 
Levered Free Cash Flow -$32.1M $79.7M $81.2M $99.7M $166.4M

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

GET BETTER TRADE IDEAS

Popular

What Is a Millionaire-Maker Stock?
What Is a Millionaire-Maker Stock?

From time to time, investors will run across the term…

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
63
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
99
DAVE alert for May 9

Dave [DAVE] is up 9.31% over the past day.

Buy
52
QDEL alert for May 9

QuidelOrtho [QDEL] is down 0.22% over the past day.

Buy
61
TPC alert for May 9

Tutor Perini [TPC] is up 9.61% over the past day.

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

Show me the best stock