Financhill
Buy
56

OMAB Quote, Financials, Valuation and Earnings

Last price:
$71.65
Seasonality move :
3.13%
Day range:
$71.04 - $72.15
52-week range:
$59.08 - $90.53
Dividend yield:
6.61%
P/E ratio:
12.28x
P/S ratio:
4.17x
P/B ratio:
7.40x
Volume:
34.7K
Avg. volume:
86.7K
1-year change:
-15.23%
Market cap:
$3.5B
Revenue:
$816M
EPS (TTM):
$5.84
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $442.8M $251.7M $430.1M $593.2M $816M
Revenue Growth (YoY) 7.57% -43.16% 70.86% 37.93% 37.55%
 
Cost of Revenues $154.8M $133.6M $176.1M $228.5M $279.2M
Gross Profit $288.1M $118.2M $254M $364.8M $536.8M
Gross Profit Margin 65.05% 46.95% 59.05% 61.49% 65.78%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $28.2M $24.3M $28.9M $33.2M $37.3M
Other Inc / (Exp) -$2.6M $3.7M $5.6M -$439K -$2M
Operating Expenses $36M $37.4M $51.3M $63.3M $81.5M
Operating Income $252.1M $80.7M $202.7M $301.4M $455.3M
 
Net Interest Expenses $10.6M $14.5M $19.1M $37.9M $54.8M
EBT. Incl. Unusual Items $238.9M $70M $189.2M $263.1M $398.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $71.3M $18.5M $48M $68.4M $115.1M
Net Income to Company $238.9M $70M $189.2M $263.1M $398.5M
 
Minority Interest in Earnings -$396.6K -$165.1K -$313.9K -$812.1K -$484.5K
Net Income to Common Excl Extra Items $167.2M $51.3M $140.9M $193.9M $282.9M
 
Basic EPS (Cont. Ops) $3.41 $1.05 $2.90 $4.02 $5.86
Diluted EPS (Cont. Ops) $3.41 $1.05 $2.90 $4.02 $5.86
Weighted Average Basic Share $49.1M $48.8M $48.6M $48.3M $48.3M
Weighted Average Diluted Share $49.1M $48.8M $48.6M $48.3M $48.3M
 
EBITDA $280M $110.1M $238.7M $336.9M $506.3M
EBIT $258.4M $89.7M $214.7M $309.5M $470.1M
 
Revenue (Reported) $442.8M $251.7M $430.1M $593.2M $816M
Operating Income (Reported) $252.1M $80.7M $202.7M $301.4M $455.3M
Operating Income (Adjusted) $258.4M $89.7M $214.7M $309.5M $470.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $55M $118.7M -- $228.8M $195.6M
Revenue Growth (YoY) -50.35% 115.74% -- 57.19% -14.53%
 
Cost of Revenues $34.9M $45.3M -- $73.9M $54.2M
Gross Profit $20.1M $73.4M -- $154.9M $141.4M
Gross Profit Margin 36.56% 61.86% -- 67.71% 72.29%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.8M $7.8M -- $9.1M $9.7M
Other Inc / (Exp) -$3.1M $2.7M -- $202.7K $1.1M
Operating Expenses $8.5M $14.2M -- $21.9M $26.9M
Operating Income $11.6M $59.3M -- $133.1M $114.5M
 
Net Interest Expenses $4M $4.8M -- $16.1M $15.5M
EBT. Incl. Unusual Items $4.4M $57.2M -- $117.1M $100.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3M $16.6M -- $34.3M $27M
Net Income to Company $7.1M $57.2M -- $123.9M $82.8M
 
Minority Interest in Earnings $30.1K -$122.5K -- -$248.7K -$380.3K
Net Income to Common Excl Extra Items $3.2M $40.4M -- $82.6M $72.7M
 
Basic EPS (Cont. Ops) $0.07 $0.83 -- $1.71 $1.51
Diluted EPS (Cont. Ops) $0.07 $0.83 -- $1.71 $1.51
Weighted Average Basic Share $48.8M $48.5M -- $48.3M $48.3M
Weighted Average Diluted Share $48.8M $48.5M -- $48.3M $48.3M
 
EBITDA $14.1M $69.7M -- $146.8M $128.2M
EBIT $9.2M $63.6M -- $137.1M $118.1M
 
Revenue (Reported) $55M $118.7M -- $228.8M $195.6M
Operating Income (Reported) $11.6M $59.3M -- $133.1M $114.5M
Operating Income (Adjusted) $9.2M $63.6M -- $137.1M $118.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $295.9M $379.6M -- $792M $831M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $152.1M $165.1M -- $282.1M $283M
Gross Profit $143.8M $214.5M -- $509.9M $548M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $25.6M $28M -- $36.4M $41.7M
Other Inc / (Exp) $10.5M -$6.5M -- -$1.4M $1.4M
Operating Expenses $23.4M $47.5M -- $78.2M $102.8M
Operating Income $120.4M $167.1M -- $431.7M $445.2M
 
Net Interest Expenses $13M $18.8M -- $53.1M $52.5M
EBT. Incl. Unusual Items $117.9M $141.7M -- $377.2M $394.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $33.9M $38.1M -- $107.1M $111M
Net Income to Company $112M $143.6M -- -- $363.4M
 
Minority Interest in Earnings -$332K -$200.6K -- -$570.8K -$954.6K
Net Income to Common Excl Extra Items $83.7M $103.4M -- $269.6M $282.1M
 
Basic EPS (Cont. Ops) $1.71 $2.12 -- $5.58 $5.84
Diluted EPS (Cont. Ops) $1.71 $2.12 -- $5.58 $5.84
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $157.9M $188.8M -- $480M $502.9M
EBIT $137.5M $165.4M -- $446.1M $461.7M
 
Revenue (Reported) $295.9M $379.6M -- $792M $831M
Operating Income (Reported) $120.4M $167.1M -- $431.7M $445.2M
Operating Income (Adjusted) $137.5M $165.4M -- $446.1M $461.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $178.2M $300.5M $253.1M $605.6M $619.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $90.4M $121.8M $97.1M $202.8M $206.5M
Gross Profit $87.8M $178.7M $156M $402.9M $413.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $18M $21.7M $14.3M $26.8M $31.3M
Other Inc / (Exp) $13.7M $2.4M -$113.1K -$1.3M $2.1M
Operating Expenses $27.9M $37.6M $27.7M $60M $81.3M
Operating Income $59.9M $141.1M $128.3M $342.8M $332M
 
Net Interest Expenses $10.2M $14.6M $17.1M $42.8M $40.5M
EBT. Incl. Unusual Items $63.5M $128.9M $111.1M $298.7M $293.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19.1M $36.9M $28.1M $86.3M $82M
Net Income to Company $55.8M $129.3M $112.3M $310.1M $275M
 
Minority Interest in Earnings -$177.3K -$189.2K -$405.2K -$311K -$772.5K
Net Income to Common Excl Extra Items $44.2M $91.8M $82.6M $212.1M $210.9M
 
Basic EPS (Cont. Ops) $0.91 $1.88 $1.71 $4.39 $4.37
Diluted EPS (Cont. Ops) $0.91 $1.88 $1.71 $4.39 $4.37
Weighted Average Basic Share $146.4M $146.1M $96.5M $144.8M $144.8M
Weighted Average Diluted Share $146.4M $146.1M $96.5M $144.8M $144.8M
 
EBITDA $93.1M $165.4M $145M $381M $376.8M
EBIT $78.1M $147.5M $132M $354.5M $345.4M
 
Revenue (Reported) $178.2M $300.5M $253.1M $605.6M $619.8M
Operating Income (Reported) $59.9M $141.1M $128.3M $342.8M $332M
Operating Income (Adjusted) $78.1M $147.5M $132M $354.5M $345.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $181.1M $148.7M $292.5M $171.1M $151.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $40M $41.9M $53M $64.9M $76.5M
Inventory -- -- -- -- --
Prepaid Expenses $17.1M $19.8M $20.8M $37.5M $37.9M
Other Current Assets $186.7K $69.1K $107.6K $78K $215K
Total Current Assets $254M $237.8M $380M $286.9M $289M
 
Property Plant And Equipment $150.9M $144.7M $142.7M $140.1M $176.8M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $489.3M $514.2M $570.7M $715M $967M
Other Long-Term Assets $2.3M $1.7M $2.3M $2.5M $2.3M
Total Assets $912.2M $914.3M $1.1B $1.2B $1.5B
 
Accounts Payable $7.4M $5.4M $6M $11.4M $16.9M
Accrued Expenses $12.9M $10.9M $13.9M $21.2M $32.4M
Current Portion Of Long-Term Debt $1.9M $151.5M -- $76.9M --
Current Portion Of Capital Lease Obligations $3.8M $1.3M $1.4M $1.7M $2.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $65.2M $212.4M $239.5M $269.8M $145.7M
 
Long-Term Debt $238M $75.2M $244.1M $383.9M $628.7M
Capital Leases -- -- -- -- --
Total Liabilities $390.2M $370.2M $569.3M $744.5M $906.8M
 
Common Stock $15.9M $15.1M $14.6M $15.3M $17.5M
Other Common Equity Adj $66.6M $75.1M $50.1M $77.6M $89.2M
Common Equity $513M $535.3M $540.2M $429.3M $569.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $9.1M $8.8M $8.9M $9.5M $9.9M
Total Equity $522.1M $544.1M $549.1M $438.8M $579.4M
 
Total Liabilities and Equity $912.2M $914.3M $1.1B $1.2B $1.5B
Cash and Short Terms $181.1M $148.7M $292.5M $171.1M $151.7M
Total Debt $239.9M $226.7M $376.1M $522.4M $628.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $134.9M $228.3M -- -- $122M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $48.9M $63.2M -- -- $89.4M
Inventory -- -- -- -- --
Prepaid Expenses $6.4M $7.2M -- -- $18.4M
Other Current Assets $3.6M $2.5M -- -- $5.3M
Total Current Assets $216.4M $310.9M -- -- $249.4M
 
Property Plant And Equipment $128.5M $142M -- -- $163.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $442.5M $541.9M -- -- $918M
Other Long-Term Assets $1.6M $2.4M -- -- $3.3M
Total Assets $803M $1B -- -- $1.4B
 
Accounts Payable $6.3M $9.7M -- -- $124M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $135.1M -- -- -- --
Current Portion Of Capital Lease Obligations $1.3M $1.3M -- -- $1.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $205.9M $91.9M -- -- $230.3M
 
Long-Term Debt $66.9M $243.4M -- -- $543.2M
Capital Leases -- -- -- -- --
Total Liabilities $329.7M $420.3M -- -- $905.6M
 
Common Stock $13.4M $14.5M -- -- $15.1M
Other Common Equity Adj $67M $50.1M -- -- $76.3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $7.8M $8.8M -- -- $8.6M
Total Equity $473.2M $594.5M -- -- $476.8M
 
Total Liabilities and Equity $803M $1B -- -- $1.4B
Cash and Short Terms $134.9M $228.3M -- -- $122M
Total Debt $202M $243.4M -- -- $543.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $238.9M $70M $189.2M $263.1M $398.5M
Depreciation & Amoritzation $21.6M $20.4M $24M $27.4M $36.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$14M -$16.8M $1.4M -$19.1M -$12.9M
Change in Inventories -- -- -- -- --
Cash From Operations $193M $61.1M $219.3M $247.8M $357.6M
 
Capital Expenditures $3M $7.4M $5M $11.8M $22.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$49.5M -$62.1M -$88.5M -$136.9M -$157.6M
 
Dividends Paid (Ex Special Dividend) -$83M -- -$97.6M -$328.8M -$211M
Special Dividend Paid
Long-Term Debt Issued $763.4K $2M $305.8M $260.4M $186.2M
Long-Term Debt Repaid -$4.7M -$4.7M -$3.7M -$136.8M -$71M
Repurchase of Common Stock -$12.7M -$7M -$23.4M -- --
Other Financing Activities -- -- -$148.6M -$699.7K -$85.3M
Cash From Financing -$116.7M -$24.8M $14.4M -$242.4M -$242.8M
 
Beginning Cash (CF) $153.7M $160.9M $145.9M $297.6M $188.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $26.9M -$25.8M $145.2M -$131.5M -$42.9M
Ending Cash (CF) $178.1M $138.8M $295.3M $165.8M $145.4M
 
Levered Free Cash Flow $190M $53.7M $214.3M $236M $334.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $7.1M $57.2M -- $123.9M $82.8M
Depreciation & Amoritzation $5.4M $6.1M -- $10.3M $8.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$3.3M $3.6M -- -$25.6M -$7.3M
Change in Inventories -- -- -- -- --
Cash From Operations $18M $68.9M -- $94.1M $79.1M
 
Capital Expenditures $18.2M $19.7M -- $98.5M $85.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$17.2M -$18M -- -$31.9M -$31.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$36.1M $11M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $498.8K $12.7K -- $6.8M $780.2K
Long-Term Debt Repaid -$1.3M -$678.5K -- -$6.5M -$1.1M
Repurchase of Common Stock -$352.7K -$23.7M -- -- --
Other Financing Activities -- -$50 -- -$22.1K -$660.2K
Cash From Financing -$5.1M -$28.9M -- -$53.4M -$1.7M
 
Beginning Cash (CF) $135.2M $209.3M -- $113.3M $93.5M
Foreign Exchange Rate Adjustment -$1.9M $2.7M -- $1.1M $897.4K
Additions / Reductions -$4.4M $22M -- $8.7M $45.8M
Ending Cash (CF) $137M $233.9M -- $130M $126.6M
 
Levered Free Cash Flow -$162.3K $49.2M -- -$4.4M -$6.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $112M $143.6M -- -- $363.4M
Depreciation & Amoritzation $20.2M $23.7M -- -- $38M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$19.8M $8.3M -- -- $8.2M
Change in Inventories -- -- -- -- --
Cash From Operations $82.8M $190.8M -- -- $319.4M
 
Capital Expenditures $16.8M $25.5M -- $108M $11.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$66.7M -$80.4M -- -- -$149.5M
 
Dividends Paid (Ex Special Dividend) -$827.7K -- -- -$218.9M -$103.1M
Special Dividend Paid
Long-Term Debt Issued $1.9M $174.8M -- -- $1.2M
Long-Term Debt Repaid -$4.8M -$154.2M -- -- $87.2M
Repurchase of Common Stock -$8.7M -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$27.7M -$21.5M -- -- -$158.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$11.6M $88.8M -- -- $11.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $66M $165.2M -- $181M $307.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $55.8M $129.3M $112.3M $310.1M $275M
Depreciation & Amoritzation $14.6M $18M $13.1M $27.5M $29.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$16.3M $8.7M -$11.3M -$39.4M -$18.3M
Change in Inventories -- -- -- -- --
Cash From Operations $31.8M $161.5M $89.5M $266.6M $228.5M
 
Capital Expenditures $47.7M $65.8M $45.6M $108M $97M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$43.4M -$61.8M -$42.1M -$95.9M -$87.8M
 
Dividends Paid (Ex Special Dividend) -- -- -$305.4M -$218.9M -$111.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.9M $174.8M $200M $191.4M $6.5M
Long-Term Debt Repaid -$3.5M -$153M -$136M -$160.7M -$2.4M
Repurchase of Common Stock -$6.8M -$23.7M -- -- --
Other Financing Activities -- -$642.2K -$516.9K -$623.2K -$660.1K
Cash From Financing -$19.3M -$16M -$258.2M -$236.4M -$152.1M
 
Beginning Cash (CF) $519.3M $510.2M $450.7M $443.3M $447.5M
Foreign Exchange Rate Adjustment $12.4M $2.5M -$162.9K $338.5K $2M
Additions / Reductions -$30.9M $83.7M -$210.9M -$65.7M -$11.4M
Ending Cash (CF) $482.9M $598.6M $246.5M $394.8M $422.5M
 
Levered Free Cash Flow -$15.9M $95.6M $43.9M $158.6M $131.5M

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

GET BETTER TRADE IDEAS

Popular

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Why Is SoundHound AI Stock Up So Much?
Why Is SoundHound AI Stock Up So Much?

Like many companies improving AI technologies and exploring ways to…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
57
Is MSFT Stock a Buy?

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

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is up 49.85% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 49.62% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is up 10.88% over the past day.

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

Show me the best stock