Financhill
Sell
40

CHH Quote, Financials, Valuation and Earnings

Last price:
$123.33
Seasonality move :
0.86%
Day range:
$123.00 - $128.34
52-week range:
$109.22 - $157.86
Dividend yield:
0.93%
P/E ratio:
19.81x
P/S ratio:
3.74x
P/B ratio:
852.84x
Volume:
666.2K
Avg. volume:
468.1K
1-year change:
2.25%
Market cap:
$5.8B
Revenue:
$1.6B
EPS (TTM):
$6.23
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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $193.4M $284.6M $362M $358.4M $389.8M
Revenue Growth (YoY) -27.86% 47.18% 27.17% -0.99% 8.75%
 
Cost of Revenues $116.5M $125.5M $211.9M $216.9M $203.2M
Gross Profit $76.9M $159.1M $150.1M $141.5M $186.6M
Gross Profit Margin 39.75% 55.91% 41.47% 39.49% 47.87%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $44.8M $45.8M $23.3M $64.7M $57.2M
Other Inc / (Exp) -$13.7M -$12.4M -$37M -$15.6M $2M
Operating Expenses $51.3M $52.1M $33.3M $74.9M $67.8M
Operating Income $25.5M $107.1M $116.9M $66.6M $118.7M
 
Net Interest Expenses $10.5M $10.3M $9.7M $15.3M $19M
EBT. Incl. Unusual Items $1.4M $84.3M $70.2M $35.7M $101.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$6.5M $20.3M $14.7M $6.7M $25.9M
Net Income to Company $7.9M $64.1M $55.5M $29M $75.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7.9M $64.1M $55.5M $29M $75.8M
 
Basic EPS (Cont. Ops) $0.14 $1.15 $1.05 $0.58 $1.62
Diluted EPS (Cont. Ops) $0.14 $1.14 $1.04 $0.58 $1.59
Weighted Average Basic Share $55.2M $55.4M $52.7M $49.4M $46.7M
Weighted Average Diluted Share $55.8M $56.2M $53.2M $49.6M $47.3M
 
EBITDA $27.4M $109.6M $102.1M $71.7M $140.8M
EBIT $13.3M $95.9M $81.9M $52.9M $122.8M
 
Revenue (Reported) $193.4M $284.6M $362M $358.4M $389.8M
Operating Income (Reported) $25.5M $107.1M $116.9M $66.6M $118.7M
Operating Income (Adjusted) $13.3M $95.9M $81.9M $52.9M $122.8M
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) -- -- -- -- --
 
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 -- -- -- -- --
 
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 $5.19 $6.03 $5.09 $6.31
Diluted EPS (Cont. Ops) $1.35 $5.15 $5.98 $5.06 $6.23
Weighted Average Basic Share
Weighted Average Diluted Share
 
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 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.1B $1.4B $1.5B $1.6B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $469.7M $701.9M $853.9M $840.7M --
Gross Profit $599.6M $700.1M $690.3M $744.2M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $145.6M $167.7M $216.1M $219.9M --
Other Inc / (Exp) -$11M -$28.6M -$41.6M -$6.9M --
Operating Expenses $170.4M $198.1M $255.7M $263.2M --
Operating Income $429.2M $501.9M $434.5M $481M --
 
Net Interest Expenses $41.7M $36.5M $56M $78.5M --
EBT. Incl. Unusual Items $376.5M $436.8M $337M $395.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $87.5M $104.7M $78.4M $96M --
Net Income to Company $289M $332.2M $258.5M $299.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $289M $332.2M $258.5M $299.7M --
 
Basic EPS (Cont. Ops) $5.19 $6.03 $5.09 $6.31 --
Diluted EPS (Cont. Ops) $5.15 $5.98 $5.06 $6.23 --
Weighted Average Basic Share $221.5M $218.4M $201.4M $190.6M --
Weighted Average Diluted Share $223.5M $220.5M $202.8M $192.3M --
 
EBITDA $473.7M $544.5M $476.5M $553.6M --
EBIT $423.2M $480.6M $400.7M $482.8M --
 
Revenue (Reported) $1.1B $1.4B $1.5B $1.6B --
Operating Income (Reported) $429.2M $501.9M $434.5M $481M --
Operating Income (Adjusted) $423.2M $480.6M $400.7M $482.8M --
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 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 -- -- -- -- --
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 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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $22.3M $67.4M $52.8M $31M --
Depreciation & Amoritzation $12.2M $13.4M $19.3M $18M --
Stock-Based Compensation $5M $7.6M $10.6M $10.6M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $120K $63.9M $12M $1.7M --
 
Capital Expenditures $10.2M $28M $20.7M $34.2M --
Cash Acquisitions -$968K $8.2M -$2.8M -$9.3M --
Cash From Investing -$9.7M -$22.5M -$29.5M -$42.7M --
 
Dividends Paid (Ex Special Dividend) -- -$13.2M -$12.8M -$14.7M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $176M $126.5M --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$5M -$14.8M -$160.5M -$59.5M --
Other Financing Activities -- -- -$755K -- --
Cash From Financing -$2.2M -$25.8M $7.4M $56.5M --
 
Beginning Cash (CF) $234.8M $511.6M $41.6M $26.8M --
Foreign Exchange Rate Adjustment -$24K -$58K $103K -$121K --
Additions / Reductions -$11.8M $15.7M -$10M $15.5M --
Ending Cash (CF) $223M $527.2M $31.7M $42.1M --
 
Levered Free Cash Flow -$10.1M $35.9M -$8.6M -$32.5M --
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 -- -- $500M $705.1M
Long-Term Debt Repaid -$488.2M -- -- -- --
Repurchase of Common Stock -$55.5M -$13.4M -$434.8M -$362.8M -$380.7M
Other Financing Activities -- -- -- -$1.6M --
Cash From Financing $115.4M -$27.7M -$394.2M -$45.9M -$221.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $201M $277.1M -$469.5M -$15M $13.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $75.1M $305.8M $277.1M $180.3M $173.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $22.3M $67.4M $52.8M $31M --
Depreciation & Amoritzation $12.2M $13.4M $19.3M $18M --
Stock-Based Compensation $5M $7.6M $10.6M $10.6M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $120K $63.9M $12M $1.7M --
 
Capital Expenditures $10.2M $28M $20.7M $34.2M --
Cash Acquisitions -$968K $8.2M -$2.8M -$9.3M --
Cash From Investing -$9.7M -$22.5M -$29.5M -$42.7M --
 
Dividends Paid (Ex Special Dividend) -- -$13.2M -$12.8M -$14.7M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $176M $126.5M --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$5M -$14.8M -$160.5M -$59.5M --
Other Financing Activities -- -- -$755K -- --
Cash From Financing -$2.2M -$25.8M $7.4M $56.5M --
 
Beginning Cash (CF) $234.8M $511.6M $41.6M $26.8M --
Foreign Exchange Rate Adjustment -$24K -$58K $103K -$121K --
Additions / Reductions -$11.8M $15.7M -$10M $15.5M --
Ending Cash (CF) $223M $527.2M $31.7M $42.1M --
 
Levered Free Cash Flow -$10.1M $35.9M -$8.6M -$32.5M --

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

GET BETTER TRADE IDEAS

Popular

What Do I Need to Know About Alcoa Stock?
What Do I Need to Know About Alcoa Stock?

Alcoa (AA) is a global leader in aluminum production. Based…

Is ROOT Stock the Next Big Thing?
Is ROOT Stock the Next Big Thing?

Root Holdings (NASDAQ:ROOT) is the parent company of Root Insurance,…

Is Okta a Good Stock to Buy?
Is Okta a Good Stock to Buy?

Okta (NASDAQ:OKTA) is used by some of the largest firms…

Stock Ideas

Sell
37
Is AAPL Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 31x

Sell
37
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 30x

Sell
31
Is NVDA Stock a Buy?

Market Cap: $2.3T
P/E Ratio: 32x

Alerts

Sell
45
RGC alert for Apr 5

Regencell Bioscience Holdings [RGC] is up 32.59% over the past day.

Sell
25
GDXU alert for Apr 5

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 27.33% over the past day.

Buy
76
SOXS alert for Apr 5

Direxion Daily Semiconductor Bear 3X Shares [SOXS] is up 23.96% over the past day.

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

Show me the best stock