Financhill
Buy
58

CHH Quote, Financials, Valuation and Earnings

Last price:
$95.12
Seasonality move :
1.71%
Day range:
$93.76 - $95.52
52-week range:
$84.04 - $157.86
Dividend yield:
1.21%
P/E ratio:
11.68x
P/S ratio:
2.79x
P/B ratio:
29.41x
Volume:
281.4K
Avg. volume:
724.1K
1-year change:
-32.34%
Market cap:
$4.4B
Revenue:
$1.6B
EPS (TTM):
$8.15
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) -30.44% 38.14% 29% 11.95% 2.63%
 
Cost of Revenues $462.7M $487.2M $730.9M $884.5M $875.4M
Gross Profit $311.3M $582.1M $648.4M $659.6M $709.5M
Gross Profit Margin 40.22% 54.44% 47.01% 42.72% 44.77%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$42.1M -$11M -$28.6M -$41.6M -$6.9M
Operating Expenses $174.5M $152.9M $169.1M $225.1M $228.5M
Operating Income $136.8M $429.2M $479.4M $434.5M $481M
 
Net Interest Expenses $49M $46.7M $43.8M $63.8M $87.1M
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 $75M $287.8M $330.3M $257.1M $298.1M
 
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 $162.6M $454M $509.8M $474.2M $608.1M
EBIT $136.8M $429.2M $479.4M $434.5M $508.6M
 
Revenue (Reported) $774.1M $1.1B $1.4B $1.5B $1.6B
Operating Income (Reported) $136.8M $429.2M $479.4M $434.5M $481M
Operating Income (Adjusted) $136.8M $429.2M $479.4M $434.5M $508.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $323.4M $414.3M $425.6M $428M $447.3M
Revenue Growth (YoY) 53.42% 28.11% 2.73% 0.57% 4.53%
 
Cost of Revenues $129.2M $212.2M $235M $225M $222M
Gross Profit $194.2M $202M $190.6M $202.9M $225.3M
Gross Profit Margin 60.06% 48.77% 44.78% 47.42% 50.37%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $2.9M $12.2M -$10.4M $4M --
Operating Expenses $35.1M $70.4M $44.6M $50.2M $81.4M
Operating Income $159.1M $131.6M $145.9M $152.8M $143.9M
 
Net Interest Expenses $11.6M $9.4M $16.2M $22M $23.5M
EBT. Incl. Unusual Items $151.6M $136.8M $121.2M $137.1M $210.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $34.9M $33.7M $29.2M $31.4M $30.9M
Net Income to Company $116.7M $103.1M $92M $105.7M $180M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $116.2M $102.5M $91.5M $105.2M $179.1M
 
Basic EPS (Cont. Ops) $2.10 $1.87 $1.83 $2.24 $3.89
Diluted EPS (Cont. Ops) $2.08 $1.85 $1.81 $2.22 $3.86
Weighted Average Basic Share $55.4M $54.8M $50M $46.9M $46.1M
Weighted Average Diluted Share $55.9M $55.2M $50.5M $47.4M $46.5M
 
EBITDA $165M $140.4M $155.6M $163.6M $159.7M
EBIT $159.1M $131.6M $145.9M $152.8M $143.9M
 
Revenue (Reported) $323.4M $414.3M $425.6M $428M $447.3M
Operating Income (Reported) $159.1M $131.6M $145.9M $152.8M $143.9M
Operating Income (Adjusted) $159.1M $131.6M $145.9M $152.8M $143.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $978.1M $1.3B $1.5B $1.6B $1.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $485.7M $641.8M $883.4M $884.7M $817.6M
Gross Profit $492.3M $682.8M $664.3M $668.8M $778.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$12.3M -$4M -$62.9M -$24.5M --
Operating Expenses $144.2M $190.7M $219.1M $239.9M $311.2M
Operating Income $348.2M $492.2M $445.3M $428.9M $467.6M
 
Net Interest Expenses $47M $43.7M $58.2M $83.3M $88.5M
EBT. Incl. Unusual Items $293.5M $451M $371.4M $329.6M $481M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $60.8M $110.3M $86.4M $76.8M $98.9M
Net Income to Company $232.7M $340.7M $285.1M $252.8M $382.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $231.8M $338.9M $283.5M $251.5M $380.2M
 
Basic EPS (Cont. Ops) $4.18 $6.13 $5.58 $5.27 $8.22
Diluted EPS (Cont. Ops) $4.15 $6.09 $5.54 $5.23 $8.15
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $373.2M $518.9M $484.7M $471.8M $521.2M
EBIT $348.2M $492.2M $445.3M $428.9M $467.6M
 
Revenue (Reported) $978.1M $1.3B $1.5B $1.6B $1.6B
Operating Income (Reported) $348.2M $492.2M $445.3M $428.9M $467.6M
Operating Income (Adjusted) $348.2M $492.2M $445.3M $428.9M $467.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $784.7M $1B $1.2B $1.2B $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $362.7M $510M $662.5M $662.6M $605.9M
Gross Profit $422M $530M $523.3M $532.5M $600.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.4M $8.4M -$25.9M -$8.8M $4.4M
Operating Expenses $99.8M $144.9M $155.3M $170.2M $251.8M
Operating Income $322.1M $385.1M $368M $362.3M $348.9M
 
Net Interest Expenses $35.1M $32.1M $46.5M $66.1M $67.5M
EBT. Incl. Unusual Items $292.2M $366.6M $301.3M $293.9M $379.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $67.3M $90M $71.7M $70.1M $73M
Net Income to Company $224.9M $276.6M $229.6M $223.9M $306.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $224M $275.1M $228.4M $222.7M $304.8M
 
Basic EPS (Cont. Ops) $4.04 $4.98 $4.52 $4.68 $6.61
Diluted EPS (Cont. Ops) $4.01 $4.94 $4.48 $4.65 $6.54
Weighted Average Basic Share $166.1M $165.7M $151.9M $143.9M $138.7M
Weighted Average Diluted Share $167.4M $167.3M $153.2M $145M $140.2M
 
EBITDA $340.6M $405.5M $397.5M $394.9M $391.8M
EBIT $322.1M $385.1M $368M $362.3M $348.9M
 
Revenue (Reported) $784.7M $1B $1.2B $1.2B $1.2B
Operating Income (Reported) $322.1M $385.1M $368M $362.3M $348.9M
Operating Income (Adjusted) $322.1M $385.1M $368M $362.3M $348.9M
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 $352.6M $411.6M $496.3M $578.6M $687.8M
Long-Term Investments $57.9M $28M $30.6M $187M $117M
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 $879.6M $1.3B $1.2B $1.9B
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 $1.3B $1.7B $1.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $415.1M $52.5M $36.4M $58.6M $52.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $198M $297.6M $223.8M $210.9M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $26.5M $56.1M $34.1M $42.8M --
Total Current Assets $711M $459.1M $352.8M $338.6M $450.3M
 
Property Plant And Equipment $362.4M $488M $560.2M $662M $707.3M
Long-Term Investments $43M $29.7M $55.1M $109.7M $134.4M
Goodwill $159.2M $227.7M $220.2M $220.2M --
Other Intangibles $306M $723.6M $781.1M $863.8M --
Other Long-Term Assets $83.4M $86.5M $84.8M $91.6M --
Total Assets $1.9B $2.2B $2.2B $2.5B $2.9B
 
Accounts Payable $88.1M $129.9M $124.1M $152.8M --
Accrued Expenses $129.2M $125.2M $96.5M $122.2M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $76.5M $82.5M $86.1M $100.6M --
Total Current Liabilities $590.6M $426.4M $419M $478.8M $468.5M
 
Long-Term Debt $849.5M $1.2B $1.5B $1.9B $2B
Capital Leases -- -- -- -- --
Total Liabilities $1.7B $1.9B $2.2B $2.6B $2.8B
 
Common Stock $951K $951K $951K $951K $951K
Other Common Equity Adj -- -- -$4.7M -$5.4M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $212.1M $284.5M $72.4M -$96.2M $149.8M
 
Total Liabilities and Equity $1.9B $2.2B $2.2B $2.5B $2.9B
Cash and Short Terms $415.1M $52.5M $36.4M $58.6M $52.6M
Total Debt $1.1B $1.2B $1.5B $1.9B $2B
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 $59.8M $38M $46.1M $95.8M $99.6M
Stock-Based Compensation $9.7M $35.7M $43M $46.8M $43.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $113.4M $399.3M $367.1M $296.6M $319.4M
 
Capital Expenditures $35M $77.9M $93.6M $118.3M $39.1M
Cash Acquisitions -- -- $551.3M -- --
Cash From Investing -$27.8M -$94.5M -$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) $234.8M $511.6M $41.6M $26.8M $40.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $201M $276.8M -$470M -$14.8M $58.4M
Ending Cash (CF) $435.8M $788.2M -$429M $12.1M $98.9M
 
Levered Free Cash Flow $78.5M $321.4M $273.5M $178.3M $280.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $116.7M $103.1M $92M $105.7M $180M
Depreciation & Amoritzation $15.6M $21.3M $23.8M $23.9M $28.4M
Stock-Based Compensation $8M $10.9M $11M $13.2M $8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $158.4M $105.9M $121.5M $122.9M $68.7M
 
Capital Expenditures $22.8M $17.6M $36.2M $41.8M $8.6M
Cash Acquisitions -- $550.4M -- -- $73.4M
Cash From Investing -$35.2M -$459.7M -$44.1M -$1.3M -$82.7M
 
Dividends Paid (Ex Special Dividend) $12.5M $13.2M $14.5M $13.6M $13.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $6.5M $446.6M --
Long-Term Debt Repaid -- -$272.5M -- -$500M --
Repurchase of Common Stock $4.7M $231.4M $69.9M $56.3M $202K
Other Financing Activities -$365K $1.9M -- -$5.3M --
Cash From Financing -$15.9M -$200.2M -$76.9M -$123.6M $6.3M
 
Beginning Cash (CF) $415.1M $52.5M $36.4M $58.6M $52.6M
Foreign Exchange Rate Adjustment -$212K -$592K -$190K $146K $1.7M
Additions / Reductions $107.1M -$554.6M $265K -$1.8M -$58M
Ending Cash (CF) $522M -$502.7M $36.5M $56.9M -$3.8M
 
Levered Free Cash Flow $135.5M $88.2M $85.2M $81.2M $60.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $232.7M $340.7M $285.1M $252.8M $382.1M
Depreciation & Amoritzation $63.7M $46.7M $62.5M $97.6M $108.4M
Stock-Based Compensation $29.2M $40.1M $49M $44.6M $38.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $301.2M $403.7M $349M $285.9M $267.6M
 
Capital Expenditures $50.8M $98M $107.6M $152M -$51M
Cash Acquisitions -- $551.3M -- -- $73.4M
Cash From Investing -$62.1M -$510M -$62M -$225.7M -$199.1M
 
Dividends Paid (Ex Special Dividend) $12.5M $52.2M $54.9M $56.9M $53.2M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $1.1B --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $10.3M $249.9M $492.6M $407.3M $144.7M
Other Financing Activities -- -- -$775K -- --
Cash From Financing -$16M -$255.1M -$303.7M -$39.1M -$76.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $223.1M -$362.6M -$16.1M $22.1M -$13M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $250.4M $305.7M $241.5M $133.9M $318.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $224.9M $276.6M $229.6M $223.9M $306.3M
Depreciation & Amoritzation $46.6M $55.2M $71.6M $73.4M $82.2M
Stock-Based Compensation $24.3M $28.6M $34.7M $32.4M $27.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $260.8M $265.2M $247.2M $236.5M $184.8M
 
Capital Expenditures $49.2M $69.3M $83.3M $117M $26.9M
Cash Acquisitions -- $551.3M -- -- $73.4M
Cash From Investing -$68.1M -$483.7M -$103.3M -$63.4M -$177.9M
 
Dividends Paid (Ex Special Dividend) $12.5M $39.7M $42.1M $42.5M $40.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $191.5M $748.1M $130M
Long-Term Debt Repaid -- -$272.5M -- -$500M --
Repurchase of Common Stock $10M $246.5M $304.4M $349M $113M
Other Financing Activities -$365K $1.9M -$755K -$8.1M --
Cash From Financing -$12.1M -$239.5M -$149M -$142.2M $3.1M
 
Beginning Cash (CF) $946.1M $1.2B $104.3M $161.1M $151.2M
Foreign Exchange Rate Adjustment -$223K -$1.1M -$50K $802K $2.4M
Additions / Reductions $180.3M -$459.1M -$5.1M $31.8M -$39.6M
Ending Cash (CF) $1.1B $726.8M $99.1M $193.7M $114.1M
 
Levered Free Cash Flow $211.6M $195.9M $163.9M $119.5M $157.8M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock