Financhill
Buy
59

CPT Quote, Financials, Valuation and Earnings

Last price:
$108.56
Seasonality move :
4.43%
Day range:
$107.56 - $109.35
52-week range:
$97.17 - $126.55
Dividend yield:
3.87%
P/E ratio:
30.73x
P/S ratio:
7.45x
P/B ratio:
2.57x
Volume:
1.4M
Avg. volume:
1.4M
1-year change:
-8.92%
Market cap:
$11.2B
Revenue:
$1.6B
EPS (TTM):
$3.53
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.2B $1.4B $1.5B $1.6B $1.6B
Revenue Growth (YoY) 9.26% 23.88% 8.06% 0.59% 2.02%
 
Cost of Revenues $868.6M $1.1B $1.2B $1.2B $1.2B
Gross Profit $285.5M $323.4M $385.8M $372.7M $367.2M
Gross Profit Margin 24.74% 22.62% 24.97% 23.99% 23.16%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $184.2M $513.6M $222.9M $1.9M --
Operating Expenses $59.4M $60.4M $62.5M $72.4M $79.3M
Operating Income $226.1M $263M $323.3M $300.4M $287.9M
 
Net Interest Expenses $96M $112.1M $132M $128.5M $136.9M
EBT. Incl. Unusual Items $314.3M $664.5M $414.2M $173.8M $398.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.9M $3M $3.7M $2.9M $4M
Net Income to Company $312.4M $661.5M $410.6M $170.8M $394.9M
 
Minority Interest in Earnings $8.5M $7.9M $7.2M $7.5M $10.4M
Net Income to Common Excl Extra Items $311.8M $660.5M $409.9M $170.5M $394.1M
 
Basic EPS (Cont. Ops) $2.97 $6.07 $3.71 $1.50 $3.54
Diluted EPS (Cont. Ops) $2.96 $6.03 $3.70 $1.50 $3.54
Weighted Average Basic Share $102M $107.6M $108.7M $108.5M $108.4M
Weighted Average Diluted Share $102.8M $108.4M $109.4M $108.5M $108.4M
 
EBITDA $646.8M $840.1M $898.1M $882.4M $898.9M
EBIT $226.1M $263M $323.3M $300.4M $287.9M
 
Revenue (Reported) $1.2B $1.4B $1.5B $1.6B $1.6B
Operating Income (Reported) $226.1M $263M $323.3M $300.4M $287.9M
Operating Income (Adjusted) $226.1M $263M $323.3M $300.4M $287.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $308.1M $374.7M $388.6M $387.6M $395.9M
Revenue Growth (YoY) 16.27% 21.62% 3.71% -0.27% 2.15%
 
Cost of Revenues $227.9M $282.2M $290.7M $293.4M $297.9M
Gross Profit $80.2M $92.5M $97.9M $94.1M $98M
Gross Profit Margin 26.02% 24.68% 25.19% 24.29% 24.75%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $177.5M -- $176.5M -- --
Operating Expenses $14.9M $15.9M $15.7M $18.7M $19.8M
Operating Income $65.2M $76.6M $82.1M $75.4M $78.1M
 
Net Interest Expenses $24.3M $28.4M $33.6M $32.3M $33.8M
EBT. Incl. Unusual Items $218.5M $48.2M $225.1M $43.2M $159.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $601K $753K $897K $572K $1.4M
Net Income to Company $217.9M $47.5M $224.2M $42.6M $158M
 
Minority Interest in Earnings $5M $1.8M $1.8M $1.9M $1.9M
Net Income to Common Excl Extra Items $217.4M $47.4M $223.8M $42.5M $157.6M
 
Basic EPS (Cont. Ops) $2.03 $0.42 $2.04 $0.37 $1.44
Diluted EPS (Cont. Ops) $2.03 $0.42 $2.03 $0.37 $1.43
Weighted Average Basic Share $104.6M $108.5M $108.7M $108.4M $107.8M
Weighted Average Diluted Share $105.4M $108.5M $110.3M $108.5M $108.6M
 
EBITDA $181.7M $223.9M $227.1M $220.9M $228.3M
EBIT $65.2M $76.6M $82.1M $75.4M $78.1M
 
Revenue (Reported) $308.1M $374.7M $388.6M $387.6M $395.9M
Operating Income (Reported) $65.2M $76.6M $82.1M $75.4M $78.1M
Operating Income (Adjusted) $65.2M $76.6M $82.1M $75.4M $78.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.2B $1.4B $1.5B $1.6B $1.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $868.6M $1.1B $1.2B $1.2B $1.2B
Gross Profit $286.5M $322.1M $386.5M $372.9M $367.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $184.2M $513.6M $222.9M $1.9M --
Operating Expenses $59.4M $60.4M $62.5M $72.4M $79.3M
Operating Income $227.1M $261.7M $324M $300.5M $288M
 
Net Interest Expenses $47.6M $110.8M $132.7M $128.6M $137M
EBT. Incl. Unusual Items $314.3M $664.5M $414.2M $173.8M $398.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.9M $3M $3.7M $2.9M $4M
Net Income to Company $312.4M $661.5M $410.6M $170.8M $394.9M
 
Minority Interest in Earnings $8.5M $7.9M $7.2M $7.5M $10.4M
Net Income to Common Excl Extra Items $311.8M $660.6M $409.9M $170.5M $394.1M
 
Basic EPS (Cont. Ops) $2.93 $6.05 $3.71 $1.50 $3.54
Diluted EPS (Cont. Ops) $2.93 $6.00 $3.69 $1.50 $3.53
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $647.8M $838.8M $898.8M $882.5M $899M
EBIT $227.1M $261.7M $324M $300.5M $288M
 
Revenue (Reported) $1.2B $1.4B $1.5B $1.6B $1.6B
Operating Income (Reported) $227.1M $261.7M $324M $300.5M $288M
Operating Income (Adjusted) $227.1M $261.7M $324M $300.5M $288M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $1.4B $1.5B $1.6B $1.6B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1.2B $1.2B $1.2B --
Gross Profit $322.1M $386.5M $372.9M $367.3M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $513.6M $222.9M $1.9M $47.3M --
Operating Expenses $60.4M $62.5M $72.4M $79.3M --
Operating Income $261.7M $324M $300.5M $288M --
 
Net Interest Expenses $110.8M $132.7M $128.6M $137M --
EBT. Incl. Unusual Items $664.5M $414.2M $173.8M $398.9M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3M $3.7M $2.9M $4M --
Net Income to Company $661.5M $410.6M $170.8M $394.9M --
 
Minority Interest in Earnings $7.9M $7.2M $7.5M $10.4M --
Net Income to Common Excl Extra Items $660.6M $409.9M $170.5M $394.1M --
 
Basic EPS (Cont. Ops) $6.05 $3.71 $1.50 $3.54 --
Diluted EPS (Cont. Ops) $6.00 $3.69 $1.50 $3.53 --
Weighted Average Basic Share $430.4M $434.6M $434M $433.5M --
Weighted Average Diluted Share $432.9M $437M $434.1M $435.2M --
 
EBITDA $838.8M $898.8M $882.5M $899M --
EBIT $261.7M $324M $300.5M $288M --
 
Revenue (Reported) $1.4B $1.5B $1.6B $1.6B --
Operating Income (Reported) $261.7M $324M $300.5M $288M --
Operating Income (Adjusted) $261.7M $324M $300.5M $288M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $619M $17.4M $268M $32.2M $37.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $18.7M $13.4M $11.9M $9M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $637.6M $30.8M $280M $41.2M $46.1M
 
Property Plant And Equipment $6.9M $6M $4.4M $2.5M $11M
Long-Term Investments $13.7M -- $11.6M $21.9M $24.9M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $234.4M $229.4M $244.2M $234.8M --
Total Assets $8B $9.3B $9.4B $8.9B $9B
 
Accounts Payable $191.7M $211.4M $222.6M $215.2M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $733.4M $657.1M $966.1M $407.3M $2.2B
 
Long-Term Debt $2.8B $3.4B $3.2B $3.5B $2.2B
Capital Leases -- -- -- -- --
Total Liabilities $3.7B $4.3B $4.3B $4.1B $4.6B
 
Common Stock $1.1M $1.2M $1.2M $1.2M $1.2M
Other Common Equity Adj -$3.7M -$1.8M -$1.3M $974K --
Common Equity $4.2B $5B $5B $4.7B $4.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $68.8M $70.3M $71M $72M $75.7M
Total Equity $4.3B $5.1B $5.1B $4.7B $4.4B
 
Total Liabilities and Equity $8B $9.3B $9.4B $8.9B $9B
Cash and Short Terms $619M $17.4M $268M $32.2M $37.2M
Total Debt $3.2B $3.7B $3.7B $3.5B $3.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $619M $17.4M $268M $32.2M $37.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $18.7M $13.4M $11.9M $9M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $637.6M $30.8M $280M $41.2M $46.1M
 
Property Plant And Equipment $6.9M $6M -- $2.5M $11M
Long-Term Investments $13.7M -- -- $21.9M $24.9M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $234.4M $229.4M $244.2M $234.8M --
Total Assets $8B $9.3B $9.4B $8.9B $9B
 
Accounts Payable $191.7M $211.4M $222.6M $215.2M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $733.4M $657.1M $966.1M $407.3M $2.2B
 
Long-Term Debt $2.8B $3.4B $3.2B $3.5B $2.2B
Capital Leases -- -- -- -- --
Total Liabilities $3.7B $4.3B $4.3B $4.1B $4.6B
 
Common Stock $1.1M $1.2M $1.2M $1.2M $1.2M
Other Common Equity Adj -$3.7M -$1.8M -$1.3M $974K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $68.8M $70.3M $71M $72M $75.7M
Total Equity $4.3B $5.1B $5.1B $4.7B $4.4B
 
Total Liabilities and Equity $8B $9.3B $9.4B $8.9B $9B
Cash and Short Terms $619M $17.4M $268M $32.2M $37.2M
Total Debt $3.2B $3.7B $3.7B $3.5B $3.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $312.4M $661.5M $410.6M $170.8M $394.9M
Depreciation & Amoritzation $420.7M $577M $574.8M $582M $611M
Stock-Based Compensation $15.4M $12.8M $14.5M $15.2M $17M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $577.5M $744.7M $795M $774.9M $826.6M
 
Capital Expenditures $432.7M $453.8M $416.5M $397.5M $442.8M
Cash Acquisitions -- $1.1B -- -- $419.2M
Cash From Investing -$804.4M -$1.5B -$127.1M -$285.2M -$499.5M
 
Dividends Paid (Ex Special Dividend) $343M $396.8M $434.9M $451M $461M
Special Dividend Paid
Long-Term Debt Issued -- $1.1B $1.8B $982M --
Long-Term Debt Repaid -- -$1.1B -$1.8B -$1.2B --
Repurchase of Common Stock -- -- -- $50M $270.7M
Other Financing Activities $5.2M -$2M -$825K $1.5M --
Cash From Financing $421.4M $109.9M -$417.2M -$725.5M -$322M
 
Beginning Cash (CF) $619M $17.4M $268M $32.2M $37.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $194.4M -$601.5M $250.6M -$235.8M $5M
Ending Cash (CF) $813.4M -$584.1M $518.7M -$203.6M $42.3M
 
Levered Free Cash Flow $144.7M $290.9M $378.4M $377.3M $383.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $217.9M $47.5M $224.2M $42.6M $158M
Depreciation & Amoritzation $116.5M $147.3M $145M $145.5M $150.2M
Stock-Based Compensation $3.2M $3.1M $3.6M $4.4M $4.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $141.4M $168.2M $192M $152.4M $196.8M
 
Capital Expenditures $148.4M $107.4M $117.3M $87.1M $131M
Cash Acquisitions -- -- -- -- $419.2M
Cash From Investing -$48.6M -$108.1M $113.6M -$89.2M -$21M
 
Dividends Paid (Ex Special Dividend) $87.9M $103.6M $110.4M $113.5M $115.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $418M $641.2M $328M --
Long-Term Debt Repaid -- -$426M -$590M -$288M --
Repurchase of Common Stock -- -- -- -- $220.7M
Other Financing Activities $853K $536K -$1.3M $202K --
Cash From Financing $92.6M -$111.1M -$60.5M -$73.3M -$175.9M
 
Beginning Cash (CF) $619M $17.4M $268M $32.2M $37.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $185.4M -$51M $245.1M -$10.1M -$67K
Ending Cash (CF) $804.4M -$33.5M $513.1M $22.1M $37.2M
 
Levered Free Cash Flow -$6.9M $60.8M $74.7M $65.2M $65.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $312.4M $661.5M $410.6M $170.8M $394.9M
Depreciation & Amoritzation $420.7M $577M $574.8M $582M $611M
Stock-Based Compensation $15.4M $12.8M $14.5M $15.2M $17M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $577.5M $744.7M $795M $774.9M $826.6M
 
Capital Expenditures $432.7M $453.8M $416.5M $397.5M $442.8M
Cash Acquisitions -- $1.1B -- -- $419.2M
Cash From Investing -$804.4M -$1.5B -$127.1M -$285.2M -$499.5M
 
Dividends Paid (Ex Special Dividend) $343M $396.8M $434.9M $451M $461M
Special Dividend Paid
Long-Term Debt Issued -- $1.1B $1.8B $982M --
Long-Term Debt Repaid -- -$1.1B -$1.8B -$1.2B --
Repurchase of Common Stock -- -- -- $50M $270.7M
Other Financing Activities $5.2M -$2M -$825K $1.5M --
Cash From Financing $421.4M $109.9M -$417.2M -$725.5M -$322M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $194.4M -$601.5M $250.6M -$235.8M $5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $144.7M $290.9M $378.4M $377.3M $383.8M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $661.5M $410.6M $170.8M $394.9M --
Depreciation & Amoritzation $577M $574.8M $582M $611M --
Stock-Based Compensation $12.8M $14.5M $15.2M $17M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $744.7M $795M $774.9M $826.6M --
 
Capital Expenditures $453.8M $416.5M $397.5M $442.8M --
Cash Acquisitions $1.1B -- -- $419.2M --
Cash From Investing -$1.5B -$127.1M -$285.2M -$499.5M --
 
Dividends Paid (Ex Special Dividend) $396.8M $434.9M $451M $461M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.1B $1.8B $982M $1.1B --
Long-Term Debt Repaid -$1.1B -$1.8B -$1.2B -$766M --
Repurchase of Common Stock -- -- $50M $270.7M --
Other Financing Activities -$2M -$825K $1.5M -$417K --
Cash From Financing $109.9M -$417.2M -$725.5M -$322M --
 
Beginning Cash (CF) $1.3B $347.2M $277.4M $156.9M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$601.5M $250.6M -$235.8M $5M --
Ending Cash (CF) $698.5M $597.8M $41.5M $161.9M --
 
Levered Free Cash Flow $290.9M $378.4M $377.3M $383.8M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 34x

Sell
44
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Buy
77
CPS alert for Feb 14

Cooper-Standard Holdings, Inc. [CPS] is up 32.06% over the past day.

Buy
58
TPH alert for Feb 14

Tri Pointe Homes, Inc. [TPH] is up 26.83% over the past day.

Sell
20
IRON alert for Feb 14

Disc Medicine, Inc. [IRON] is down 21.88% over the past day.

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

Show me the best stock