Financhill
Sell
49

EGP Quote, Financials, Valuation and Earnings

Last price:
$181.30
Seasonality move :
2.32%
Day range:
$181.05 - $183.16
52-week range:
$137.67 - $188.89
Dividend yield:
3.17%
P/E ratio:
38.04x
P/S ratio:
13.53x
P/B ratio:
2.76x
Volume:
166.2K
Avg. volume:
338.3K
1-year change:
11.96%
Market cap:
$9.7B
Revenue:
$640.2M
EPS (TTM):
$4.77
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $365.8M $409M $487.2M $572.1M $640.2M
Revenue Growth (YoY) 10.23% 11.81% 19.11% 17.44% 11.91%
 
Cost of Revenues $219.7M $242.2M $287.6M $325.1M $363.6M
Gross Profit $146.1M $166.8M $199.6M $247M $276.6M
Gross Profit Margin 39.93% 40.79% 40.97% 43.17% 43.21%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $14.1M $39.7M $42.2M $20.4M $11.6M
Operating Expenses $17.8M $15.9M $17M $18.9M $21.4M
Operating Income $128.2M $150.9M $182.6M $228.1M $255.2M
 
Net Interest Expenses $37.7M $28.6M $41M $30.2M $21.2M
EBT. Incl. Unusual Items $100.8M $157.6M $186.3M $200.5M $227.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $108.4M $157.6M $186.3M $200.5M $227.8M
 
Minority Interest in Earnings $28K $81K $92K $57K $56K
Net Income to Common Excl Extra Items $100.8M $157.6M $186.3M $200.5M $227.8M
 
Basic EPS (Cont. Ops) $2.77 $3.91 $4.37 $4.43 $4.67
Diluted EPS (Cont. Ops) $2.76 $3.90 $4.36 $4.42 $4.66
Weighted Average Basic Share $39.2M $40.3M $42.6M $45.2M $48.8M
Weighted Average Diluted Share $39.3M $40.4M $42.7M $45.3M $48.9M
 
EBITDA $244.6M $278M $336.2M $399.2M $444.6M
EBIT $128.2M $150.9M $182.6M $228.1M $255.2M
 
Revenue (Reported) $365.8M $409M $487.2M $572.1M $640.2M
Operating Income (Reported) $128.2M $150.9M $182.6M $228.1M $255.2M
Operating Income (Adjusted) $128.2M $150.9M $182.6M $228.1M $255.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $104.3M $32.1M $147M $164M $182.1M
Revenue Growth (YoY) 12.85% -69.23% 357.73% 11.58% 11.07%
 
Cost of Revenues $61.9M $39.3M $83.2M $93.1M $102.1M
Gross Profit $42.4M -$7.2M $63.7M $70.9M $80M
Gross Profit Margin 40.67% -22.32% 43.37% 43.24% 43.92%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $210K $326K $474K $582K --
Operating Expenses $3.4M -$35.4M $4M $6.4M $5.8M
Operating Income $39M $28.2M $59.7M $64.5M $74.2M
 
Net Interest Expenses $7.3M $10.8M $6.6M $5.2M $5M
EBT. Incl. Unusual Items $30.8M $28.2M $48.9M $55.2M $67M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $30.8M $37.8M $48.9M $55.2M $67M
 
Minority Interest in Earnings $21K $25K $14K $14K $14K
Net Income to Common Excl Extra Items $30.8M $37.8M $48.9M $55.2M $67M
 
Basic EPS (Cont. Ops) $0.76 $0.87 $1.07 $1.13 $1.26
Diluted EPS (Cont. Ops) $0.76 $0.87 $1.07 $1.13 $1.26
Weighted Average Basic Share $40.4M $43.5M $45.7M $48.9M $53.2M
Weighted Average Diluted Share $40.6M $43.6M $45.8M $49M $53.3M
 
EBITDA $71.3M $28.2M $102.2M $113.4M $128.3M
EBIT $39M -$11.1M $59.7M $64.5M $74.2M
 
Revenue (Reported) $104.3M $32.1M $147M $164M $182.1M
Operating Income (Reported) $39M $28.2M $59.7M $64.5M $74.2M
Operating Income (Adjusted) $39M -$11.1M $59.7M $64.5M $74.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $395.7M $370.8M $552.7M $628.2M $697.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $236M $239.4M $316.3M $355.4M $395.6M
Gross Profit $159.7M $131.4M $236.4M $272.8M $302.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $14M $81M $6.8M $24.6M --
Operating Expenses $17.1M -$23M $18.9M $23.9M $23.8M
Operating Income $142.6M $154.4M $217.5M $248.9M $278.5M
 
Net Interest Expenses $29M $33.6M $38.3M $21.9M $20.5M
EBT. Incl. Unusual Items $122.9M $209.9M $175.8M $232.6M $248.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $122.9M $219.5M $175.8M $232.6M $248.4M
 
Minority Interest in Earnings $73K $97K $60K $56K $56K
Net Income to Common Excl Extra Items $122.9M $219.5M $175.8M $232.6M $248.4M
 
Basic EPS (Cont. Ops) $3.08 $5.26 $3.96 $4.86 $4.78
Diluted EPS (Cont. Ops) $3.07 $5.25 $3.95 $4.84 $4.77
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $267.2M $261.4M $383.9M $433.9M $487.8M
EBIT $142.6M $115.1M $217.5M $248.9M $278.5M
 
Revenue (Reported) $395.7M $370.8M $552.7M $628.2M $697.9M
Operating Income (Reported) $142.6M $154.4M $217.5M $248.9M $278.5M
Operating Income (Adjusted) $142.6M $115.1M $217.5M $248.9M $278.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $301.9M $263.6M $422.6M $478.7M $533.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $179.4M $176.7M $240.5M $270.8M $302.8M
Gross Profit $122.5M $86.9M $182.2M $208M $231.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $621K $41.9M $6.5M $10.6M $1.1M
Operating Expenses $12.5M -$26.6M $14.7M $19.7M $19.5M
Operating Income $110M $113.5M $167.5M $188.3M $211.6M
 
Net Interest Expenses $21.6M $26.5M $23.9M $15.6M $15M
EBT. Incl. Unusual Items $85.7M $138M $137.1M $169.2M $189.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $85.7M $147.6M $137.1M $169.2M $189.7M
 
Minority Interest in Earnings $59K $75K $43K $42K $42K
Net Income to Common Excl Extra Items $85.7M $147.6M $137.1M $169.2M $189.7M
 
Basic EPS (Cont. Ops) $2.14 $3.50 $3.07 $3.50 $3.61
Diluted EPS (Cont. Ops) $2.13 $3.49 $3.06 $3.49 $3.60
Weighted Average Basic Share $120.2M $126.9M $134.1M $145M $157.6M
Weighted Average Diluted Share $120.5M $127.3M $134.3M $145.3M $157.9M
 
EBITDA $203.9M $187.3M $293.3M $328M $371.3M
EBIT $110M $74.2M $167.5M $188.3M $211.6M
 
Revenue (Reported) $301.9M $263.6M $422.6M $478.7M $533.9M
Operating Income (Reported) $110M $113.5M $167.5M $188.3M $211.6M
Operating Income (Adjusted) $110M $74.2M $167.5M $188.3M $211.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $21K $4.4M $56K $40.3M $17.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $49.1M $59.1M $71M $82.3M $93.8M
Inventory -- -- -- -- --
Prepaid Expenses $22.5M $7.8M $2.7M $7.2M $6.5M
Other Current Assets -- -- -- -- --
Total Current Assets $49.4M $76.9M $71.4M $122.6M $111.3M
 
Property Plant And Equipment $2.1M $2M $2.1M $2.8M $2.2M
Long-Term Investments $7.4M $9.6M $48.1M $35.7M $32.7M
Goodwill $990K $990K $990K $990K $990K
Other Intangibles $15.1M $18.9M $21.2M $20.4M $38.8M
Other Long-Term Assets -- $5.1M $11.3M $7.6M $8.3M
Total Assets $2.7B $3.2B $4B $4.5B $5.1B
 
Accounts Payable $2.4M $10.6M $11M $15M $10.9M
Accrued Expenses $6.5M $6.5M $9.6M $8.5M $8.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $153.9M $184.9M $137M $316.3M $292.3M
 
Long-Term Debt $1.2B $1.4B $1.8B $1.5B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $1.6B $2.1B $1.9B $1.8B
 
Common Stock $4K $4K $4K $5K $5K
Other Common Equity Adj -$10.8M $1.3M $36.4M $24.9M $22M
Common Equity $1.3B $1.6B $2B $2.6B $3.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $880K $1.4M $441K $307K $365K
Total Equity $1.3B $1.6B $2B $2.6B $3.3B
 
Total Liabilities and Equity $2.7B $3.2B $4B $4.5B $5.1B
Cash and Short Terms $21K $4.4M $56K $40.3M $17.5M
Total Debt $1.3B $1.5B $1.9B $1.7B $1.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $247K $4.8M $374K $17M $3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $55.5M $64.6M $76.6M $87.2M --
Inventory -- -- -- -- --
Prepaid Expenses $11.1M $14M $11.3M $10.1M --
Other Current Assets -- -- -- -- --
Total Current Assets $70.5M $70.1M $77M $104.2M $107.6M
 
Property Plant And Equipment $2.1M $2M $1.7M $2.4M $1.8M
Long-Term Investments $7.6M $54M $51.3M $32.4M $20.9M
Goodwill $990K $990K $990K $990K --
Other Intangibles $16.3M $23.5M $19.4M $23.2M --
Other Long-Term Assets -- $5.2M $6.6M $7.7M --
Total Assets $3B $4B $4.4B $4.8B $5.4B
 
Accounts Payable -- $16.8M $14.9M $10.9M --
Accrued Expenses $8.9M $10.9M $14.2M $14.2M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $150.7M $191M $218.1M $205.3M $305.2M
 
Long-Term Debt $1.4B $1.7B $1.7B $1.5B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $2B $2B $1.9B $1.8B
 
Common Stock $4K $4K $4K $5K $5K
Other Common Equity Adj -$2.5M $41.1M $42.1M $13.9M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $842K $1.3M $301K $247K $332K
Total Equity $1.4B $2B $2.4B $2.8B $3.5B
 
Total Liabilities and Equity $3B $4B $4.4B $4.8B $5.4B
Cash and Short Terms $247K $4.8M $374K $17M $3M
Total Debt $1.4B $1.7B $1.7B $1.7B $1.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $108.4M $157.6M $186.3M $200.5M $227.8M
Depreciation & Amoritzation $116.4M $127.1M $153.6M $171.1M $189.4M
Stock-Based Compensation $6.6M $7.5M $8.3M $9M $10.5M
Change in Accounts Receivable -$4.6M -$11.6M -$9.3M -$15.4M -$13.4M
Change in Inventories -- -- -- -- --
Cash From Operations $196.3M $256.5M $316.5M $338.2M $416.6M
 
Capital Expenditures $33.1M $36.7M $40.9M $51.1M $59.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$288.3M -$529.3M -$521.1M -$570.1M -$724.3M
 
Dividends Paid (Ex Special Dividend) $119.8M $131.8M $193.9M $225.6M $252.8M
Special Dividend Paid
Long-Term Debt Issued $900.4M $800.5M $1.5B $571.6M $65M
Long-Term Debt Repaid -$772.4M -$658.2M -$1.1B -$758.6M -$235M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$7.5M -$6.8M -$32.1M -$7.7M -$9.8M
Cash From Financing $91.8M $277.1M $200.3M $272.1M $285M
 
Beginning Cash (CF) $21K $4.4M $56K $40.3M $17.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$203K $4.4M -$4.3M $40.2M -$22.7M
Ending Cash (CF) -$182K $8.8M -$4.3M $80.5M -$5.2M
 
Levered Free Cash Flow $163.2M $219.8M $275.7M $287.1M $357.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $30.8M $37.8M $48.9M $55.2M $67M
Depreciation & Amoritzation $32.3M $39.3M $42.5M $48.9M $54.1M
Stock-Based Compensation $1.8M $2.2M $1.9M $2.5M $2.6M
Change in Accounts Receivable -$3M -$3.3M $1M -$810K --
Change in Inventories -- -- -- -- --
Cash From Operations $103.5M $100.4M $121.3M $122.9M $138.9M
 
Capital Expenditures $8.7M $9.3M $13.4M $14.4M $18.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$178.7M -$124.4M -$180.7M -$125.8M -$237.3M
 
Dividends Paid (Ex Special Dividend) $31.8M $47.8M $56.5M $61.7M $73.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $121.8M $319.2M $59.2M $23.4M --
Long-Term Debt Repaid -$101.4M -$244.8M -$111.1M -$73.4M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$334K -$4.5M -$260K -$111K --
Cash From Financing $36.9M $23.3M $58.6M -$19.6M $68.4M
 
Beginning Cash (CF) $247K $4.8M $374K $17M $3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$38.3M -$707K -$708K -$22.4M -$29.9M
Ending Cash (CF) -$38.1M $4.1M -$334K -$5.5M -$27M
 
Levered Free Cash Flow $94.8M $91.1M $108M $108.5M $120.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $122.9M $219.5M $175.8M $232.6M $248.4M
Depreciation & Amoritzation $124.6M $146.3M $166.4M $185M $209.3M
Stock-Based Compensation $7.4M $8.2M $8.6M $10.4M $11.4M
Change in Accounts Receivable -$8.2M -$11.6M -$18.5M -$14.1M --
Change in Inventories -- -- -- -- --
Cash From Operations $257.8M $291.9M $340M $400.8M $469.9M
 
Capital Expenditures $34.3M $41M $51.9M $58.3M $72.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$419.1M -$592.3M -$527.1M -$577.4M -$772.7M
 
Dividends Paid (Ex Special Dividend) $126.4M $176.1M $221.3M $242.7M $288.7M
Special Dividend Paid
Long-Term Debt Issued $869M $1.4B $830.7M $192.7M --
Long-Term Debt Repaid -$741.6M -$1.1B -$853.6M -$242.7M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$9.4M -$12.5M -$26.4M -$9.9M --
Cash From Financing $161.5M $307M $180.5M $193.2M $288.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $228K $4.6M -$4.5M $16.6M -$14M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $223.5M $250.9M $288.1M $342.5M $397.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $85.7M $147.6M $137.1M $169.2M $189.7M
Depreciation & Amoritzation $93.9M $113.1M $125.8M $139.7M $159.7M
Stock-Based Compensation $5.8M $6.5M $6.8M $8.3M $9.2M
Change in Accounts Receivable -$2.7M -$2.7M -$12M -$10.6M $3.7M
Change in Inventories -- -- -- -- --
Cash From Operations $241.2M $276.6M $300.1M $362.7M $416M
 
Capital Expenditures $26.7M $31M $42.1M $49.3M $62.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$320.5M -$383.5M -$389.5M -$396.8M -$445.2M
 
Dividends Paid (Ex Special Dividend) $95.2M $139.6M $167M $184M $220M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $491.9M $1.1B $434.2M $55.3M $22.9M
Long-Term Debt Repaid -$464.5M -$884.1M -$621.2M -$105.3M -$72.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$7.2M -$12.9M -$7.3M -$9.5M -$4.5M
Cash From Financing $79.6M $109.5M $89.7M $10.8M $14.6M
 
Beginning Cash (CF) $38.9M $16.1M $10.8M $72M $56.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $226K $455K $318K -$23.3M -$14.5M
Ending Cash (CF) $39.1M $16.6M $11.2M $48.7M $41.9M
 
Levered Free Cash Flow $214.4M $245.5M $258M $313.4M $353.3M

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