Financhill
Sell
26

EPC Quote, Financials, Valuation and Earnings

Last price:
$16.74
Seasonality move :
3.05%
Day range:
$16.68 - $17.23
52-week range:
$16.63 - $37.74
Dividend yield:
3.59%
P/E ratio:
32.19x
P/S ratio:
0.36x
P/B ratio:
0.50x
Volume:
586.6K
Avg. volume:
784K
1-year change:
-54.98%
Market cap:
$777.3M
Revenue:
$2.2B
EPS (TTM):
$0.52
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.1B $2.2B $2.3B $2.3B $2.2B
Revenue Growth (YoY) 7.06% 4.04% 3.68% 0.09% -1.34%
 
Cost of Revenues $1.1B $1.3B $1.3B $1.3B $1.3B
Gross Profit $952M $881.3M $941M $955.7M $924.9M
Gross Profit Margin 45.61% 40.58% 41.79% 42.41% 41.6%
 
R&D Expenses $57.8M $55.5M $58.5M $58.4M $57.6M
Selling, General & Admin $632.7M $627.4M $638.7M $662.1M $671.7M
Other Inc / (Exp) -$45.7M -$2.1M -$17.4M -$37.8M --
Operating Expenses $674.7M $672.9M $689.4M $714.3M $727.1M
Operating Income $277.3M $208.4M $251.6M $241.4M $197.8M
 
Net Interest Expenses $67.9M $71.4M $78.5M $76.5M $73.2M
EBT. Incl. Unusual Items $146M $124.1M $147.7M $120.9M $23.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $29M $24.6M $33M $22.3M -$1.8M
Net Income to Company $117M $99.5M $114.7M $98.6M $25.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $117M $99.5M $114.7M $98.6M $25.4M
 
Basic EPS (Cont. Ops) $2.15 $1.87 $2.24 $1.98 $0.53
Diluted EPS (Cont. Ops) $2.12 $1.86 $2.21 $1.97 $0.53
Weighted Average Basic Share $54.4M $53.1M $51.2M $49.7M $47.5M
Weighted Average Diluted Share $55.2M $53.6M $51.8M $50.1M $47.6M
 
EBITDA $364.4M $298.3M $343M $329.5M $286.6M
EBIT $277.3M $208.4M $251.6M $241.4M $197.8M
 
Revenue (Reported) $2.1B $2.2B $2.3B $2.3B $2.2B
Operating Income (Reported) $277.3M $208.4M $251.6M $241.4M $197.8M
Operating Income (Adjusted) $277.3M $208.4M $251.6M $241.4M $197.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $543.2M $536.9M $534.1M $517.6M $537.2M
Revenue Growth (YoY) 11.13% -1.16% -0.52% -3.09% 3.79%
 
Cost of Revenues $298.1M $318.1M $306M $304.8M $328.6M
Gross Profit $245.1M $218.8M $228.1M $212.8M $208.6M
Gross Profit Margin 45.12% 40.75% 42.71% 41.11% 38.83%
 
R&D Expenses $15.2M $15.4M $15.9M $16.3M $15.8M
Selling, General & Admin $157.2M $139.5M $152.7M $153.3M $162.5M
Other Inc / (Exp) -$8.2M -$1.8M -$7.6M -$20.2M --
Operating Expenses $166.1M $152.1M $166.5M $168.9M $177.2M
Operating Income $79M $66.7M $61.6M $43.9M $31.4M
 
Net Interest Expenses $16.8M $18.1M $18.7M $17.5M $14.8M
EBT. Incl. Unusual Items $47.4M $43.4M $32.7M $5.4M -$53.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.3M $9.7M $3.2M -$3.4M -$22.6M
Net Income to Company $44.1M $34.6M $31.3M $8.8M -$30.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $44.1M $33.7M $29.5M $8.8M -$30.6M
 
Basic EPS (Cont. Ops) $0.81 $0.65 $0.58 $0.18 -$0.66
Diluted EPS (Cont. Ops) $0.80 $0.64 $0.58 $0.18 -$0.66
Weighted Average Basic Share $54.4M $51.8M $50.6M $49.2M $46.5M
Weighted Average Diluted Share $55.4M $52.5M $51.3M $49.9M $46.5M
 
EBITDA $100.2M $89.5M $84.8M $65.3M $54.6M
EBIT $79M $66.7M $61.6M $43.9M $31.4M
 
Revenue (Reported) $543.2M $536.9M $534.1M $517.6M $537.2M
Operating Income (Reported) $79M $66.7M $61.6M $43.9M $31.4M
Operating Income (Adjusted) $79M $66.7M $61.6M $43.9M $31.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.1B $2.2B $2.3B $2.3B $2.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1.3B $1.3B $1.3B $1.3B
Gross Profit $952M $880.2M $939.7M $955.7M $924.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $57.8M $55.5M $58.5M $58.4M $57.6M
Selling, General & Admin $632.7M $627.4M $638.7M $662.1M $671.7M
Other Inc / (Exp) -$45.7M -$1.9M -$17.4M -$37.8M --
Operating Expenses $674.7M $672.9M $689.9M $717.6M $727.7M
Operating Income $277.3M $207.3M $249.8M $238.1M $197.2M
 
Net Interest Expenses $67.9M $71.4M $78.5M $76.5M $73.2M
EBT. Incl. Unusual Items $146M $123M $146.5M $120.9M $23.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $29M $24.4M $32.7M $22.3M -$1.8M
Net Income to Company $117M $99.5M $114.7M $98.6M $25.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $117M $98.6M $113.8M $98.6M $25.4M
 
Basic EPS (Cont. Ops) $2.15 $1.87 $2.23 $1.99 $0.52
Diluted EPS (Cont. Ops) $2.12 $1.85 $2.20 $1.97 $0.52
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $364.4M $297.2M $341.1M $326.1M $286M
EBIT $277.3M $207.3M $249.8M $238.1M $197.2M
 
Revenue (Reported) $2.1B $2.2B $2.3B $2.3B $2.2B
Operating Income (Reported) $277.3M $207.3M $249.8M $238.1M $197.2M
Operating Income (Adjusted) $277.3M $207.3M $249.8M $238.1M $197.2M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $2.2B $2.3B $2.3B $2.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $1.3B $1.3B $1.3B --
Gross Profit $880.2M $939.7M $955.7M $924.9M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $55.5M $58.5M $58.4M $57.6M --
Selling, General & Admin $627.4M $638.7M $662.1M $671.7M --
Other Inc / (Exp) -$1.9M -$17.4M -$37.8M -$31.9M --
Operating Expenses $672.9M $689.9M $717.6M $727.7M --
Operating Income $207.3M $249.8M $238.1M $197.2M --
 
Net Interest Expenses $71.4M $78.5M $76.5M $73.2M --
EBT. Incl. Unusual Items $123M $146.5M $120.9M $23.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $24.4M $32.7M $22.3M -$1.8M --
Net Income to Company $99.5M $114.7M $98.6M $25.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $98.6M $113.8M $98.6M $25.4M --
 
Basic EPS (Cont. Ops) $1.87 $2.23 $1.99 $0.52 --
Diluted EPS (Cont. Ops) $1.85 $2.20 $1.97 $0.52 --
Weighted Average Basic Share $212.3M $204.7M $198.6M $190M --
Weighted Average Diluted Share $214.9M $207M $200.7M $190.4M --
 
EBITDA $297.2M $341.1M $326.1M $286M --
EBIT $207.3M $249.8M $238.1M $197.2M --
 
Revenue (Reported) $2.2B $2.3B $2.3B $2.2B --
Operating Income (Reported) $207.3M $249.8M $238.1M $197.2M --
Operating Income (Adjusted) $207.3M $249.8M $238.1M $197.2M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $479.2M $188.7M $216.4M $209.1M $225.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $150.7M $136.9M $106.2M $109.4M $137.8M
Inventory $345.7M $449.3M $492.4M $477.3M $484.7M
Prepaid Expenses $67.3M $70.2M $72.5M $76.4M $78.4M
Other Current Assets $12.9M $25.1M $12.3M $9.1M --
Total Current Assets $1.1B $942.2M $962.4M $936M $995.5M
 
Property Plant And Equipment $420.3M $395.6M $406.4M $434.5M $442.5M
Long-Term Investments -- -- -- -- --
Goodwill $1.2B $1.3B $1.3B $1.3B --
Other Intangibles $906.4M $996.7M $973.8M $948.5M --
Other Long-Term Assets $107.1M $106.6M $135.2M $158.7M --
Total Assets $3.7B $3.7B $3.7B $3.7B $3.8B
 
Accounts Payable $209.5M $228.8M $194.4M $219.3M $219.7M
Accrued Expenses $134.2M $142.1M $151.7M $158.3M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $11M -- -- -- --
Other Current Liabilities $68.3M $84.7M $92.4M $97.6M --
Total Current Liabilities $536.8M $539.5M $523.4M $563.6M $565.5M
 
Long-Term Debt $1.3B $1.4B $1.4B $1.3B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $2.1B $2.2B $2.2B $2.1B $2.2B
 
Common Stock $700K $700K $700K $700K $700K
Other Common Equity Adj -$136.9M -$216.1M -$170M -$154.8M --
Common Equity $1.6B $1.5B $1.5B $1.6B $1.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.6B $1.5B $1.5B $1.6B $1.6B
 
Total Liabilities and Equity $3.7B $3.7B $3.7B $3.7B $3.8B
Cash and Short Terms $479.2M $188.7M $216.4M $209.1M $225.7M
Total Debt $1.3B $1.4B $1.4B $1.3B $1.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $479.2M $188.7M $216.4M $209.1M $225.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $150.7M $136.9M $106.2M $109.4M $137.8M
Inventory $345.7M $449.3M $492.4M $477.3M $484.7M
Prepaid Expenses $67.3M $70.2M $72.5M $76.4M $78.4M
Other Current Assets $12.9M $25.1M $12.3M $9.1M --
Total Current Assets $1.1B $942.2M $962.4M $936M $995.5M
 
Property Plant And Equipment $420.3M $395.6M $406.4M $434.5M $442.5M
Long-Term Investments -- -- -- -- --
Goodwill $1.2B $1.3B $1.3B $1.3B --
Other Intangibles $906.4M $996.7M $973.8M $948.5M --
Other Long-Term Assets $107.1M $106.6M $135.2M $158.7M --
Total Assets $3.7B $3.7B $3.7B $3.7B $3.8B
 
Accounts Payable $209.5M $228.8M $194.4M $219.3M $219.7M
Accrued Expenses $134.2M $142.1M $151.7M $158.3M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $11M -- -- -- --
Other Current Liabilities $68.3M $84.7M $92.4M $97.6M --
Total Current Liabilities $536.8M $539.5M $523.4M $563.6M $565.5M
 
Long-Term Debt $1.3B $1.4B $1.4B $1.3B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $2.1B $2.2B $2.2B $2.1B $2.2B
 
Common Stock $700K $700K $700K $700K $700K
Other Common Equity Adj -$136.9M -$216.1M -$170M -$154.8M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.6B $1.5B $1.5B $1.6B $1.6B
 
Total Liabilities and Equity $3.7B $3.7B $3.7B $3.7B $3.8B
Cash and Short Terms $479.2M $188.7M $216.4M $209.1M $225.7M
Total Debt $1.3B $1.4B $1.4B $1.3B $1.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $117M $99.5M $114.7M $98.6M $25.4M
Depreciation & Amoritzation $87.1M $89.9M $91.4M $88M $88.8M
Stock-Based Compensation $27.3M $23.8M $27.5M $26.5M $24.5M
Change in Accounts Receivable $3.7M -$6.6M $31M -$7.3M -$15.3M
Change in Inventories -- -$111.3M -- -- --
Cash From Operations $229M $102M $216.1M $231M $118.4M
 
Capital Expenditures $56.8M $56.4M $49.5M $56.5M $77M
Cash Acquisitions $300K $309.4M -- -- --
Cash From Investing -$48.7M -$355.4M -$50.5M -$62.4M -$72.9M
 
Dividends Paid (Ex Special Dividend) $25.6M $32.6M $31.5M $30.7M $29.3M
Special Dividend Paid
Long-Term Debt Issued $500M $707M $841M $813M --
Long-Term Debt Repaid -$526.1M -$552M -$874M -$901M --
Repurchase of Common Stock $9.2M $125.3M $75.2M $58.5M $90.2M
Other Financing Activities -$8.7M -$10.8M -$6.8M -$6.4M --
Cash From Financing -$65.4M -$17.6M -$146.5M -$179.4M -$30M
 
Beginning Cash (CF) $479.2M $188.7M $216.4M $209.1M $225.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $114.5M -$290.5M $27.7M -$7.3M $16.6M
Ending Cash (CF) $593.3M -$121.3M $252.7M $205.3M $243.4M
 
Levered Free Cash Flow $172.2M $45.6M $166.6M $174.5M $41.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $44.1M $34.6M $31.3M $8.8M -$30.6M
Depreciation & Amoritzation $21.2M $22.8M $23.3M $21.4M $23.2M
Stock-Based Compensation $7.7M $5.4M $7.7M $6.1M $5.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $73.1M $29.6M $47.8M $73.7M $74.1M
 
Capital Expenditures $22.7M $19M $18.4M $25.9M $27.6M
Cash Acquisitions -- -- -$2M -- --
Cash From Investing -$22.6M -$17.8M -$18.9M -$25.5M -$27.6M
 
Dividends Paid (Ex Special Dividend) $8.9M $7.9M $7.7M $7.4M $6.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $173M $190.9M $178.1M --
Long-Term Debt Repaid -$26.1M -$139M -$159M -$196M --
Repurchase of Common Stock -- $15.2M $30M $18.3M --
Other Financing Activities $27.7M -$7.5M -$8.4M -$700K --
Cash From Financing -$5.5M $3.8M -$14.2M -$40.1M -$19.1M
 
Beginning Cash (CF) $479.2M $188.7M $216.4M $209.1M $225.7M
Foreign Exchange Rate Adjustment -$3.3M -$8.5M -$5.7M $4.9M -$1.3M
Additions / Reductions $41.7M $7.1M $9M $13M $26.1M
Ending Cash (CF) $517.6M $187.3M $219.7M $227M $250.5M
 
Levered Free Cash Flow $50.4M $10.6M $29.4M $47.8M $46.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $117M $99.5M $114.7M $98.6M $25.4M
Depreciation & Amoritzation $87.1M $89.9M $91.4M $88M $88.8M
Stock-Based Compensation $27.3M $23.8M $27.5M $26.5M $24.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $229M $102M $216.1M $231M $118.4M
 
Capital Expenditures $56.8M $56.4M $49.5M $56.5M $77M
Cash Acquisitions $300K $309.4M -- -- --
Cash From Investing -$48.7M -$355.4M -$50.5M -$62.4M -$72.9M
 
Dividends Paid (Ex Special Dividend) $25.6M $32.6M $31.5M $30.7M $29.3M
Special Dividend Paid
Long-Term Debt Issued $500M $707M $841M $813M --
Long-Term Debt Repaid -- -$552M -$874M -$901M --
Repurchase of Common Stock $9.2M $125.3M $75.2M $58.5M $90.2M
Other Financing Activities -$8.7M -$10.8M -$6.8M -$6.4M --
Cash From Financing -$65.4M -$17.6M -$146.5M -$179.4M -$30M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $114.5M -$290.5M $27.7M -$7.3M $16.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $172.2M $45.6M $166.6M $174.5M $41.4M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders $99.5M $114.7M $98.6M $25.4M --
Depreciation & Amoritzation $89.9M $91.4M $88M $88.8M --
Stock-Based Compensation $23.8M $27.5M $26.5M $24.5M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $102M $216.1M $231M $118.4M --
 
Capital Expenditures $56.4M $49.5M $56.5M $77M --
Cash Acquisitions $309.4M -- -- -- --
Cash From Investing -$355.4M -$50.5M -$62.4M -$72.9M --
 
Dividends Paid (Ex Special Dividend) $32.6M $31.5M $30.7M $29.3M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $707M $841M $813M $774M --
Long-Term Debt Repaid -$552M -$874M -$901M -$678.8M --
Repurchase of Common Stock $125.3M $75.2M $58.5M $90.2M --
Other Financing Activities -$10.8M -$6.8M -$6.4M $6.5M --
Cash From Financing -$17.6M -$146.5M -$179.4M -$30M --
 
Beginning Cash (CF) $798.2M $763.1M $815.6M $770.9M --
Foreign Exchange Rate Adjustment -$19.5M $8.6M $3.5M $1.1M --
Additions / Reductions -$290.5M $27.7M -$7.3M $16.6M --
Ending Cash (CF) $488.2M $799.4M $811.8M $788.6M --
 
Levered Free Cash Flow $45.6M $166.6M $174.5M $41.4M --

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

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

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock