Financhill
Sell
37

EXP Quote, Financials, Valuation and Earnings

Last price:
$239.18
Seasonality move :
8.18%
Day range:
$243.17 - $249.62
52-week range:
$197.58 - $321.93
Dividend yield:
0.41%
P/E ratio:
17.24x
P/S ratio:
3.69x
P/B ratio:
5.72x
Volume:
370.1K
Avg. volume:
300.9K
1-year change:
21.97%
Market cap:
$8.2B
Revenue:
$2.3B
EPS (TTM):
$14.16
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue $1.4B $1.6B $1.9B $2.1B $2.3B
Revenue Growth (YoY) 7.16% 15.57% 14.72% 15.39% 5.18%
 
Cost of Revenues $1.1B $1.2B $1.3B $1.5B $1.6B
Gross Profit $342.7M $408.4M $519.6M $639.3M $685.3M
Gross Profit Margin 24.41% 25.17% 27.91% 29.76% 30.33%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $65.4M $49.5M $46.8M $53.6M $59.8M
Other Inc / (Exp) $16.9M $109.7M $33.2M $38.1M $34.7M
Operating Expenses $65.4M $49.5M $46.8M $53.6M $59.8M
Operating Income $277.3M $358.8M $472.8M $585.6M $625.5M
 
Net Interest Expenses $38.4M $44.4M $30.9M $35.2M $42.3M
EBT. Incl. Unusual Items $255.7M $424.1M $475.1M $588.6M $617.9M
Earnings of Discontinued Ops. -$160.3M $5.3M -- -- --
Income Tax Expense $24.5M $89.9M $100.8M $127.1M $140.3M
Net Income to Company $70.9M $339.4M $374.2M $461.5M $477.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $70.9M $339.4M $374.2M $461.5M $477.6M
 
Basic EPS (Cont. Ops) $1.69 $8.17 $9.23 $12.54 $13.72
Diluted EPS (Cont. Ops) $1.68 $8.12 $9.14 $12.46 $13.61
Weighted Average Basic Share $42M $41.5M $40.5M $36.8M $34.8M
Weighted Average Diluted Share $42.3M $41.8M $40.9M $37.1M $35.1M
 
EBITDA $407.7M $597.7M $634.8M $762.7M $811.1M
EBIT $294.2M $468.6M $506M $624.2M $661.2M
 
Revenue (Reported) $1.4B $1.6B $1.9B $2.1B $2.3B
Operating Income (Reported) $277.3M $358.8M $472.8M $585.6M $625.5M
Operating Income (Adjusted) $294.2M $468.6M $506M $624.2M $661.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $447.7M $509.7M $605.1M $622.2M $623.6M
Revenue Growth (YoY) 11.76% 13.85% 18.71% 2.84% 0.22%
 
Cost of Revenues $324.8M $354.4M $410.8M $413.2M $419.8M
Gross Profit $122.8M $155.3M $194.2M $209M $203.8M
Gross Profit Margin 27.44% 30.48% 32.1% 33.59% 32.69%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.1M $10.7M $13.6M $16.6M $17.9M
Other Inc / (Exp) $10.5M -$1.1M $6.5M $12M $10M
Operating Expenses $11.1M $10.7M $13.6M $16.6M $17.9M
Operating Income $111.7M $144.7M $180.6M $192.4M $186M
 
Net Interest Expenses $12.6M $12.3M $8.6M $10.2M $10.7M
EBT. Incl. Unusual Items $109.7M $131.3M $178.5M $194.2M $185.3M
Earnings of Discontinued Ops. $6.2M -- -- -- --
Income Tax Expense $19.8M $29.2M $39.5M $43.6M $41.7M
Net Income to Company $96M $102.1M $139M $150.6M $143.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $96M $102.1M $139M $150.6M $143.5M
 
Basic EPS (Cont. Ops) $2.32 $2.48 $3.74 $4.29 $4.29
Diluted EPS (Cont. Ops) $2.31 $2.46 $3.72 $4.26 $4.26
Weighted Average Basic Share $41.5M $41.2M $37.1M $35.1M $33.4M
Weighted Average Diluted Share $41.6M $41.6M $37.4M $35.3M $33.7M
 
EBITDA $154.5M $175.9M $221.8M $241.8M $235.6M
EBIT $122.3M $143.6M $187.2M $204.6M $196.5M
 
Revenue (Reported) $447.7M $509.7M $605.1M $622.2M $623.6M
Operating Income (Reported) $111.7M $144.7M $180.6M $192.4M $186M
Operating Income (Adjusted) $122.3M $143.6M $187.2M $204.6M $196.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.5B $1.7B $2B $2.2B $2.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1.3B $1.5B $1.5B $1.6B
Gross Profit $380.7M $465.1M $582.9M $679.2M $691M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $59.6M $40.7M $52.1M $56.4M $65.1M
Other Inc / (Exp) $64.3M $50.3M $33.6M $42.5M $39.7M
Operating Expenses $59.6M $40.7M $52.1M $56.4M $65.1M
Operating Income $321.1M $424.3M $530.8M $622.7M $626M
 
Net Interest Expenses $46M $37.1M $27.5M $41.7M $41.2M
EBT. Incl. Unusual Items $339.4M $437.5M $536.8M $623.5M $624.5M
Earnings of Discontinued Ops. -$149.7M -- -- -- --
Income Tax Expense $39.6M $92.9M $116M $134.6M $140.9M
Net Income to Company $150M $344.7M $420.8M $488.9M $483.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $150M $344.7M $420.8M $488.9M $483.6M
 
Basic EPS (Cont. Ops) $3.62 $8.29 $10.97 $13.76 $14.27
Diluted EPS (Cont. Ops) $3.58 $8.21 $10.90 $13.65 $14.16
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $506.8M $603.8M $697.8M $809.5M $820.5M
EBIT $385.5M $474.7M $564.4M $665.9M $667.1M
 
Revenue (Reported) $1.5B $1.7B $2B $2.2B $2.3B
Operating Income (Reported) $321.1M $424.3M $530.8M $622.7M $626M
Operating Income (Adjusted) $385.5M $474.7M $564.4M $665.9M $667.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $874.7M $985.5M $1.2B $1.2B $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $649.5M $703.6M $821.4M $838.7M $841.6M
Gross Profit $225.1M $281.9M $345.1M $385M $390.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $28.9M $20.1M $25.4M $28.3M $33.5M
Other Inc / (Exp) $69.9M $10.6M $11M $15.3M $20.4M
Operating Expenses $28.9M $20.1M $25.4M $28.3M $33.5M
Operating Income $196.2M $261.7M $319.7M $356.8M $357.2M
 
Net Interest Expenses $26.6M $19.2M $15.9M $22.4M $21.4M
EBT. Incl. Unusual Items $239.6M $253M $314.7M $349.6M $356.2M
Earnings of Discontinued Ops. $5.3M -- -- -- --
Income Tax Expense $52.6M $55.6M $70.7M $78.2M $78.8M
Net Income to Company $192.2M $197.5M $244M $271.4M $277.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $192.2M $197.5M $244M $271.4M $277.4M
 
Basic EPS (Cont. Ops) $4.64 $4.75 $6.50 $7.72 $8.26
Diluted EPS (Cont. Ops) $4.62 $4.71 $6.47 $7.66 $8.20
Weighted Average Basic Share $82.9M $83.3M $75.1M $70.3M $67.2M
Weighted Average Diluted Share $83.2M $84M $75.6M $70.9M $67.7M
 
EBITDA $330.4M $336.6M $399.6M $446.3M $455.8M
EBIT $266.2M $272.3M $330.7M $372.5M $378.3M
 
Revenue (Reported) $874.7M $985.5M $1.2B $1.2B $1.2B
Operating Income (Reported) $196.2M $261.7M $319.7M $356.8M $357.2M
Operating Income (Adjusted) $266.2M $272.3M $330.7M $372.5M $378.3M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Cash and Equivalents $118.6M $263.5M $19.4M $15.2M $34.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $145.8M $147.1M $176.3M $195.1M $203M
Inventory $272.1M $235.7M $236.7M $291.9M $373.9M
Prepaid Expenses $6.1M $7.4M -- -- --
Other Current Assets -- -- $3.2M $3.1M $6M
Total Current Assets $678.2M $661.7M $442.7M $521.5M $627.7M
 
Property Plant And Equipment $1.8B $1.7B $1.6B $1.7B $1.7B
Long-Term Investments $74M $75.4M $80.6M $89.1M $113.5M
Goodwill $331.6M $329.1M $329.1M $380.7M $392.6M
Other Intangibles $64.9M $63.2M $58.8M $85.3M $93.5M
Other Long-Term Assets $17.3M $15.9M $19.5M $14.1M $24.1M
Total Assets $3B $2.8B $2.6B $2.8B $2.9B
 
Accounts Payable $84.2M $84.2M $113.7M $110.4M $127.2M
Accrued Expenses $64.2M $70.9M $69M $68.4M $74.1M
Current Portion Of Long-Term Debt -- -- -- $10M $10M
Current Portion Of Capital Lease Obligations $6.6M $6.3M $7.1M $6M $7.9M
Other Current Liabilities $8.5M -- -- -- --
Total Current Liabilities $169.7M $169.4M $207.6M $212.9M $239.4M
 
Long-Term Debt $1.6B $1B $938.3M $1.1B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $2B $1.5B $1.4B $1.6B $1.6B
 
Common Stock $416K $424K $387K $358K $341K
Other Common Equity Adj -- -- -$3.2M -$3.5M -$3.4M
Common Equity $967.8M $1.4B $1.1B $1.2B $1.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $967.8M $1.4B $1.1B $1.2B $1.3B
 
Total Liabilities and Equity $3B $2.8B $2.6B $2.8B $2.9B
Cash and Short Terms $118.6M $263.5M $19.4M $15.2M $34.9M
Total Debt $1.6B $1B $938.3M $1.1B $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $200.9M $45.2M $84.1M $47.3M $93.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $177.1M $196.7M $232.6M $244.8M $246.3M
Inventory $227.1M $203.7M $225.8M $301.4M $375.6M
Prepaid Expenses $9.6M $8.5M $5.9M -- --
Other Current Assets -- -- -- $10.1M $12.1M
Total Current Assets $648.4M $472.1M $552.9M $611.8M $730.4M
 
Property Plant And Equipment $1.7B $1.7B $1.7B $1.7B $1.7B
Long-Term Investments $74.3M $77.6M $85.4M $100.1M $130.7M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $11.4M $17.2M $15.2M $16.2M $29.8M
Total Assets $2.9B $2.6B $2.8B $2.9B $3.1B
 
Accounts Payable $80.1M $101.3M $113.7M $113.7M $131.4M
Accrued Expenses $65.7M $68.1M $69.3M $70M $69.3M
Current Portion Of Long-Term Debt -- -- $10M $10M $10M
Current Portion Of Capital Lease Obligations $6.8M $7M $6.7M $8.2M $6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $163.1M $188.6M $223.3M $224.5M $312.2M
 
Long-Term Debt $1.3B $812.6M $1.1B $1.1B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $1.7B $1.3B $1.7B $1.6B $1.7B
 
Common Stock $418K $409K $371K $350K $335K
Other Common Equity Adj -- -- -- -$3.5M -$3.3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.2B $1.3B $1.2B $1.3B $1.4B
 
Total Liabilities and Equity $2.9B $2.6B $2.8B $2.9B $3.1B
Cash and Short Terms $200.9M $45.2M $84.1M $47.3M $93.9M
Total Debt $1.3B $812.6M $1.1B $1.1B $1.1B
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders $70.9M $339.4M $374.2M $461.5M $477.6M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $19.8M $15.3M $14.3M $17.2M $19.9M
Change in Accounts Receivable -$147.9M $129.5M -$32.3M -$20.7M $7.1M
Change in Inventories $26.7M $30M -$912K -$47.9M -$67.2M
Cash From Operations $399.3M $643.1M $517.2M $541.7M $563.9M
 
Capital Expenditures $132.1M $53.9M $74.1M $110.1M $120.3M
Cash Acquisitions -$699.4M $91M -- -$158.5M -$55.1M
Cash From Investing -$831.1M $37.1M -$74.1M -$268.6M -$175.4M
 
Dividends Paid (Ex Special Dividend) -$17.1M -$4.2M -$30.8M -$37.5M -$35.3M
Special Dividend Paid
Long-Term Debt Issued $665M -- $943.7M $200M $13M
Long-Term Debt Repaid -$36.5M -$560M -$1B -$50.5M -$10M
Repurchase of Common Stock -$318M -$4.2M -$595.1M -$393.8M -$353.7M
Other Financing Activities -$4.9M -$2.4M -$8M -$903K --
Cash From Financing $541.8M -$530.3M -$692.2M -$277.3M -$368.9M
 
Beginning Cash (CF) $8.6M $118.6M $268.5M $19.4M $15.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $110M $149.9M -$249.1M -$4.2M $19.7M
Ending Cash (CF) $118.6M $268.5M $19.4M $15.2M $34.9M
 
Levered Free Cash Flow $267.2M $589.1M $443.1M $431.6M $443.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $81.2M $102.5M $117.2M $129.1M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $3.8M $4.3M $4.1M $4.4M --
Change in Accounts Receivable $34.6M $26M $60M $51.9M --
Change in Inventories -$1.6M -$8.2M -$21.3M -$32.5M --
Cash From Operations $183.6M $167.4M $179.7M $187.7M --
 
Capital Expenditures $4.9M $28.4M $17.7M $22.4M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.9M -$28.4M -$17.7M -$22.4M --
 
Dividends Paid (Ex Special Dividend) -- -$10M -$9.3M -$8.8M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $25M -- $217M --
Long-Term Debt Repaid -$560M $8.4M -$72.5M -$274.5M --
Repurchase of Common Stock -- -$188.1M -$103.5M -$97.5M --
Other Financing Activities -- -$8.4M -- -- --
Cash From Financing -$236.8M -$166.8M -$185.2M -$163.7M --
 
Beginning Cash (CF) $205.9M $45.2M $84.1M $47.3M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$58.1M -$27.8M -$23.2M $1.6M --
Ending Cash (CF) $147.8M $17.4M $60.9M $48.9M --
 
Levered Free Cash Flow $178.8M $139M $162M $165.3M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $150M $344.7M $420.8M $488.9M $483.6M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $16M $13.4M $17.4M $18.6M $18.3M
Change in Accounts Receivable -$124.4M $107.6M -$33.4M -$12.4M $6.1M
Change in Inventories $29.8M $23.4M -$14.8M -$60.7M -$72.9M
Cash From Operations $573M $546.2M $556.2M $554.1M $617M
 
Capital Expenditures $112.8M $40M $90.6M $132.3M $154.5M
Cash Acquisitions -$577.5M -- -$158.5M -$55.1M -$24.9M
Cash From Investing -$689.9M -$40M -$249M -$187.4M -$179.3M
 
Dividends Paid (Ex Special Dividend) -$12.5M -$10.5M -$39.4M -$36.3M -$34.4M
Special Dividend Paid
Long-Term Debt Issued -- $818.7M $325M $5M $88M
Long-Term Debt Repaid -- -$1.6B -$2.5M -$53M -$105M
Repurchase of Common Stock -$2.4M -$252.3M -$558.1M -$335.4M -$347.5M
Other Financing Activities -- -$8.7M -$903K -- --
Cash From Financing $269M -$666.8M -$268.2M -$403.5M -$391.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $152.2M -$160.6M $38.9M -$36.8M $46.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $460.2M $506.1M $465.6M $421.8M $462.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $273.4M $299.9M $361.2M $400.5M $277.4M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $12.1M $10.6M $13.6M $15.4M $9.4M
Change in Accounts Receivable $6.9M -$23.6M $9.3M $9.5M -$43.4M
Change in Inventories $37.1M $23.8M -$3.2M -$27.1M -$358K
Cash From Operations $542M $428.9M $480.1M $500.5M $365.9M
 
Capital Expenditures $45.5M $55.2M $61M $87.8M $99.6M
Cash Acquisitions $91M -- -$158.5M -$55.1M -$24.9M
Cash From Investing $45.5M -$55.2M -$219.4M -$142.9M -$124.5M
 
Dividends Paid (Ex Special Dividend) -$4.2M -$20.5M -$28.4M -$26.7M -$17M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $843.7M $200M $222M $80M
Long-Term Debt Repaid -$560M -$1B -$75M -$279.5M -$100M
Repurchase of Common Stock -$1.1M -$437.3M -$315.7M -$251.3M -$147.6M
Other Financing Activities -$1.7M -$16.4M -$903K -- --
Cash From Financing -$558.4M -$624.8M -$219.2M -$324M -$182.4M
 
Beginning Cash (CF) $523.9M $625.3M $171.8M $115.7M $81.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $29.1M -$251.1M $41.5M $33.7M $59M
Ending Cash (CF) $553.1M $374.1M $213.4M $149.4M $140.4M
 
Levered Free Cash Flow $496.5M $373.7M $419.2M $412.7M $266.3M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
59
Is NVDA Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 125x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
NARI alert for Jan 7

Inari Medical [NARI] is up 22.25% over the past day.

Buy
70
PDEX alert for Jan 7

Pro-Dex [PDEX] is down 10.89% over the past day.

Buy
52
ALCO alert for Jan 7

Alico [ALCO] is down 3.89% over the past day.

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

Show me the best stock