Financhill
Buy
52

HLI Quote, Financials, Valuation and Earnings

Last price:
$178.48
Seasonality move :
2.34%
Day range:
$176.74 - $179.31
52-week range:
$137.99 - $211.78
Dividend yield:
1.33%
P/E ratio:
28.74x
P/S ratio:
4.77x
P/B ratio:
5.55x
Volume:
138K
Avg. volume:
405K
1-year change:
1.48%
Market cap:
$12.5B
Revenue:
$2.4B
EPS (TTM):
$6.19
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.5B $2.3B $1.8B $1.9B $2.4B
Revenue Growth (YoY) 31.57% 48.79% -20.27% 5.84% 24.89%
 
Cost of Revenues $971.2M $1.4B $1.1B $1.2B $1.5B
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.1M -$8.9M -$52.8M -$8.6M -$25M
Operating Expenses -$408.2M -$612.9M -$341.7M -$362.9M -$501.5M
Operating Income $408.2M $612.9M $341.7M $362.9M $501.5M
 
Net Interest Expenses $547K $356K $121K $146K $290K
EBT. Incl. Unusual Items $409.2M $603.9M $324M $390.5M $531.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $96.5M $165.6M $69.8M $110.2M $131.6M
Net Income to Company $312.8M $438.3M $254.2M $280.3M $399.7M
 
Minority Interest in Earnings -- $573K -- -- --
Net Income to Common Excl Extra Items $312.8M $438.3M $254.2M $280.3M $399.7M
 
Basic EPS (Cont. Ops) $4.75 $6.74 $4.01 $4.36 $6.08
Diluted EPS (Cont. Ops) $4.55 $6.41 $3.76 $4.11 $5.82
Weighted Average Basic Share $65.8M $65M $63.4M $64.3M $65.7M
Weighted Average Diluted Share $68.7M $68.3M $67.6M $68.2M $68.7M
 
EBITDA $446.1M $692.9M $426.6M $391.4M $542.8M
EBIT $408.2M $612.9M $341.7M $362.9M $501.5M
 
Revenue (Reported) $1.5B $2.3B $1.8B $1.9B $2.4B
Operating Income (Reported) $408.2M $612.9M $341.7M $362.9M $501.5M
Operating Income (Adjusted) $408.2M $612.9M $341.7M $362.9M $501.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $537.3M $489.6M $466.9M $575.9M $659.5M
Revenue Growth (YoY) 94.81% -8.87% -4.64% 23.34% 14.51%
 
Cost of Revenues $333.4M $309.9M $287.2M $353.6M --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$853K -$5.1M -$6M -$1.6M --
Operating Expenses -$157.3M -$89.4M -$90.3M -$130.7M -$151.3M
Operating Income $157.3M $89.4M $90.3M $130.7M $151.3M
 
Net Interest Expenses $85K $22K -- $73K --
EBT. Incl. Unusual Items $156.5M $84.3M $93.6M $136.1M $160.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $43.6M $23.5M $26.5M $42.5M $48.3M
Net Income to Company $112.9M $60.7M $67M $93.5M $111.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $112.9M $60.7M $67M $93.5M $111.8M
 
Basic EPS (Cont. Ops) $1.73 $0.96 $1.04 $1.42 $1.67
Diluted EPS (Cont. Ops) $1.65 $0.87 $0.99 $1.37 $1.63
Weighted Average Basic Share $65.2M $63.4M $64.6M $65.8M $67M
Weighted Average Diluted Share $68.6M $69.8M $67.9M $68.4M $68.6M
 
EBITDA $166.8M $115.9M $97.4M $138.1M $161.6M
EBIT $157.3M $89.4M $90.3M $130.7M $151.3M
 
Revenue (Reported) $537.3M $489.6M $466.9M $575.9M $659.5M
Operating Income (Reported) $157.3M $89.4M $90.3M $130.7M $151.3M
Operating Income (Adjusted) $157.3M $89.4M $90.3M $130.7M $151.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.9B $2.3B $1.8B $2.1B $2.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $1.4B $1.1B $1.3B --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$1M -$15M -$49M -$9.3M --
Operating Expenses -$563.7M -$514.8M -$338.4M -$434.9M -$555M
Operating Income $563.7M $514.8M $338.4M $434.9M $555M
 
Net Interest Expenses $444K $248K $40K $291K $217K
EBT. Incl. Unusual Items $562.6M $499.8M $348.8M $456.6M $553.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $145.9M $128.8M $82.7M $122.2M $126.9M
Net Income to Company $416.7M $371M $251.1M $334.4M $426.5M
 
Minority Interest in Earnings -- $573K -- -- --
Net Income to Common Excl Extra Items $416.7M $371M $266.1M $334.4M $426.5M
 
Basic EPS (Cont. Ops) $6.32 $5.77 $4.17 $5.14 $6.43
Diluted EPS (Cont. Ops) $6.05 $5.41 $3.89 $4.89 $6.19
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $602.3M $628.6M $391.4M $466.1M $606.3M
EBIT $563.7M $514.8M $338.4M $434.9M $555M
 
Revenue (Reported) $1.9B $2.3B $1.8B $2.1B $2.6B
Operating Income (Reported) $563.7M $514.8M $338.4M $434.9M $555M
Operating Income (Adjusted) $563.7M $514.8M $338.4M $434.9M $555M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $910M $908.2M $883M $1.1B $1.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $565.7M $575.6M $550.7M $669.5M $372.3M
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$752K -$6.9M -$3M -$11.6M -$30.2M
Operating Expenses -$265M -$166.9M -$163.6M -$226.2M -$259M
Operating Income $265M $166.9M $163.6M $226.2M $259M
 
Net Interest Expenses $192K $84K -- $145K $72K
EBT. Incl. Unusual Items $264.2M $160.1M $169.9M $236M $258.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $65.4M $28.6M $41.5M $53.5M $48.8M
Net Income to Company $198.8M $131.5M $128.4M $182.5M $209.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $198.8M $131.5M $128.4M $182.5M $209.3M
 
Basic EPS (Cont. Ops) $3.04 $2.08 $2.00 $2.79 $3.14
Diluted EPS (Cont. Ops) $2.90 $1.90 $1.89 $2.67 $3.05
Weighted Average Basic Share $130.9M $126.7M $128.4M $130.9M $133.2M
Weighted Average Diluted Share $137.3M $138.6M $135.9M $136.9M $137.5M
 
EBITDA $284.5M $220.1M $184.9M $242.5M $285.3M
EBIT $265M $166.9M $163.6M $226.2M $259M
 
Revenue (Reported) $910M $908.2M $883M $1.1B $1.3B
Operating Income (Reported) $265M $166.9M $163.6M $226.2M $259M
Operating Income (Adjusted) $265M $166.9M $163.6M $226.2M $259M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $847.2M $834.1M $714.8M $721.9M $975.6M
Short Term Investments -- -- $6.3M $7.6M $167.3M
Accounts Receivable, Net $108.4M $144M $182M $199.6M $257.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.3B $1.2B $1.1B $1.2B $1.6B
 
Property Plant And Equipment $198.4M $224.1M $422.2M $480.7M $512M
Long-Term Investments $208.6M $109.1M $37.3M $38M $195.6M
Goodwill $671.1M $1.1B $1.1B $1.1B $1.3B
Other Intangibles $195.2M $247.3M $203.4M $197.4M $212.7M
Other Long-Term Assets $50.7M $57.6M $83.6M $90.7M $131.4M
Total Assets $2.4B $2.9B $3B $3.2B $3.8B
 
Accounts Payable $67.5M $126.2M $113.4M $114.2M $137.2M
Accrued Expenses $648.4M $953.6M $765.9M $726M $936.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $841.2M $1.2B $951.6M $914.7M $1.2B
 
Long-Term Debt $146.2M $162.9M $343.3M $374.1M $388.3M
Capital Leases -- -- -- -- --
Total Liabilities $1B $1.4B $1.4B $1.3B $1.6B
 
Common Stock $68K $68K $69K $69K $70K
Other Common Equity Adj -$20.2M -$43.3M -$62.8M -$66.6M -$63.3M
Common Equity $1.4B $1.4B $1.6B $1.8B $2.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.4B $1.4B $1.6B $1.8B $2.2B
 
Total Liabilities and Equity $2.4B $2.9B $3B $3.2B $3.8B
Cash and Short Terms $847.2M $834.1M $714.8M $721.9M $975.6M
Total Debt $146.2M $162.9M $343.3M $374.1M $388.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $923.4M $504.2M $494.3M $692.9M $928.4M
Short Term Investments -- -- $3.9M $30.4M --
Accounts Receivable, Net $127.3M $135.2M $152.2M $219.1M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.2B $831M $834.1M $1.1B $1.6B
 
Property Plant And Equipment $186.6M $230.5M $483.1M $508.5M $497.8M
Long-Term Investments $40.4M $35.7M $31.2M $56.8M $184.6M
Goodwill $679.3M $1.1B $1.1B $1.2B --
Other Intangibles $204.6M $214.6M $196.7M $196.6M --
Other Long-Term Assets $43M $70.7M $74.9M $113.9M --
Total Assets $2.4B $2.5B $2.8B $3.2B $3.8B
 
Accounts Payable $60.3M $98.2M $95.1M $104.7M --
Accrued Expenses $577.7M $685.6M $552.7M $641.4M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $704.2M $838.5M $698.1M $801.5M $973.8M
 
Long-Term Debt $150.2M $174M $406.4M $413.7M $432.9M
Capital Leases -- -- -- -- --
Total Liabilities $919.1M $1.1B $1.1B $1.3B $1.5B
 
Common Stock $68K $69K $69K $69K $71K
Other Common Equity Adj -$24.6M -$94.2M -$79.7M -$38.2M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.4B $1.4B $1.6B $2B $2.2B
 
Total Liabilities and Equity $2.4B $2.5B $2.8B $3.2B $3.8B
Cash and Short Terms $923.4M $504.2M $494.3M $692.9M $928.4M
Total Debt $150.2M $174M $406.4M $413.7M $432.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $312.8M $438.3M $254.2M $280.3M $399.7M
Depreciation & Amoritzation $38M $80M $84.8M $28.5M $41.3M
Stock-Based Compensation $62.4M $91.9M $156.9M $166.6M $168.4M
Change in Accounts Receivable -$111.5M $32.2M -$75.3M -$101.3M -$21.9M
Change in Inventories -- -- -- -- --
Cash From Operations $579.8M $736.6M $136.3M $328.5M $848.6M
 
Capital Expenditures $14.1M $8.7M $50.7M $66.7M $39.7M
Cash Acquisitions $12.5M $361M $20.4M $3.9M $69.2M
Cash From Investing -$99.7M -$273.9M -$3M -$70.4M -$265.1M
 
Dividends Paid (Ex Special Dividend) $92M $114.8M $140.4M $148.5M $165.2M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$4.2M -$280K -$3M -- --
Repurchase of Common Stock $102.2M $304.8M $48.7M $25M $52.5M
Other Financing Activities -$17.5M -$39.2M -$48.4M -$77.2M -$111.3M
Cash From Financing -$26.8M -$459.1M -$240.5M -$250.6M -$329.1M
 
Beginning Cash (CF) $847.2M $834.1M $714.8M $721.9M $975.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $466.5M -$13.2M -$119.3M $7M $253.7M
Ending Cash (CF) $1.3B $804.1M $583.5M $728.5M $1.2B
 
Levered Free Cash Flow $565.7M $727.9M $85.5M $261.7M $808.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $112.9M $60.7M $67M $93.5M $111.8M
Depreciation & Amoritzation $9.5M $26.5M -$609K $7.4M $10.3M
Stock-Based Compensation $19M $41.4M $42.7M $45.3M $46.6M
Change in Accounts Receivable -$69.6M -$55.2M -$45.5M -$10.9M -$47M
Change in Inventories -- -- -- -- --
Cash From Operations $210.2M $85.1M $135.8M $289.2M $325M
 
Capital Expenditures $1.1M $13.3M $23.3M $10.5M $2.2M
Cash Acquisitions $304K -- -- -$37K --
Cash From Investing $5.8M -$14.7M -$20.6M -$30.9M -$114.3M
 
Dividends Paid (Ex Special Dividend) $28.3M $33.3M $35.4M $38.4M $41.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$33K -$2.5M -- -- --
Repurchase of Common Stock $45.5M $8.2M $25M -- $29.7M
Other Financing Activities $1K -$1.2M -$7.3M -$723K --
Cash From Financing -$73.8M -$45.3M -$67.7M -$39.1M -$72.1M
 
Beginning Cash (CF) $923.4M $504.2M $494.3M $692.9M $928.4M
Foreign Exchange Rate Adjustment -$1.5M -$10.2M -$9.7M $23.3M -$8.6M
Additions / Reductions $140.8M $14.9M $37.8M $242.5M $130M
Ending Cash (CF) $1.1B $508.8M $522.4M $958.7M $1B
 
Levered Free Cash Flow $209.1M $71.8M $112.5M $278.7M $322.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $416.7M $371M $251.1M $334.4M $426.5M
Depreciation & Amoritzation $38.6M $113.8M $45.3M $31.2M $51.3M
Stock-Based Compensation $81.5M $120.6M $157.1M $162.8M $178.9M
Change in Accounts Receivable -$138.1M $5.7M -$19.9M -$67.6M -$95.2M
Change in Inventories -- -- -- -- --
Cash From Operations $701.3M $423.6M $331.4M $550.9M $817.3M
 
Capital Expenditures $10.1M $24M $71.9M $49.2M $33.8M
Cash Acquisitions $304K $360.7M $20.4M $35.9M $37.9M
Cash From Investing $126.2M -$385.3M -$89.4M -$108.7M -$198.4M
 
Dividends Paid (Ex Special Dividend) $103.1M $129.1M $144M $160.7M $169.8M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$4.1M -$2.7M -- -- --
Repurchase of Common Stock $192M $240.8M $24.7M $240K $89.8M
Other Financing Activities -$35M -$47.9M -$81.2M -$111.4M --
Cash From Financing -$334.1M -$420.5M -$250.4M -$272.4M -$397.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $501M -$419.2M -$9.9M $198.6M $235.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $691.2M $399.6M $259.6M $501.7M $783.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $198.8M $131.5M $128.4M $182.5M $209.3M
Depreciation & Amoritzation $19.5M $53.2M $13.6M $16.3M $26.3M
Stock-Based Compensation $53.2M $82M $82.1M $78.4M $88.9M
Change in Accounts Receivable -$22M -$48.4M $7M $40.7M -$32.6M
Change in Inventories -- -- -- -- --
Cash From Operations $120.1M -$192.9M $2.3M $224.7M $193.4M
 
Capital Expenditures $2.5M $17.8M $38.9M $21.4M $15.4M
Cash Acquisitions $304K -- -- $32.1M $725K
Cash From Investing $164.8M $53.5M -$33M -$71.3M -$4.6M
 
Dividends Paid (Ex Special Dividend) $59.5M $73.8M $77.4M $89.7M $94.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$107K -$2.5M -- -- --
Repurchase of Common Stock $112.9M $48.9M $25M $240K $37.5M
Other Financing Activities -$34.9M -$43.7M -$76.5M -$110.7M -$136.3M
Cash From Financing -$207.5M -$168.9M -$178.8M -$200.6M -$268.8M
 
Beginning Cash (CF) $1.7B $993.5M $950.8M $1.1B $1.7B
Foreign Exchange Rate Adjustment -$1.3M -$21.5M -$11M $18.2M $32.8M
Additions / Reductions $76.2M -$329.9M -$220.5M -$29M -$47.2M
Ending Cash (CF) $1.8B $642.1M $719.3M $1.1B $1.7B
 
Levered Free Cash Flow $117.6M -$210.7M -$36.7M $203.3M $178M

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 26

Travere Therapeutics, Inc. [TVTX] is down 0.62% over the past day.

Buy
64
ZCSH alert for Dec 26

Grayscale Zcash Trust (ZEC) [ZCSH] is down 2.27% over the past day.

Buy
66
ASTS alert for Dec 26

AST Spacemobile, Inc. [ASTS] is down 7.93% over the past day.

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

Show me the best stock