Financhill
Buy
77

CELJF Quote, Financials, Valuation and Earnings

Last price:
$11.99
Seasonality move :
-3.39%
Day range:
$11.99 - $11.99
52-week range:
$3.00 - $13.42
Dividend yield:
3.03%
P/E ratio:
27.84x
P/S ratio:
1.66x
P/B ratio:
2.50x
Volume:
26
Avg. volume:
698
1-year change:
72.02%
Market cap:
$2B
Revenue:
$1.2B
EPS (TTM):
$0.43
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.1B $1.3B $1.3B $1.2B $1.2B
Revenue Growth (YoY) 2.77% 18.75% 0.83% -6.82% 0.67%
 
Cost of Revenues $815.1M $1B $983.6M $911.3M $906.6M
Gross Profit $255M $249.5M $296.1M $281.2M $293.9M
Gross Profit Margin 23.83% 19.66% 23.14% 23.58% 24.48%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $58.2M $299.4M $282.7M $272.2M $279.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $266.9M $198.4M $202.7M $189.8M $189.6M
Operating Income -$11.9M $51.1M $93.5M $91.4M $104.3M
 
Net Interest Expenses $37M $52M $54.2M $44.7M $38.6M
EBT. Incl. Unusual Items -$60.8M $13.6M $60.4M $52.3M $67.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$11.4M $3.7M $13.4M $15.2M $16.2M
Net Income to Company -$49.5M $8.4M $46.7M $36.3M $46.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$49.5M $8.4M $46.7M $36.3M $46.7M
 
Basic EPS (Cont. Ops) -$0.32 $0.05 $0.28 $0.22 $0.28
Diluted EPS (Cont. Ops) -$0.32 $0.05 $0.28 $0.22 $0.28
Weighted Average Basic Share $153.8M $162.8M $164.1M $164.9M $165.7M
Weighted Average Diluted Share $153.8M $163.7M $166.2M $165.8M $166.3M
 
EBITDA $251.8M $328.5M $340.5M $329.4M $359.3M
EBIT -$17.2M $51.1M $93.5M $91.4M $104.3M
 
Revenue (Reported) $1.1B $1.3B $1.3B $1.2B $1.2B
Operating Income (Reported) -$11.9M $51.1M $93.5M $91.4M $104.3M
Operating Income (Adjusted) -$17.2M $51.1M $93.5M $91.4M $104.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $307.4M $327.9M $300.6M $300.6M $307.2M
Revenue Growth (YoY) 9.87% 6.67% -8.33% 0.01% 2.22%
 
Cost of Revenues $218M $232.3M $203.8M $203.9M $193.9M
Gross Profit $89.4M $95.6M $96.7M $96.7M $113.3M
Gross Profit Margin 29.07% 29.15% 32.18% 32.17% 36.88%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $74.8M $70.9M $69.2M $71.1M $78.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $76.7M $70.3M $69.5M $71.1M $78.8M
Operating Income $12.7M $25.3M $27.3M $25.6M $34.5M
 
Net Interest Expenses $12.4M $12.3M $10.4M $9.4M $10.1M
EBT. Incl. Unusual Items $5.9M $16.5M $20.8M $21.3M $29.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2M $4.1M $5.9M $5.1M $7.1M
Net Income to Company $4M $12.1M $14.2M $15.1M $24.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4M $12.1M $14.2M $15.1M $22.6M
 
Basic EPS (Cont. Ops) $0.02 $0.07 $0.09 $0.09 $0.13
Diluted EPS (Cont. Ops) $0.02 $0.07 $0.09 $0.09 $0.13
Weighted Average Basic Share $163.2M $164.8M $165.3M $165.7M $168M
Weighted Average Diluted Share $163.2M $170.8M $165.3M $165.7M $168M
 
EBITDA $80.7M $86.7M $86.6M $90.5M $105.6M
EBIT $12.7M $25.3M $27.3M $25.6M $34.5M
 
Revenue (Reported) $307.4M $327.9M $300.6M $300.6M $307.2M
Operating Income (Reported) $12.7M $25.3M $27.3M $25.6M $34.5M
Operating Income (Adjusted) $12.7M $25.3M $27.3M $25.6M $34.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.2B $1.3B $1.2B $1.2B $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $900.3M $933M $831.4M $831.9M $798.6M
Gross Profit $322.1M $383.1M $372.1M $366.6M $404.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $296.7M $291.3M $276.6M $275.6M $287.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $298.6M $291.6M $275.5M $277.2M $290.3M
Operating Income $23.6M $91.5M $96.6M $89.4M $114.4M
 
Net Interest Expenses $54.9M $53M $50.3M $37.9M $37.1M
EBT. Incl. Unusual Items -$11.9M $53.1M $56M $58.3M $98.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.3M $13M $13.5M $15.5M $26.2M
Net Income to Company -$11.3M $39.1M $41.7M $40.4M $74.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$11.3M $39.1M $41.7M $40.4M $71.9M
 
Basic EPS (Cont. Ops) -$0.07 $0.24 $0.25 $0.24 $0.43
Diluted EPS (Cont. Ops) $0.01 $0.24 $0.25 $0.24 $0.43
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $300.5M $349.3M $335.4M $337.6M $381.5M
EBIT $23.6M $91.5M $96.6M $89.4M $114.4M
 
Revenue (Reported) $1.2B $1.3B $1.2B $1.2B $1.2B
Operating Income (Reported) $23.6M $91.5M $96.6M $89.4M $114.4M
Operating Income (Adjusted) $23.6M $91.5M $96.6M $89.4M $114.4M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $976.9M $899.4M $905M $907.5M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $691.4M $618.5M $620.8M $599.2M --
Gross Profit $285.5M $281M $284.2M $308.2M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $212.4M $206.2M $209.4M $217.3M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $212.7M $204.7M $210.2M $219.2M --
Operating Income $72.8M $76.2M $74M $89M --
 
Net Interest Expenses $41.6M $37.7M $30.5M $29M --
EBT. Incl. Unusual Items $43.9M $39.7M $45.8M $77.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.8M $10.9M $11.3M $21.3M --
Net Income to Company $32.5M $27.7M $31.8M $59.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $32.5M $27.7M $31.8M $57.1M --
 
Basic EPS (Cont. Ops) $0.20 $0.17 $0.19 $0.34 --
Diluted EPS (Cont. Ops) $0.20 $0.17 $0.19 $0.34 --
Weighted Average Basic Share $492.4M $495.6M $496.8M $501.7M --
Weighted Average Diluted Share $498.4M $495.6M $496.8M $501.7M --
 
EBITDA $259.9M $254.9M $262.8M $289.9M --
EBIT $72.8M $76.2M $74M $89M --
 
Revenue (Reported) $976.9M $899.4M $905M $907.5M --
Operating Income (Reported) $72.8M $76.2M $74M $89M --
Operating Income (Adjusted) $72.8M $76.2M $74M $89M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $223.8M $214.3M $259.6M $138M $108.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $277.6M $297.8M $246.3M $253.8M $242.3M
Inventory $22.7M $28.3M $33.2M $31.7M $41.2M
Prepaid Expenses $142.5M $11.2M $6.8M $6.1M $6.9M
Other Current Assets -- -- -- -- --
Total Current Assets $715.5M $558.4M $551.5M $433.8M $402.9M
 
Property Plant And Equipment $631.1M $646.4M $607.9M $597.9M $591.2M
Long-Term Investments -- $95.4M $96.9M $91.4M $86.7M
Goodwill $486.4M $503.5M $443.2M $434.4M $427.9M
Other Intangibles $194.5M $182.3M $167.6M $161.8M $149.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $2.2B $2.1B $2B $1.8B $1.8B
 
Accounts Payable $103.9M $123.4M $134.3M $225.2M $221.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $66.6M $59.3M $52.5M $51.4M $50.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $600.3M $549.4M $545.3M $550.1M $571.7M
 
Long-Term Debt $863M $916M $804.3M $613.5M $488M
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $1.5B $1.4B $1.2B $1.1B
 
Common Stock $622.4K $642.6K $566.8K $555.4K $548.9K
Other Common Equity Adj -- -- -- -- --
Common Equity $585.1M $617.2M $596.3M $628.5M $673M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $585.1M $617.2M $596.3M $628.5M $673M
 
Total Liabilities and Equity $2.2B $2.1B $2B $1.8B $1.8B
Cash and Short Terms $223.8M $214.3M $259.6M $138M $108.7M
Total Debt $1B $1.1B $1B $830.3M $675.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $192.2M $235.6M $111.4M $60.8M $48.4M
Short Term Investments $9.3M -- -- -- --
Accounts Receivable, Net $273.1M $251.3M $235.1M $231.7M $257M
Inventory $27M $30.9M $25M $27.2M $29.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $510.5M $545.1M $385.3M $332.8M $356.9M
 
Property Plant And Equipment $602M $590.4M $564.2M $595.2M $636.6M
Long-Term Investments $89.6M $94.2M $84.8M $87.1M $95.1M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $2B $1.9B $1.7B $1.7B $1.9B
 
Accounts Payable $195.9M $211.4M $206.5M $207M $209.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $65.3M $53M $48.6M $52.2M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $503.4M $539.2M $501.7M $541.7M $572.4M
 
Long-Term Debt $866M $800.7M $582.3M $470.2M $418.9M
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.4B $1.1B $1.1B $1.1B
 
Common Stock $619.9K $562.3K $525.3K $537.7K $605.4K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $589.9M $575.8M $583.9M $643.9M $806.7M
 
Total Liabilities and Equity $2B $1.9B $1.7B $1.7B $1.9B
Cash and Short Terms $192.2M $235.6M $111.4M $60.8M $48.4M
Total Debt $1B $1B $787M $654.4M $596.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$49.5M $8.4M $46.7M $36.3M $46.7M
Depreciation & Amoritzation $269M $277.4M $247M $238.1M $255M
Stock-Based Compensation $5.8M $4.6M $7.1M $6.5M $4.3M
Change in Accounts Receivable $36.4M $16.7M -$10.1M -$7.9M $7.8M
Change in Inventories -$2M -$4.6M -$8.6M $813.4K -$9.7M
Cash From Operations $289.1M $289.5M $288.7M $295.3M $306.1M
 
Capital Expenditures $145.3M $185.1M $176.2M $179.8M $179.6M
Cash Acquisitions -$177.9M -- -- -- --
Cash From Investing -$295.5M -$59.8M -$211.9M -$147.5M -$179.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $169.7M -- $146.6M -- $26.8M
Long-Term Debt Repaid -$183.1M -$178.7M -$118.2M -$164.1M -$164.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $39M $619.3K $1.5M $543.5K --
Cash From Financing -$77.1M -$250.8M -$39.6M -$233.2M -$152.6M
 
Beginning Cash (CF) $292.9M $206.9M $219.1M $131.4M $101.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$83.5M -$21.7M $37.2M -$85.1M -$26.5M
Ending Cash (CF) $209.3M $184.6M $256.3M $46.5M $75.1M
 
Levered Free Cash Flow $143.8M $104.3M $112.5M $115.5M $126.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $6.7M $14M $8.6M $14.9M --
Depreciation & Amoritzation $70.7M $60.2M $59.4M $66.7M --
Stock-Based Compensation -- $1.7M $1.6M $551.3K --
Change in Accounts Receivable -$16.8M $7.5M $523.3K -$785.1K --
Change in Inventories -$317K -$2M -$5M -$13.2M --
Cash From Operations $104.9M $70.5M $69.1M $83.6M --
 
Capital Expenditures $63.7M $30.9M $34M $47.9M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$61.5M -$30.9M -$34M -$47.9M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.8M -- $26.8M --
Long-Term Debt Repaid -$465.2K -$1.5M -$2.6M -$296.1K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $540 $313.5K -$259K -- --
Cash From Financing -$24.1M -$17.5M -$17.3M $10.3M --
 
Beginning Cash (CF) $206.9M $219.1M $131.4M $101.8M --
Foreign Exchange Rate Adjustment -- -- -- -$800 --
Additions / Reductions $18.7M $22.1M $18.1M $46M --
Ending Cash (CF) $225.6M $241.1M $149.4M $147.8M --
 
Levered Free Cash Flow $41.2M $39.5M $35.1M $35.7M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$11.3M $39.1M $41.7M $40.4M $74.4M
Depreciation & Amoritzation $276.9M $257.8M $238.8M $248.2M $276.7M
Stock-Based Compensation $6.4M $5.4M $6.7M $5.4M $4.4M
Change in Accounts Receivable $43.1M -$35.3M -$970.5K $9M $10.5M
Change in Inventories -$2.1M -$7.2M $3.6M -$1.7M $2.5M
Cash From Operations $290.1M $321.7M $297M $292.1M $344.1M
 
Capital Expenditures $108.8M $208.5M $177.5M $166.1M $184.4M
Cash Acquisitions -$300.1K -- -- -- --
Cash From Investing -$143.9M -$241.5M -$146.6M -$166.1M -$180M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $144.8M -- -- --
Long-Term Debt Repaid -$210M -$117.2M -$163.1M -$166.9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$158.9M -$46.4M -$234.3M -$180.4M -$184.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$12.7M $33.1M -$83.8M -$54.4M -$19.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $181.3M $113.2M $119.5M $126M $159.7M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $46.5M $36.3M $46.7M $59.5M --
Depreciation & Amoritzation $247.3M $238.1M $255.6M $210M --
Stock-Based Compensation $7.1M $6.5M $4.3M $3.9M --
Change in Accounts Receivable -$11.1M -$7.9M $7.7M $11.3M --
Change in Inventories -$8.9M $588.1K -$9.9M $15.8M --
Cash From Operations $287.2M $295.6M $306.6M $260.5M --
 
Capital Expenditures $175.7M $180.6M $180M $136.5M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$211M -$149.7M -$180M -$132.1M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $146.6M -- $26.8M -- --
Long-Term Debt Repaid -$118.2M -$164.1M -$164.7M -$62M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1.5M $543.5K -- $277K --
Cash From Financing -$39.8M -$234.1M -$152.8M -$194.5M --
 
Beginning Cash (CF) $816.9M $538.9M $431.3M $192.3M --
Foreign Exchange Rate Adjustment -$312.7K -- -$276.3K $594.8K --
Additions / Reductions $36.4M -$87.8M -$26.5M -$65.4M --
Ending Cash (CF) $853M $451M $404.5M $127.5M --
 
Levered Free Cash Flow $111.5M $115M $126.6M $124M --

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
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
58
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Sell
40
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 11.64% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is down 7.63% over the past day.

Buy
77
VRT alert for Feb 12

Vertiv Holdings Co. [VRT] is down 4.79% over the past day.

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

Show me the best stock