Financhill
Sell
38

EHMEF Quote, Financials, Valuation and Earnings

Last price:
$91.24
Seasonality move :
12.95%
Day range:
$89.14 - $91.24
52-week range:
$84.80 - $156.15
Dividend yield:
4.33%
P/E ratio:
9.27x
P/S ratio:
1.31x
P/B ratio:
1.66x
Volume:
3.1K
Avg. volume:
9.8K
1-year change:
-21.54%
Market cap:
$1.5B
Revenue:
$1.1B
EPS (TTM):
$9.84
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $486.8M $659.4M $783M $926.2M $1.1B
Revenue Growth (YoY) 5.54% 35.46% 18.74% 18.29% 20.05%
 
Cost of Revenues -- -- $73.2M $76.2M $76.8M
Gross Profit -- -- $709.8M $850M $1B
Gross Profit Margin -- -- 90.66% 91.77% 93.1%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$84.5M -$55.7M -$247.6M -$245.8M -$338.9M
Operating Expenses -$177.6M -$315.8M $460.7M $475.6M $578.2M
Operating Income $177.6M $315.8M $249.1M $374.4M $457M
 
Net Interest Expenses $41M $63.5M $84.1M $127.1M $183.1M
EBT. Incl. Unusual Items $136.6M $252.7M $150.4M $249.7M $282.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $34.8M $57.4M $42.7M $66M $76.1M
Net Income to Company $101.8M $195.4M $107.7M $183.7M $206.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $101.8M $195.4M $107.7M $183.7M $206.7M
 
Basic EPS (Cont. Ops) $6.87 $12.06 $6.62 $10.89 $12.09
Diluted EPS (Cont. Ops) $6.53 $11.66 $6.47 $10.73 $11.90
Weighted Average Basic Share $14.8M $16.2M $16.3M $16.9M $17.1M
Weighted Average Diluted Share $15.8M $16.8M $16.7M $17.1M $17.4M
 
EBITDA $225.8M $378.7M $311.6M $438.4M $518.2M
EBIT $177.6M $315.8M $249.1M $374.4M $457M
 
Revenue (Reported) $486.8M $659.4M $783M $926.2M $1.1B
Operating Income (Reported) $177.6M $315.8M $249.1M $374.4M $457M
Operating Income (Adjusted) $177.6M $315.8M $249.1M $374.4M $457M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $174.4M $200.8M $239.9M $280.9M $319.6M
Revenue Growth (YoY) 43.61% 15.11% 19.49% 17.12% 13.77%
 
Cost of Revenues -- -- $19.4M $19.2M $22.1M
Gross Profit -- -- $220.5M $261.8M $297.5M
Gross Profit Margin -- -- 91.92% 93.17% 93.08%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$17.5M -$54.6M -$63.6M -$85.7M --
Operating Expenses -$83M -$71M $123M $133M $209.4M
Operating Income $83M $71M $97.5M $128.8M $88.1M
 
Net Interest Expenses $17.3M $22.2M $31.2M $45.5M $58.1M
EBT. Incl. Unusual Items $65.8M $49.1M $67M $85M $33.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15.4M $13M $17.5M $22.8M $9.1M
Net Income to Company $50.4M $36.1M $49.4M $62.3M $24.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $50.4M $36.1M $49.4M $62.3M $24M
 
Basic EPS (Cont. Ops) $3.01 $2.24 $2.93 $3.63 $1.46
Diluted EPS (Cont. Ops) $2.91 $2.19 $2.88 $3.58 $1.44
Weighted Average Basic Share $16.8M $16.1M $16.9M $17.1M $16.5M
Weighted Average Diluted Share $17.3M $16.5M $17.1M $17.4M $16.7M
 
EBITDA $99.4M $87M $113.7M $144.3M $103M
EBIT $83M $71M $97.5M $128.8M $88.1M
 
Revenue (Reported) $174.4M $200.8M $239.9M $280.9M $319.6M
Operating Income (Reported) $83M $71M $97.5M $128.8M $88.1M
Operating Income (Adjusted) $83M $71M $97.5M $128.8M $88.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $606.5M $767.1M $879.2M $1.1B $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $81.7M $76.2M $82M
Gross Profit -- -- $797.4M $993.9M $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$29M -$211.6M -$256.3M -$317.4M --
Operating Expenses -$304.2M -$251.4M $472M $543.4M $672.4M
Operating Income $304.2M $251.4M $325.4M $450.5M $430.3M
 
Net Interest Expenses $55.8M $78M $109.3M $170.1M $212.9M
EBT. Incl. Unusual Items $248.5M $174.3M $203.2M $286.3M $228.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $56.3M $47.9M $53.3M $77.8M $61.3M
Net Income to Company $192.2M $126.4M $149.9M $208.6M $164.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $192.2M $126.4M $149.9M $208.6M $166.8M
 
Basic EPS (Cont. Ops) $12.37 $7.80 $8.93 $12.29 $10.06
Diluted EPS (Cont. Ops) $11.90 $7.53 $8.79 $12.04 $9.84
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $362.8M $317M $387.7M $512.7M $489.3M
EBIT $304.2M $251.4M $325.4M $450.5M $430.3M
 
Revenue (Reported) $606.5M $767.1M $879.2M $1.1B $1.2B
Operating Income (Reported) $304.2M $251.4M $325.4M $450.5M $430.3M
Operating Income (Adjusted) $304.2M $251.4M $325.4M $450.5M $430.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $473.6M $581.1M $677.8M $821.9M $895M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $57.3M $57.3M $62.5M
Gross Profit -- -- $620.5M $764.6M $832.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$14.8M -$169.6M -$179.4M -$251.1M -$189.6M
Operating Expenses -$244.8M -$181.6M $362M $429.7M $524M
Operating Income $244.8M $181.6M $258.5M $334.8M $308.5M
 
Net Interest Expenses $45.5M $60.2M $85.6M $128.7M $158.7M
EBT. Incl. Unusual Items $199.4M $122.1M $174.7M $211.5M $157M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $44.7M $35.4M $45.9M $57.7M $43M
Net Income to Company $154.7M $86.7M $128.8M $153.8M $115.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $154.7M $86.7M $128.8M $153.8M $114M
 
Basic EPS (Cont. Ops) $9.83 $5.35 $7.65 $8.99 $6.89
Diluted EPS (Cont. Ops) $9.49 $5.23 $7.54 $8.85 $6.80
Weighted Average Basic Share $48.1M $48.7M $50.5M $51.3M $49.7M
Weighted Average Diluted Share $49.8M $49.9M $51.3M $52.1M $50.4M
 
EBITDA $290.6M $230M $306.6M $381.2M $352.6M
EBIT $244.8M $181.6M $258.5M $334.8M $308.5M
 
Revenue (Reported) $473.6M $581.1M $677.8M $821.9M $895M
Operating Income (Reported) $244.8M $181.6M $258.5M $334.8M $308.5M
Operating Income (Adjusted) $244.8M $181.6M $258.5M $334.8M $308.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $73M $81.1M $46.2M $109.6M $174.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $13M $30.4M $39.8M $59.3M $89.6M
Inventory -- -- -- -- --
Prepaid Expenses $10.2M $6.3M $6.1M $7.1M $6.6M
Other Current Assets -- -- -- -- --
Total Current Assets $90.9M $103.9M $73.1M $140.1M $210.9M
 
Property Plant And Equipment $99.7M $110.5M $110.7M $108.1M $90.5M
Long-Term Investments $44M $67.4M $78.8M $63.2M $71.3M
Goodwill $16.7M $141.9M $133.3M $136.4M $126.1M
Other Intangibles $19.8M $125.2M $102.3M $94.2M $77.3M
Other Long-Term Assets -- -- -- -- --
Total Assets $1.2B $2.1B $2.4B $3.2B $3.6B
 
Accounts Payable $38.2M $51.2M $45.2M $64.3M $143.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $60.6M $84.7M $69.9M $106.2M $157.7M
 
Long-Term Debt $739.1M $1.3B $1.7B $2.2B $2.6B
Capital Leases -- -- -- -- --
Total Liabilities $830.8M $1.4B $1.8B $2.4B $2.8B
 
Common Stock $142.7M $287.8M $309.3M $324.8M $304.8M
Other Common Equity Adj -- -- -- -- --
Common Equity $348.1M $625.4M $641.9M $799.4M $835.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $348.1M $625.4M $641.9M $799.4M $835.1M
 
Total Liabilities and Equity $1.2B $2.1B $2.4B $3.2B $3.6B
Cash and Short Terms $73M $81.1M $46.2M $109.6M $174.8M
Total Debt $739.1M $1.3B $1.7B $2.2B $2.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $98.4M $53.9M $62.2M $111.8M $360.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $31.2M $40.5M $52.3M $97.3M --
Inventory -- -- -- -- --
Prepaid Expenses $6.8M $6.3M $8.1M $8.9M --
Other Current Assets -- -- -- -- --
Total Current Assets $119.5M $78.7M $90.6M $149.9M $402.9M
 
Property Plant And Equipment $105.4M $103.4M $104.5M $96.1M $84.9M
Long-Term Investments $51M $76.8M $93.4M $64.8M $43.7M
Goodwill $141.8M $132.3M $133.1M $133.9M --
Other Intangibles $126.4M $115.4M $94.7M $83.1M --
Other Long-Term Assets -- -- -- -- --
Total Assets $2B $2.3B $2.9B $3.6B $4.5B
 
Accounts Payable $66.2M $54.8M $68.2M $96.8M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $82.5M $66.6M $94.9M $104M $96.2M
 
Long-Term Debt $1.2B $1.6B $2B $2.5B $3.4B
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1.7B $2.2B $2.7B $3.6B
 
Common Stock $291.6M $261.9M $314.7M $326.9M $307.2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $637.3M $576.4M $748.8M $882.9M $884.6M
 
Total Liabilities and Equity $2B $2.3B $2.9B $3.6B $4.5B
Cash and Short Terms $98.4M $53.9M $62.2M $111.8M $360.7M
Total Debt $1.2B $1.6B $2B $2.5B $3.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $101.8M $195.4M $107.7M $183.7M $206.7M
Depreciation & Amoritzation $48.3M $62.9M $62.5M $64M $61.2M
Stock-Based Compensation $5.6M $7.1M $7.7M $9.6M $9.9M
Change in Accounts Receivable $6.5M -$1.5M -$3.7M $17.4M -$8.5M
Change in Inventories -- -- -- -- --
Cash From Operations $266.7M $350.6M $406.7M $532.5M $687.9M
 
Capital Expenditures $48.6M $48.7M $48.1M $35.2M $32.4M
Cash Acquisitions -- $224.2M -- -- --
Cash From Investing -$232.6M -$581.5M -$828M -$891.9M -$1B
 
Dividends Paid (Ex Special Dividend) $17.8M $29.9M $39.6M $45.2M $53.1M
Special Dividend Paid
Long-Term Debt Issued $138.1M $786.4M $788.8M $1.5B $1.6B
Long-Term Debt Repaid -$89M -$604.5M -$350.4M -$1B -$1.1B
Repurchase of Common Stock $33.1M $50.6M $55.1M $6.4M $23.5M
Other Financing Activities $1.3M $330.2K -$7.5M -$5.8M -$3.7M
Cash From Financing $725.4K $238.4M $390.6M $420M $418.1M
 
Beginning Cash (CF) $73M $81.1M $46.2M $109.6M $174.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $34.8M $7.5M -$30.6M $60.7M $78M
Ending Cash (CF) $107.9M $88.6M $15.6M $170.3M $252.7M
 
Levered Free Cash Flow $218.1M $301.9M $358.6M $497.4M $655.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $50.4M $36.1M $49.4M $62.3M $24.5M
Depreciation & Amoritzation $16.4M $16.1M $16.2M $15.6M $15.1M
Stock-Based Compensation $1.7M $2M $2.4M $2.9M $2.6M
Change in Accounts Receivable -$2.2M -$2.1M -$913.3K $440.6K -$2.1M
Change in Inventories -- -- -- -- --
Cash From Operations $239.8M $129.9M $164M $190.7M $204.5M
 
Capital Expenditures $10.6M $12.6M $9.5M $7.9M $8.1M
Cash Acquisitions -$1M -- -- -- --
Cash From Investing -$183.2M -$230.3M -$239M -$288.2M -$351.1M
 
Dividends Paid (Ex Special Dividend) $8.5M $10.4M $11.4M $14M $16.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $31M $213.4M $252.3M $362.5M --
Long-Term Debt Repaid -$95.1M -$125.1M -$158.8M -$239M --
Repurchase of Common Stock -- $810K $399.6K $406.2K $1.6M
Other Financing Activities $386K -$501.6K -$223.4K -$390.9K --
Cash From Financing -$68.9M $83.6M $82.2M $108.6M $326.2M
 
Beginning Cash (CF) $98.4M $53.9M $62.2M $111.8M $360.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$12.3M -$16.8M $7.1M $11.1M $179.6M
Ending Cash (CF) $86.1M $37.1M $69.3M $122.9M $540.4M
 
Levered Free Cash Flow $229.2M $117.4M $154.4M $182.8M $196.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $192.2M $126.4M $149.9M $208.6M $164.5M
Depreciation & Amoritzation $58.6M $65.6M $62.3M $62.2M $58.5M
Stock-Based Compensation $6.4M $8M $8.8M $11.9M $10.5M
Change in Accounts Receivable -$2.2M -$5.8M -$1.4M $12.2M -$3.8M
Change in Inventories -- -- -- -- --
Cash From Operations $313.8M $393.4M $502.4M $602.3M $651.6M
 
Capital Expenditures $47.6M $51M $37.8M $32.4M $32.4M
Cash Acquisitions $229.9M -$931.3K -- -- --
Cash From Investing -$509.2M -$751.5M -$891.4M -$1B -$1.1B
 
Dividends Paid (Ex Special Dividend) $26.7M $37.5M $44.3M $50.8M $59.7M
Special Dividend Paid
Long-Term Debt Issued $658.8M $820.4M $865.9M $1.8B --
Long-Term Debt Repaid -$511.1M -$368.1M -$458.3M -$1.3B --
Repurchase of Common Stock $4.2M $106.7M $6.5M $4.5M $91.8M
Other Financing Activities $1.2M -$7.1M -$6M -$3.7M --
Cash From Financing $262.3M $318.5M $396.6M $486.8M $716.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $66.9M -$39.6M $7.5M $49.7M $253.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $266.2M $342.4M $464.5M $569.9M $619.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $154.7M $86.7M $128.8M $153.8M $115.5M
Depreciation & Amoritzation $45.7M $48.4M $48.1M $46.4M $44.8M
Stock-Based Compensation $4.9M $5.8M $6.9M $9.2M $10M
Change in Accounts Receivable $846.9K -$3.7M -$1.3M -$6.4M -$1.8M
Change in Inventories -- -- -- -- --
Cash From Operations $256.4M $301.5M $398.1M $467.7M $444.3M
 
Capital Expenditures $31.7M $33.9M $23.8M $21.1M $21.7M
Cash Acquisitions $229.9M -- -- -- --
Cash From Investing -$427.4M -$594M -$660M -$807.5M -$913.2M
 
Dividends Paid (Ex Special Dividend) $21.5M $29.1M $33.8M $39.4M $47M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $584.5M $618.4M $695.5M $1B $816.2M
Long-Term Debt Repaid -$508.4M -$272M -$379.9M -$653.1M -$389.9M
Repurchase of Common Stock -- $56.3M $6.4M $4.5M $73.2M
Other Financing Activities $28.6K -$7.4M -$5.9M -$3.7M -$979K
Cash From Financing $196.8M $270.6M $277.8M $345.1M $650.8M
 
Beginning Cash (CF) $295.1M $205.4M $171.9M $352.6M $672.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $25.8M -$22M $15.9M $5.3M $181.9M
Ending Cash (CF) $320.8M $183.5M $187.8M $357.9M $854.8M
 
Levered Free Cash Flow $224.7M $267.5M $374.3M $446.7M $422.6M

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

GET BETTER TRADE IDEAS

Popular

Is JetBlue The Best Airline Stock?
Is JetBlue The Best Airline Stock?

Following a general trend of improvement among airline stocks, shares…

Why Did Netflix Buy Warner Bros?
Why Did Netflix Buy Warner Bros?

Following a bidding war, Netflix (NASDAQ:NFLX) has announced its intention…

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

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

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
56
Is AAPL Stock a Buy?

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

Buy
65
Is GOOG Stock a Buy?

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

Alerts

Buy
61
PLAB alert for Dec 11

Photronics, Inc. [PLAB] is up 1.31% over the past day.

Buy
77
BRZE alert for Dec 11

Braze, Inc. [BRZE] is down 3.15% over the past day.

Buy
66
OLMA alert for Dec 11

Olema Pharmaceuticals, Inc. [OLMA] is up 7.24% over the past day.

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

Show me the best stock