Financhill
Sell
33

ELMUF Quote, Financials, Valuation and Earnings

Last price:
$45.17
Seasonality move :
-2.48%
Day range:
$45.17 - $45.17
52-week range:
$44.29 - $62.45
Dividend yield:
5.35%
P/E ratio:
18.09x
P/S ratio:
3.07x
P/B ratio:
5.41x
Volume:
--
Avg. volume:
--
1-year change:
-27.68%
Market cap:
$7.3B
Revenue:
$2.4B
EPS (TTM):
$2.50
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2.1B $2.2B $2.4B $2.2B $2.4B
Revenue Growth (YoY) -4.57% 4.83% 9.25% -5% 5.12%
 
Cost of Revenues $775.9M $815.1M $903.5M $865.6M $885.5M
Gross Profit $1.3B $1.3B $1.5B $1.4B $1.5B
Gross Profit Margin 62.41% 62.33% 61.78% 61.46% 62.49%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $852M $886.3M $952.8M $884.8M $958.7M
Operating Income $435.9M $462.3M $507.6M $495.3M $516.5M
 
Net Interest Expenses $26.3M $19.9M $16.3M $14.8M $25.9M
EBT. Incl. Unusual Items $416.3M $454.9M $495M $480.9M $495.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $76.9M $80.2M $88.6M $87.7M $91M
Net Income to Company $416.3M $454.9M $495M $480.9M $495.9M
 
Minority Interest in Earnings $223.9K $114.2K -$236.6K $1.4M $1.3M
Net Income to Common Excl Extra Items $339.2M $374.6M $406.5M $394.5M $406.2M
 
Basic EPS (Cont. Ops) $2.13 $2.34 $2.54 $2.46 $2.53
Diluted EPS (Cont. Ops) $2.13 $2.34 $2.54 $2.46 $2.53
Weighted Average Basic Share $159.9M $160.1M $160.2M $160.3M $160.4M
Weighted Average Diluted Share $159.9M $160.1M $160.2M $160.4M $160.5M
 
EBITDA $739.3M $790.4M $825.9M $773.3M $822.8M
EBIT $441.8M $475M $510.4M $495.6M $525.9M
 
Revenue (Reported) $2.1B $2.2B $2.4B $2.2B $2.4B
Operating Income (Reported) $435.9M $462.3M $507.6M $495.3M $516.5M
Operating Income (Adjusted) $441.8M $475M $510.4M $495.6M $525.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $546.7M $585.4M $537.9M $593.1M $589.4M
Revenue Growth (YoY) 5.76% 7.08% -8.11% 10.25% -0.62%
 
Cost of Revenues $205.3M $222M $209.9M $224M $208M
Gross Profit $341.3M $363.4M $328M $369.1M $381.4M
Gross Profit Margin 62.44% 62.08% 60.97% 62.24% 64.71%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $210.5M $221.2M $199.3M $226M $231.6M
Operating Income $130.9M $142.2M $128.7M $143.1M $149.8M
 
Net Interest Expenses $4.9M $3.3M $3.8M $6.1M $11.1M
EBT. Incl. Unusual Items $126.6M $138.8M $124.9M $136.1M $138M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $22.7M $24.8M $23.4M $27.1M $27.8M
Net Income to Company $139.7M $133.7M $112.4M $135.7M $143M
 
Minority Interest in Earnings -$116.9K $117.9K $302.2K $326.6K $769.9K
Net Income to Common Excl Extra Items $103.8M $114.1M $101.8M $109.4M $111M
 
Basic EPS (Cont. Ops) $0.64 $0.71 $0.63 $0.69 $0.69
Diluted EPS (Cont. Ops) $0.64 $0.71 $0.63 $0.69 $0.69
Weighted Average Basic Share $160.1M $160.2M $160.3M $160.4M $160.5M
Weighted Average Diluted Share $160.1M $160.2M $160.4M $160.5M $160.7M
 
EBITDA $212.6M $220.7M $196.7M $218.2M $227.3M
EBIT $133M $143.6M $130.4M $145M $150.6M
 
Revenue (Reported) $546.7M $585.4M $537.9M $593.1M $589.4M
Operating Income (Reported) $130.9M $142.2M $128.7M $143.1M $149.8M
Operating Income (Adjusted) $133M $143.6M $130.4M $145M $150.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.1B $2.3B $2.3B $2.3B $2.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $790.7M $897.6M $877.2M $884.1M $846.4M
Gross Profit $1.3B $1.4B $1.4B $1.4B $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $857.7M $944.6M $905.8M $928.1M $984.4M
Operating Income $462M $501.3M $496.7M $516.7M $528.7M
 
Net Interest Expenses $19.7M $9M $13.8M $20.9M $36.2M
EBT. Incl. Unusual Items $443.6M $492.1M $482.1M $494.7M $492.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $79.1M $86.1M $89.3M $92.2M $94.1M
Net Income to Company $459.7M $473.8M $468.7M $516M $495M
 
Minority Interest in Earnings -$6.2K $358.9K -$454.8K $853.1K $1.5M
Net Income to Common Excl Extra Items $364.3M $406M $393.8M $403.8M $400.6M
 
Basic EPS (Cont. Ops) $2.27 $2.52 $2.46 $2.52 $2.50
Diluted EPS (Cont. Ops) $2.27 $2.52 $2.46 $2.52 $2.50
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $769.5M $840M $789.2M $808.2M $841.7M
EBIT $466.7M $513M $502.3M $523.3M $538.1M
 
Revenue (Reported) $2.1B $2.3B $2.3B $2.3B $2.4B
Operating Income (Reported) $462M $501.3M $496.7M $516.7M $528.7M
Operating Income (Adjusted) $466.7M $513M $502.3M $523.3M $538.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.6B $1.7B $1.7B $1.8B $1.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $578.4M $659.5M $634.5M $655.1M $616.3M
Gross Profit $992.3M $1.1B $1B $1.1B $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $641.3M $704.8M $660.3M $703.6M $734.9M
Operating Income $351M $385.1M $372.4M $394.9M $401.7M
 
Net Interest Expenses $15.1M $10.1M $9.8M $16.9M $27.9M
EBT. Incl. Unusual Items $337.8M $374.6M $362M $376.8M $373.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $60.7M $66.8M $67.6M $72M $75.1M
Net Income to Company $350.6M $369.5M $343.2M $378.4M $377.5M
 
Minority Interest in Earnings -$116.9K $358.9K -$454.8K $546.4K $981.4K
Net Income to Common Excl Extra Items $276.9M $308M $295.4M $305.6M $300M
 
Basic EPS (Cont. Ops) $1.72 $1.91 $1.84 $1.91 $1.87
Diluted EPS (Cont. Ops) $1.72 $1.91 $1.84 $1.91 $1.87
Weighted Average Basic Share $480.2M $480.5M $480.8M $481.1M $481.5M
Weighted Average Diluted Share $480.2M $480.5M $480.9M $481.4M $481.8M
 
EBITDA $583.3M $628M $587.6M $618.4M $632.8M
EBIT $355.8M $389.1M $377.2M $400.8M $408.2M
 
Revenue (Reported) $1.6B $1.7B $1.7B $1.8B $1.8B
Operating Income (Reported) $351M $385.1M $372.4M $394.9M $401.7M
Operating Income (Adjusted) $355.8M $389.1M $377.2M $400.8M $408.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $58.2M $270.7M $129.2M $91.6M $70.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $420.5M $442.8M $441.9M $447.4M $481.3M
Inventory $75.8M $83.5M $93.7M $102.4M $85.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- $113.2K $214.5K -$110.5K
Total Current Assets $645.8M $918M $797M $772M $771.6M
 
Property Plant And Equipment $926.2M $1B $955.3M $919M $998M
Long-Term Investments -- -- -- -- --
Goodwill $1.2B $1.4B $1.3B $1.2B $1.3B
Other Intangibles $226.8M $258.3M $224.3M $225.8M $232.5M
Other Long-Term Assets -$224K $246K -- -- --
Total Assets $3.2B $3.7B $3.4B $3.3B $3.5B
 
Accounts Payable $193.5M $220.5M $230.7M $213.4M $211.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $20.3M $21.8M $20.5M $21.9M $23M
Other Current Liabilities $103.6M $108.1M $114.4M $118.2M $113.9M
Total Current Liabilities $556.4M $700.1M $595.5M $762.7M $784.4M
 
Long-Term Debt $1.1B $1.4B $1.3B $1.1B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $1.9B $2.3B $2.1B $2B $2B
 
Common Stock $93M $102.1M $94M $89M $91.7M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.3B $1.5B $1.4B $1.3B $1.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $784.1K $1.8M $7.1M $5.8M $3.6M
Total Equity $1.3B $1.5B $1.4B $1.3B $1.4B
 
Total Liabilities and Equity $3.2B $3.7B $3.4B $3.3B $3.5B
Cash and Short Terms $58.2M $270.7M $129.2M $91.6M $70.1M
Total Debt $1.3B $1.6B $1.4B $1.4B $1.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $355.6M $103M $76.8M $337M $91.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $507.1M $528.2M $485.3M $545M $560.8M
Inventory $77.3M $86.4M $99.5M $92.2M $82.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $940.4M $719.6M $663.2M $976.3M $740.2M
 
Property Plant And Equipment $968.7M $959.8M $817.7M $920.5M $1.1B
Long-Term Investments -- -- -- -- --
Goodwill $1.3B $1.3B $1.1B $1.2B $1.4B
Other Intangibles $238.8M $230.8M $202.6M $221.4M $248.6M
Other Long-Term Assets -$117.4K -- -- -$105.9K --
Total Assets $3.6B $3.4B $3B $3.5B $3.6B
 
Accounts Payable $359.1M $378.7M $335.2M $384.9M $591.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $21.1M $19.8M $19.7M $21.7M $23.7M
Other Current Liabilities $117.4K -$116K -- -$105.9K --
Total Current Liabilities $770.8M $590M $709.3M $1B $837.7M
 
Long-Term Debt $1.3B $1.3B $977.2M $1.1B $1.2B
Capital Leases -- -- -- -- --
Total Liabilities $2.3B $2.1B $1.8B $2.2B $2.2B
 
Common Stock $97.4M $96.3M $81.6M $87.9M $92.7M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $587K $7.4M $5.8M $4.8M $8M
Total Equity $1.3B $1.3B $1.1B $1.3B $1.3B
 
Total Liabilities and Equity $3.6B $3.4B $3B $3.5B $3.6B
Cash and Short Terms $355.6M $103M $76.8M $337M $91.9M
Total Debt $1.7B $1.5B $1.3B $1.7B $1.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $416.3M $454.9M $495M $480.9M $495.9M
Depreciation & Amoritzation $297.6M $315.4M $315.4M $277.8M $296.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$22.8M $12.8M -$37.5M -$17.1M -$2.6M
Change in Inventories -$2.1M -$1.4M -$20.8M -$14M $16.2M
Cash From Operations $620.1M $685.2M $704.8M $624.1M $701.3M
 
Capital Expenditures $259.3M $284.6M $306.2M $285.7M $329.9M
Cash Acquisitions -$68.7M -$59.4M -$18.1M -$21.9M -$757.8K
Cash From Investing -$331.9M -$342.6M -$324.3M -$307.8M -$325.6M
 
Dividends Paid (Ex Special Dividend) -$313M -$337.7M -$367.9M -$346M -$371.9M
Special Dividend Paid
Long-Term Debt Issued $188M $340.1M $118.8M -- $322.8M
Long-Term Debt Repaid -$201.6M -- -$206M -$105.8M -$218.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$228.4K -$118.3K -- -$7.8M
Cash From Financing -$322.8M -$151.2M -$505.7M -$346.4M -$400.7M
 
Beginning Cash (CF) $90.6M $59.4M $260.4M $120.3M $92.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$34.6M $191.4M -$125.2M -$30.2M -$25M
Ending Cash (CF) $58.2M $251.4M $135M $90.1M $68.6M
 
Levered Free Cash Flow $360.8M $400.6M $398.6M $338.4M $371.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $104.3M $125.5M $137.7M $117.6M --
Depreciation & Amoritzation $78.9M $80M $78.7M $78.2M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$23.3M -$62.9M -$42.9M -$57.9M --
Change in Inventories -$2.4M -$11M $4.8M $8.3M --
Cash From Operations $173M $190.5M $206.9M $173.5M --
 
Capital Expenditures $67M $86.2M $105.3M $110.9M --
Cash Acquisitions -$49.6M -$2.5M -- -- --
Cash From Investing -$119.4M -$89.1M -$106.2M -$109.1M --
 
Dividends Paid (Ex Special Dividend) $8.3M $722.7K -$13.5M $5.6M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$8.2M $413.9K -- -$1.8M --
Long-Term Debt Repaid -- -$835.6K -$105.6M $1.1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$111.5K -$410 $100.7K -$7.7M --
Cash From Financing -$156.6M -$71.9M -$94.7M -$343.3M --
 
Beginning Cash (CF) $354.2M $104.7M $78.7M $346.7M --
Foreign Exchange Rate Adjustment $1.6M -$118.7K -$4.7K $1.4M --
Additions / Reductions -$102.9M $29.5M $6M -$278.9M --
Ending Cash (CF) $251.4M $135M $90.1M $68.6M --
 
Levered Free Cash Flow $106.1M $104.3M $101.6M $62.6M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $459.7M $473.8M $468.7M $516M $495M
Depreciation & Amoritzation $314.1M $314.3M $279M $297.2M $305.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $287.3K $2M -$37.1M $12.4M $40.7M
Change in Inventories -$6M -$12.2M -$29.9M $12.8M $12.5M
Cash From Operations $656.1M $687.3M $607.8M $734.7M $730.6M
 
Capital Expenditures $298.2M $287M $266.6M $324.2M $360.6M
Cash Acquisitions -$4.5M -$65.1M -$2.5M -- --
Cash From Investing -$303.8M -$354.6M -$290.8M -$322.7M -$410.1M
 
Dividends Paid (Ex Special Dividend) -$347.8M -$360.2M -$331.8M -$391M -$197.7M
Special Dividend Paid
Long-Term Debt Issued -- $110.2M -- -- --
Long-Term Debt Repaid -- -- -$1M -$325.1M -$291.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$8.1K -$7.6M
Cash From Financing -$174.7M -$590.4M -$323.7M -$152.1M -$578.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $177.6M -$257.6M -$6.7M $259.9M -$257.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $357.8M $400.3M $341.2M $410.5M $370.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $454.9M $495M $480.9M $495.9M $377.5M
Depreciation & Amoritzation $315.4M $315.4M $277.8M $296.7M $227.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $12.8M -$37.5M -$17.1M -$2.6M $98.7M
Change in Inventories -$1.4M -$20.8M -$14M $16.2M $4.2M
Cash From Operations $685.2M $704.8M $624.1M $701.3M $557.2M
 
Capital Expenditures $284.6M $306.2M $285.7M $329.9M $249.7M
Cash Acquisitions -$59.4M -$18.1M -- -- --
Cash From Investing -$342.6M -$324.3M -$307.8M -$325.6M -$301M
 
Dividends Paid (Ex Special Dividend) -$337.7M -$367.9M -$346M -$371.9M -$203.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $340.1M $118.8M -- $322.8M $109.8M
Long-Term Debt Repaid -- -$206M -$105.8M -$218.4M -$292.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$228.4K -$118.3K -- -$7.8M $110K
Cash From Financing -$151.2M -$505.7M -$346.4M -$400.7M -$234.8M
 
Beginning Cash (CF) $670.9M $801.8M $636.6M $764M $243.6M
Foreign Exchange Rate Adjustment $685.2K -$236.6K -$105.5K $1.2M -$549.9K
Additions / Reductions $191.4M -$125.2M -$30.2M -$25M $21.3M
Ending Cash (CF) $864.8M $671.6M $598.6M $740.9M $265.2M
 
Levered Free Cash Flow $400.6M $398.6M $338.4M $371.4M $307.5M

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
40
Is AAPL Stock a Buy?

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

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

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

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock