Financhill
Buy
68

EMLZF Quote, Financials, Valuation and Earnings

Last price:
$1,007.96
Seasonality move :
4.78%
Day range:
$1,007.96 - $1,007.96
52-week range:
$897.63 - $1,007.96
Dividend yield:
2.01%
P/E ratio:
21.95x
P/S ratio:
1.02x
P/B ratio:
4.86x
Volume:
--
Avg. volume:
--
1-year change:
1.81%
Market cap:
$5.4B
Revenue:
$4.9B
EPS (TTM):
$45.94
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.9B $4.3B $4.4B $4.7B $4.9B
Revenue Growth (YoY) 12.31% 8.36% 3.51% 6.59% 4.6%
 
Cost of Revenues $3.2B $3.4B $3.6B $3.7B $3.9B
Gross Profit $795.9M $860M $853.7M $973M $1B
Gross Profit Margin 20.16% 20.1% 19.28% 20.61% 21.01%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $482.1M $540.1M $563.8M $628.5M $699.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $482.1M $540.1M $563.8M $628.5M $699.8M
Operating Income $313.8M $319.9M $289.9M $344.4M $337.6M
 
Net Interest Expenses $11.7M $10.7M $18.4M $22.4M $28.2M
EBT. Incl. Unusual Items $259.1M $297.7M $240.5M $260.6M $319.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $43.3M $49.4M $40.8M $36.3M $48.3M
Net Income to Company $214.8M $252.3M $199.6M $228.7M $270.4M
 
Minority Interest in Earnings $14.1M $15.3M $8.4M $21.4M $20.3M
Net Income to Common Excl Extra Items $214.8M $252.3M $199.6M $228.7M $270.4M
 
Basic EPS (Cont. Ops) $37.52 $44.31 $35.73 $38.75 $46.76
Diluted EPS (Cont. Ops) $37.52 $44.31 $35.73 $38.75 $46.76
Weighted Average Basic Share $5.3M $5.3M $5.3M $5.3M $5.3M
Weighted Average Diluted Share $5.3M $5.3M $5.3M $5.3M $5.3M
 
EBITDA $429.7M $438.9M $406.4M $472M $480.4M
EBIT $313.8M $319.9M $289.9M $344.4M $337.6M
 
Revenue (Reported) $3.9B $4.3B $4.4B $4.7B $4.9B
Operating Income (Reported) $313.8M $319.9M $289.9M $344.4M $337.6M
Operating Income (Adjusted) $313.8M $319.9M $289.9M $344.4M $337.6M
Period Ending 2021-12-26 2022-12-26 2023-12-26 2024-12-26
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $4.2B $4.3B $4.6B $4.7B $5.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.3B $3.5B $3.7B $3.7B $4.2B
Gross Profit $861.5M $838.2M $931.1M $985.9M $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $552.8M $565.6M $624.7M $695.6M $742M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $548M $555.4M $614.2M $688.8M $730.5M
Operating Income $313.5M $282.7M $316.9M $297.1M $356.5M
 
Net Interest Expenses $11M $19.5M $26.4M $21.8M $40.1M
EBT. Incl. Unusual Items $290.1M $263.7M $275M $271.1M $314.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $49.1M $44.3M $45.6M $35.4M $49.9M
Net Income to Company $243.8M $220.2M $230.1M $238.1M $267.5M
 
Minority Interest in Earnings $17.8M $9.1M $14.8M $20.8M $19.2M
Net Income to Common Excl Extra Items $243.8M $220.2M $230.1M $238.1M $264.9M
 
Basic EPS (Cont. Ops) $42.26 $39.45 $40.26 $40.61 $45.93
Diluted EPS (Cont. Ops) $42.26 $39.45 $40.26 $40.61 $45.93
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $433.6M $399.7M $437.1M $426.7M $525.8M
EBIT $313.5M $282.7M $316.9M $297.1M $356.5M
 
Revenue (Reported) $4.2B $4.3B $4.6B $4.7B $5.3B
Operating Income (Reported) $313.5M $282.7M $316.9M $297.1M $356.5M
Operating Income (Adjusted) $313.5M $282.7M $316.9M $297.1M $356.5M
Period Ending 2022-12-26 2023-12-26 2024-12-26 2025-12-26 2026-12-26
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $334.9M $281.6M $220.6M $441.2M $338.5M
Short Term Investments $1.6M $10.2M $2.1M $26.4M $3.4M
Accounts Receivable, Net $525.8M $521.4M $576.7M $562.8M $595.6M
Inventory $441.3M $477.2M $549.3M $571.9M $620.5M
Prepaid Expenses $46.1M $50.7M $57.1M $75.1M $76.9M
Other Current Assets -- -- -- -- --
Total Current Assets $1.4B $1.4B $1.5B $1.7B $1.7B
 
Property Plant And Equipment $1.1B $1.1B $1.2B $1.3B $1.4B
Long-Term Investments $45.3M $48.1M $51.5M $46.9M $52.9M
Goodwill -- -- -- -- --
Other Intangibles $62.2M $146.1M $133.3M $125.8M $506.1M
Other Long-Term Assets -- -- -- -- --
Total Assets $2.6B $2.7B $2.8B $3.2B $3.7B
 
Accounts Payable $354M $351.8M $383.6M $358.6M $433.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.6M $601.7K $730.2K $511.9K $2.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $666.5M $723.4M $887.5M $732.6M $864.7M
 
Long-Term Debt $490.8M $605.9M $484M $728.2M $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $1.4B $1.5B $1.5B $2.5B
 
Common Stock $60.5M $58.7M $57.8M $63.6M $59M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.3B $1.2B $1.3B $1.5B $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $119.9M $110.5M $123.8M $144.9M $149.8M
Total Equity $1.4B $1.3B $1.4B $1.7B $1.2B
 
Total Liabilities and Equity $2.6B $2.7B $2.8B $3.2B $3.7B
Cash and Short Terms $334.9M $281.6M $220.6M $441.2M $338.5M
Total Debt $492.4M $606.5M $484.7M $728.7M $1.4B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $271.4M $173.7M $259M $414.2M --
Short Term Investments $1.6M $3.1M $9.2M $8.5M --
Accounts Receivable, Net $467.3M $481.9M $526.8M $492.7M --
Inventory $507.3M $544.7M $631.6M $620.9M --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.4B $1.4B $1.6B $1.7B --
 
Property Plant And Equipment $1.1B $1.1B $1.2B $1.3B --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.6B $2.7B $3B $3.1B --
 
Accounts Payable $334.1M $351.3M $353.8M $355.8M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.4M $761.8K $493.7K $399.4K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $654.1M $776.9M $961.6M $762.6M --
 
Long-Term Debt $468M $564.7M $505.1M $671M --
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $1.4B $1.6B $1.5B --
 
Common Stock $58.1M $56.1M $59.5M $59.5M --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $124.8M $112.2M $138.4M $151.2M --
Total Equity $1.4B $1.2B $1.5B $1.6B --
 
Total Liabilities and Equity $2.6B $2.7B $3B $3.1B --
Cash and Short Terms $272.9M $176.7M $268.2M $422.7M --
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $214.8M $252.3M $199.6M $228.7M $270.4M
Depreciation & Amoritzation $116M $119M $116.5M $127.6M $142.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$33.5M -$21.1M -$69.3M $35.9M -$27.3M
Change in Inventories -$17.4M -$55.5M -$79.7M $8.2M $7.3M
Cash From Operations $367M $285.8M $221.2M $415.2M $468.6M
 
Capital Expenditures $134.4M $172.2M $214.2M $166.3M $140.7M
Cash Acquisitions $214.2M $302.8M $24.6M $18.2M $959.4M
Cash From Investing -$350.2M -$470.3M -$242M -$154.4M -$1.1B
 
Dividends Paid (Ex Special Dividend) $68.4M $76.1M $78.4M $86.3M $94.2M
Special Dividend Paid
Long-Term Debt Issued -- $219.3M -- $222.5M $709.2M
Long-Term Debt Repaid -- -- -- -$222.7M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$27.7M -$4.3M $56.6M $397.6K -$34.1M
Cash From Financing -$97.9M $132.7M -$24.2M -$90.2M $576.8M
 
Beginning Cash (CF) $333.4M $271.4M $218.5M $414.8M $335.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$88.9M -$51.8M -$47.2M $163.5M -$51.6M
Ending Cash (CF) $236.7M $219.6M $169.1M $571.3M $286.5M
 
Levered Free Cash Flow $232.6M $113.6M $7M $248.8M $327.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $243.8M $220.2M $230.1M $238.1M $267.5M
Depreciation & Amoritzation $120.1M $117M $120.2M $129.6M $170.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$30.8M -$51.1M -$16.6M $15.6M -$32.9M
Change in Inventories -$70.9M -$65.4M -$56.8M $303.7K -$11.4M
Cash From Operations $349.9M $231.9M $347.1M $435.9M $464.4M
 
Capital Expenditures $143.1M $187.8M $199.7M $158M $167.2M
Cash Acquisitions $221.2M $325.1M $3.6M $27.1M $993.4M
Cash From Investing -$360.6M -$510.1M -$205.5M -$156M -$1.2B
 
Dividends Paid (Ex Special Dividend) $76.6M $79.3M $85.1M $93.2M $104.3M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$41.5M $55.7M $22.3M -$23.1M --
Cash From Financing -$122.3M $191.6M -$66.2M -$120.2M $570.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$130.5M -$89.2M $71.4M $157.4M -$131M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $206.8M $44.1M $147.5M $277.9M $297.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock