Financhill
Buy
56

EMLZF Quote, Financials, Valuation and Earnings

Last price:
$990.00
Seasonality move :
3.45%
Day range:
$990.00 - $990.00
52-week range:
$960.00 - $1,031.80
Dividend yield:
1.71%
P/E ratio:
24.61x
P/S ratio:
1.14x
P/B ratio:
3.59x
Volume:
--
Avg. volume:
--
1-year change:
-3.88%
Market cap:
$5.3B
Revenue:
$4.7B
EPS (TTM):
$40.24
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $3.5B $4B $4.3B $4.4B $4.7B
Revenue Growth (YoY) -0.49% 12.4% 8.28% 3.63% 6.52%
 
Cost of Revenues $2.2B $2.5B $2.7B $2.9B $3B
Gross Profit $1.3B $1.4B $1.6B $1.6B $1.7B
Gross Profit Margin 36.25% 36.42% 36.55% 35.06% 36.66%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $188.2M $197.1M $219.5M $203.6M $230.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1B $1.2B $1.3B $1.3B $1.4B
Operating Income $243.2M $284.8M $309.1M $280.1M $289.7M
 
Net Interest Expenses $4.6M $9.5M $9.7M $15.6M $19.5M
EBT. Incl. Unusual Items $240.3M $258.4M $301.9M $240.7M $265.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $35M $43.3M $49.5M $40.8M $36.3M
Net Income to Company $205.3M $215.1M $252.4M $199.9M $228.8M
 
Minority Interest in Earnings -$9M -$14.1M -$15.3M -$8.4M -$21.4M
Net Income to Common Excl Extra Items $196.3M $200.9M $237.1M $191.4M $207.4M
 
Basic EPS (Cont. Ops) $36.69 $37.56 $44.32 $35.78 $38.78
Diluted EPS (Cont. Ops) $36.69 $37.56 $44.32 $35.78 $38.78
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 $358.6M $384.5M $428.6M $374.4M $414M
EBIT $249.1M $268.4M $309.6M $257.7M $286.3M
 
Revenue (Reported) $3.5B $4B $4.3B $4.4B $4.7B
Operating Income (Reported) $243.2M $284.8M $309.1M $280.1M $289.7M
Operating Income (Adjusted) $249.1M $268.4M $309.6M $257.7M $286.3M
Period Ending 2020-12-23 2021-12-23 2022-12-23 2023-12-23
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 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $3.7B $4.2B $4.3B $4.6B $4.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.4B $2.7B $2.8B $3B $2.9B
Gross Profit $1.3B $1.6B $1.5B $1.7B $1.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.1B $1.2B $1.2B $1.4B $1.5B
Operating Income $254.2M $313.5M $278.7M $318.8M $292.3M
 
Net Interest Expenses $9.4M $6.1M $15.9M $18M $14.3M
EBT. Incl. Unusual Items $243.5M $293.9M $262M $278.2M $270.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $38.3M $49.2M $43.9M $46M $35M
Net Income to Company $205.2M $244.6M $218.1M $232.2M $235.9M
 
Minority Interest in Earnings -$11.6M -$17.8M -$9M -$14.9M -$20.7M
Net Income to Common Excl Extra Items $193.5M $226.8M $209M $217.3M $215.2M
 
Basic EPS (Cont. Ops) $36.18 $42.40 $39.07 $40.61 $40.24
Diluted EPS (Cont. Ops) $36.18 $42.40 $39.07 $40.61 $40.24
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $373.1M $419.8M $395M $418M $418.3M
EBIT $260M $296.5M $279.2M $296.7M $288.9M
 
Revenue (Reported) $3.7B $4.2B $4.3B $4.6B $4.6B
Operating Income (Reported) $254.2M $313.5M $278.7M $318.8M $292.3M
Operating Income (Adjusted) $260M $296.5M $279.2M $296.7M $288.9M
Period Ending 2021-12-23 2022-12-23 2023-12-23 2024-12-23 2025-12-23
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 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $390.2M $337.3M $270.5M $218.1M $415.6M
Short Term Investments $4.9M $1.6M $10.2M $2.1M $26.4M
Accounts Receivable, Net $462.3M $532M $519.7M $575.5M $563.9M
Inventory $383.8M $446.5M $475.7M $548.2M $573M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.3B $1.4B $1.4B $1.5B $1.7B
 
Property Plant And Equipment $1B $1.1B $1.1B $1.2B $1.3B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $62.7M $62.2M $146.1M $133.3M $125.8M
Other Long-Term Assets -- -- -- -- --
Total Assets $2.5B $2.7B $2.7B $2.8B $3.2B
 
Accounts Payable $311.1M $358.2M $350.7M $382.8M $359.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $821.5K $1.6M $601.7K $730.2K $511.9K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $578.1M $674.3M $721.1M $885.7M $734.1M
 
Long-Term Debt $449.7M $495.5M $603.5M $482.5M $729.3M
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $1.3B $1.4B $1.5B $1.5B
 
Common Stock $55.2M $61.2M $58.5M $57.7M $63.7M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.2B $1.3B $1.2B $1.3B $1.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $96.9M $121.4M $110.1M $123.5M $145.2M
Total Equity $1.3B $1.4B $1.3B $1.4B $1.7B
 
Total Liabilities and Equity $2.5B $2.7B $2.7B $2.8B $3.2B
Cash and Short Terms $395.1M $338.8M $280.7M $220.2M $442.1M
Total Debt $497.3M $536.8M $719.3M $747.2M $811.4M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $387.7M $271.4M $173.7M $259M $414.2M
Short Term Investments $3.4M $1.6M $3.1M $9.2M $8.5M
Accounts Receivable, Net $420.1M $467.3M $481.9M $526.8M $492.7M
Inventory $413.6M $507.3M $544.7M $631.6M $620.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.3B $1.4B $1.4B $1.6B $1.7B
 
Property Plant And Equipment $1B $1.1B $1.1B $1.2B $1.3B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.5B $2.6B $2.7B $3B $3.1B
 
Accounts Payable $275M $334.1M $351.3M $353.8M $355.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $871.6K $1.4M $761.8K $493.7K $399.4K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $581.3M $654.1M $776.9M $961.6M $762.6M
 
Long-Term Debt $461.4M $468M $564.7M $505.1M $671M
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $1.2B $1.4B $1.6B $1.5B
 
Common Stock $56.2M $58.1M $56.1M $59.5M $59.5M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $105.9M $124.8M $112.2M $138.4M $151.2M
Total Equity $1.3B $1.4B $1.2B $1.5B $1.6B
 
Total Liabilities and Equity $2.5B $2.6B $2.7B $3B $3.1B
Cash and Short Terms $391.2M $272.9M $176.7M $268.2M $422.7M
Total Debt $517.9M $500.4M $725.9M $787M $755.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $205.3M $215.1M $252.4M $199.9M $228.8M
Depreciation & Amoritzation $109.5M $116.1M $119M $116.7M $127.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$7.7M -$33.6M -$35.1M -$73.3M $21.6M
Change in Inventories $1.5M -$17.5M -$55.5M -$79.8M $8.2M
Cash From Operations $305.3M $365.4M $284.4M $218.5M $412.2M
 
Capital Expenditures $108M $134.6M $172.2M $214.5M $166.5M
Cash Acquisitions -$139.1M -$211.1M -$302.9M -$24.7M $24.9M
Cash From Investing -$227.8M -$348.6M -$469M -$239.2M -$151.3M
 
Dividends Paid (Ex Special Dividend) -$48.5M -$68.5M -$76.1M -$78.5M -$86.4M
Special Dividend Paid
Long-Term Debt Issued -- -- $219.3M -- $222.5M
Long-Term Debt Repaid -$100.7M -- -- -- -$222.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1.4M -$27.7M -$4.3M $56.6M $397.6K
Cash From Financing -$149.6M -$98M $132.7M -$24.2M -$90.3M
 
Beginning Cash (CF) $454.4M $403.3M $322.4M $259.3M $225.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$72.1M -$81.2M -$51.9M -$45M $170.7M
Ending Cash (CF) $380.6M $314.3M $270.6M $212M $388.8M
 
Levered Free Cash Flow $197.3M $230.8M $112.1M $4M $245.8M
Period Ending 2020-12-23 2021-12-23 2022-12-23 2023-12-23
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 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders $205.2M $244.6M $218.1M $232.2M $235.9M
Depreciation & Amoritzation $111M $120.5M $115.7M $121.3M $128.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$17.9M -$32.8M -$83.1M $5.1M $6.5M
Change in Inventories $21.2M -$70.6M -$63.6M -$57.7M $1.4M
Cash From Operations $332.9M $349.5M $228.7M $347.7M $426.6M
 
Capital Expenditures $125.7M $143.5M $185.8M $201.1M $156.9M
Cash Acquisitions -$124.6M -$221.5M -$324M -$3.7M $16.9M
Cash From Investing -$248.4M -$360.8M -$505.3M -$204.4M -$148.9M
 
Dividends Paid (Ex Special Dividend) -$66.6M -$76.4M -$77.6M -$86.3M -$91.7M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $818.3K -$41.5M $55.7M $22.3M -$23.1M
Cash From Financing -$67.6M -$122.4M $191.8M -$67.3M -$118.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $17.7M -$134.7M -$88.3M $72.9M $152.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $207.2M $206M $42.9M $146.6M $269.7M
Period Ending 2021-12-23 2022-12-23 2023-12-23 2024-12-23 2025-12-23
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

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock