Financhill
Sell
22

ZHEXF Quote, Financials, Valuation and Earnings

Last price:
$0.92
Seasonality move :
-6.53%
Day range:
$0.92 - $0.92
52-week range:
$0.65 - $1.03
Dividend yield:
5.83%
P/E ratio:
7.19x
P/S ratio:
2.08x
P/B ratio:
0.80x
Volume:
71
Avg. volume:
33.5K
1-year change:
41.29%
Market cap:
$5.6B
Revenue:
$2.5B
EPS (TTM):
$0.13
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.8B $2.5B $2.3B $2.4B $2.5B
Revenue Growth (YoY) 4.25% 39.78% -9.71% 5.17% 4.83%
 
Cost of Revenues $1.2B $1.5B $1.4B $1.4B $1.5B
Gross Profit $639.5M $1B $886.1M $1B $1B
Gross Profit Margin 35.44% 41.45% 38.92% 42.44% 40.15%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $21.4M $26.9M $26.3M $26M $22.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $39.6M $16.8M $27.9M $30.2M $24.7M
Operating Income $599.9M $1B $858.2M $986M $983.1M
 
Net Interest Expenses $295.9M $301.2M $281.3M $297M $242M
EBT. Incl. Unusual Items $656.9M $1.1B $971.3M $944M $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $168.1M $290.6M $154.3M $173.5M $236.4M
Net Income to Company $656.9M $1.3B $1.1B $1.1B $1.2B
 
Minority Interest in Earnings -$138.7M $236.9M $167M $197.4M $229.9M
Net Income to Common Excl Extra Items $350.1M $975.3M $936M $934.7M $994.4M
 
Basic EPS (Cont. Ops) $0.08 $0.16 $0.16 $0.16 $0.13
Diluted EPS (Cont. Ops) $0.08 $0.15 $0.15 $0.15 $0.13
Weighted Average Basic Share $4.3B $4.7B $4.9B $4.6B $6B
Weighted Average Diluted Share $4.4B $5B $5.2B $4.9B $6B
 
EBITDA $1.4B $1.5B $1.4B $1.5B $1.5B
EBIT $961M $1B $858.2M $986M $983.1M
 
Revenue (Reported) $1.8B $2.5B $2.3B $2.4B $2.5B
Operating Income (Reported) $599.9M $1B $858.2M $986M $983.1M
Operating Income (Adjusted) $961M $1B $858.2M $986M $983.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $680.1M $622.8M $618.6M $643.5M $760.7M
Revenue Growth (YoY) 13.9% -8.43% -0.67% 4.03% 18.21%
 
Cost of Revenues $407.4M $348M $318.8M $397.2M $538.5M
Gross Profit $272.7M $274.8M $299.8M $246.3M $222.3M
Gross Profit Margin 40.1% 44.13% 48.47% 38.27% 29.22%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.5M $4.3M $6.2M $4.5M $8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$2.4M $7.5M $8M $1.8M $11.2M
Operating Income $275.2M $267.3M $291.8M $244.5M $211.1M
 
Net Interest Expenses $75.9M $67.7M $69.6M $58M $53M
EBT. Incl. Unusual Items $325.2M $247M $246.5M $276.2M $341.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $82.2M $34M $46.6M $57.1M $79.4M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $76.6M $50.9M $50.4M $56.9M $117.6M
Net Income to Common Excl Extra Items $302.3M $248.5M $239M $258.9M $313.6M
 
Basic EPS (Cont. Ops) $0.05 $0.04 $0.04 $0.03 $0.03
Diluted EPS (Cont. Ops) -- $0.03 $0.04 $0.03 $0.03
Weighted Average Basic Share $4.7B $4.7B $4.7B $6B $6B
Weighted Average Diluted Share -- -- -- -- $6B
 
EBITDA $500.2M $390.2M $435M $373.3M --
EBIT $275.2M $267.3M $291.8M $244.5M $211.1M
 
Revenue (Reported) $680.1M $622.8M $618.6M $643.5M $760.7M
Operating Income (Reported) $275.2M $267.3M $291.8M $244.5M $211.1M
Operating Income (Adjusted) $275.2M $267.3M $291.8M $244.5M $211.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.5B $2.4B $2.3B $2.4B $2.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $1.4B $1.3B $1.5B $1.7B
Gross Profit $1.1B $959.6M $988.9M $974.3M $946.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $26.2M $25.6M $27.4M $23.1M $24.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $30.9M $28.8M $36.1M $18.6M $28.8M
Operating Income $1.1B $930.8M $952.8M $955.7M $918.1M
 
Net Interest Expenses $297.1M $279.1M $266.2M $292.6M $214.2M
EBT. Incl. Unusual Items $1.1B $831M $1.1B $983.5M $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $286.3M $197.3M $164M $206.4M $275.6M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $236.3M $182M $197.9M $192.9M $355.6M
Net Income to Common Excl Extra Items $991.1M $749.7M $1.1B $924.8M $1.1B
 
Basic EPS (Cont. Ops) $0.16 $0.12 $0.19 $0.12 $0.13
Diluted EPS (Cont. Ops) -- $0.11 $0.19 $0.12 $0.13
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.5B $1.5B $1.5B $1.5B --
EBIT $1.1B $930.8M $952.8M $955.7M $918.1M
 
Revenue (Reported) $2.5B $2.4B $2.3B $2.4B $2.7B
Operating Income (Reported) $1.1B $930.8M $952.8M $955.7M $918.1M
Operating Income (Adjusted) $1.1B $930.8M $952.8M $955.7M $918.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $680.1M $1.7B $1.8B $1.8B $2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $407.4M $997.3M $1B $1B $1.3B
Gross Profit $272.7M $711.2M $799.7M $757.1M $696.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.5M $13.4M $15.6M $12.5M $14.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$2.4M $17.2M $26.2M $13.9M $17.7M
Operating Income $275.2M $694M $773.5M $743.2M $678.7M
 
Net Interest Expenses $75.9M $207.4M $209.8M $184.2M $156.3M
EBT. Incl. Unusual Items $325.2M $593.5M $722.2M $781.7M $918.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $82.2M $128.8M $136.9M $169.7M $208.9M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $76.6M $121.9M $153.7M $148.9M $274.4M
Net Income to Common Excl Extra Items $302.3M $566.3M $712.3M $722.4M $854.5M
 
Basic EPS (Cont. Ops) $0.05 $0.09 $0.12 $0.10 $0.10
Diluted EPS (Cont. Ops) -- $0.08 $0.12 $0.09 $0.10
Weighted Average Basic Share $4.7B $14.1B $14.1B $18B $18B
Weighted Average Diluted Share -- $4.7B $9.4B $12.1B $18B
 
EBITDA $500.2M $1.1B $1.2B $1.1B $724M
EBIT $275.2M $694M $773.5M $743.2M $678.7M
 
Revenue (Reported) $680.1M $1.7B $1.8B $1.8B $2B
Operating Income (Reported) $275.2M $694M $773.5M $743.2M $678.7M
Operating Income (Adjusted) $275.2M $694M $773.5M $743.2M $678.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.3B $9.9B $10.7B $11B $9B
Short Term Investments $5.6B $8.3B -- -- --
Accounts Receivable, Net $57.2M $73.4M $81M $117.2M $143.9M
Inventory $56.7M $58.3M $87.2M $184.2M $169.2M
Prepaid Expenses $443M $23.1M $47.8M $60.9M $67.4M
Other Current Assets -- -- -- -- --
Total Current Assets $14.2B $20.5B $21B $21.6B $20B
 
Property Plant And Equipment $772.9M $892.2M $940M $1B $897.4M
Long-Term Investments -- $1.6B $1.8B $3.5B $5.9B
Goodwill $13.3M $13.6M -- -- --
Other Intangibles $4B $4.1B -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $20.7B $27.7B $27.5B $29.3B $29.8B
 
Accounts Payable $4.3B $6.2B $7.1B $6.5B $6.8B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $14M $16.6M -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $11.2B $15.3B $14.6B $14.6B $14.8B
 
Long-Term Debt $3.8B $5.3B $5.7B $6.2B $4.8B
Capital Leases -- -- -- -- --
Total Liabilities $15.1B $20.7B $20.4B $20.8B $19.7B
 
Common Stock $664.8M $681.4M $624.8M $845.1M $821.2M
Other Common Equity Adj -- -- -- -- --
Common Equity $3.6B $4.3B $4.3B $5.6B $6.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2B $2.7B $2.8B $2.9B $3.8B
Total Equity $5.7B $7B $7.1B $8.5B $10.1B
 
Total Liabilities and Equity $20.7B $27.7B $27.5B $29.3B $29.8B
Cash and Short Terms $6.9B $9.9B $10.7B $11B $9B
Total Debt $7.1B $5.3B $5.7B $6.2B $4.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- -- -- -- --
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $19.8B $19.4B $21.6B $20.8B $30.1B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $27B $25.5B $27.3B $29.6B $40.4B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $15.3B $13B $14.2B $14.6B $22B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $20.3B $18.8B $20B $20.3B $27.4B
 
Common Stock $672.1M $612.5M $594.6M $854.2M $848.2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.6B $2.6B $2.8B $3.2B $6.1B
Total Equity $6.7B $6.7B $7.4B $9.3B $13B
 
Total Liabilities and Equity $27B $25.5B $27.3B $29.6B $40.4B
Cash and Short Terms -- -- -- -- --
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $656.9M $1.3B $1.1B $1.1B $1.2B
Depreciation & Amoritzation $432.4M $499M $558.1M $522.9M $529.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.4B -$433.5M $102.1M -$918.3M -$61.9M
Change in Inventories -$7.7M -$1.2M -$35.9M -$100.7M $3.7M
Cash From Operations $18.2M $961.3M $1.1B $927.4M $923.4M
 
Capital Expenditures $128.9M $148.2M $240.3M $199.4M $298.8M
Cash Acquisitions -$415.1M $181.8M -- $2.4M --
Cash From Investing -$472.7M $156.6M $460.6M -$2.5B -$2.3B
 
Dividends Paid (Ex Special Dividend) -$223.1M $237.7M $242.4M $231.9M $267.8M
Special Dividend Paid
Long-Term Debt Issued $7.1B $10.2B $4.6B -- --
Long-Term Debt Repaid -$6.9B -$9.3B -$5B -- --
Repurchase of Common Stock -- -- -- $57.2M --
Other Financing Activities $571.3M $357.4M $123.6M -- --
Cash From Financing $535.2M $2.8B -$895.3M $1.2B $235M
 
Beginning Cash (CF) $1.2B $2.7B $3.5B $3.4B $2.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $80.7M $3.9B $718.2M -$327.2M -$1.2B
Ending Cash (CF) $1.3B $6.6B $4.2B $3B $1.7B
 
Levered Free Cash Flow -$110.7M $813.1M $909.4M $728.1M $624.6M
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 $116.6M -$563M $53.6M $341.3M -$253.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.4M $21M -$918M $13.2M -$608.1M
 
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 -$60.3M -$329.9M $322.4M -$363.6M $2.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment $45.5K $2M -$211.1K -$463.3K $83.1K
Additions / Reductions $50M -$869.9M -$542.2M -$9.6M $1.5B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $116.6M -$563M $53.6M $341.3M -$253.1M
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 $925.8M $839.6M $2.1B $925.1M $109.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$602.8M $344M -$1.5B -$1.6B -$2.6B
 
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 $1.7B $1.6B -$335.9M $262.8M $2.8B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.1B $2.8B $223.2M -$363.2M $288.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $925.8M $839.6M $2.1B $925.1M $109.7M
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 $116.6M $221.6M $1.2B $1.2B $425.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.4M $39.2M -$1.9B -$1B -$1.4B
 
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 -$60.3M -$216.5M $296.4M -$639.6M $1.9B
 
Beginning Cash (CF) -- $3.5B $3.4B $2.8B $2.4B
Foreign Exchange Rate Adjustment $45.5K $3.6M $1M -$150K -$1.2M
Additions / Reductions $50M $48M -$408.1M -$451.1M $1B
Ending Cash (CF) -- $4.5B $3.1B $2.6B $2.2B
 
Levered Free Cash Flow $116.6M $221.6M $1.2B $1.2B $425.1M

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
59
Is NVDA Stock a Buy?

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

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
72
GLTO alert for Dec 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock