Financhill
Sell
19

ESS Quote, Financials, Valuation and Earnings

Last price:
$251.28
Seasonality move :
4.88%
Day range:
$250.01 - $254.36
52-week range:
$243.25 - $316.29
Dividend yield:
4.09%
P/E ratio:
24.15x
P/S ratio:
8.57x
P/B ratio:
2.92x
Volume:
510K
Avg. volume:
625K
1-year change:
-13.87%
Market cap:
$16.2B
Revenue:
$1.9B
EPS (TTM):
$10.40
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.4B $1.6B $1.7B $1.8B $1.9B
Revenue Growth (YoY) -3.69% 11.54% 3.9% 6.29% 6.36%
 
Cost of Revenues $1B $1B $1.1B $1.1B $1.2B
Gross Profit $439M $559.5M $589.6M $626.5M $732.4M
Gross Profit Margin 30.48% 34.82% 35.32% 35.31% 38.81%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $248.5M $143.6M $71.9M $437.4M --
Operating Expenses $32.1M -$29.1M $64.2M -$129.6M $126.4M
Operating Income $406.9M $588.6M $525.4M $756.1M $606.1M
 
Net Interest Expenses $203.1M $204.3M $212.9M $235.6M $258.4M
EBT. Incl. Unusual Items $515.7M $433M $430.7M $811.3M $702.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $515.7M $433M $430.7M $811.3M --
 
Minority Interest in Earnings $27.1M $24.7M $24.9M $69.8M $33.1M
Net Income to Common Excl Extra Items $515.7M $433M $430.7M $811.3M $702.8M
 
Basic EPS (Cont. Ops) $7.51 $6.27 $6.32 $11.55 $10.40
Diluted EPS (Cont. Ops) $7.51 $6.27 $6.32 $11.54 $10.40
Weighted Average Basic Share $65.1M $65.1M $64.3M $64.2M $64.4M
Weighted Average Diluted Share $65.1M $65.1M $64.3M $64.3M $64.4M
 
EBITDA $927M $1.1B $1.1B $1.3B $1.2B
EBIT $406.9M $588.6M $525.4M $756.1M $606.1M
 
Revenue (Reported) $1.4B $1.6B $1.7B $1.8B $1.9B
Operating Income (Reported) $406.9M $588.6M $525.4M $756.1M $606.1M
Operating Income (Adjusted) $406.9M $588.6M $525.4M $756.1M $606.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $371.6M $415.2M $421.7M $454.5M $479.6M
Revenue Growth (YoY) 2.63% 11.73% 1.58% 7.76% 5.54%
 
Cost of Revenues $253.2M $263.5M $271.4M $279.4M $291.8M
Gross Profit $118.4M $151.6M $150.3M $175.1M $187.9M
Gross Profit Margin 31.86% 36.53% 35.64% 38.52% 39.17%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $53.6M $96M -$22.9M $231.6M --
Operating Expenses $18.1M -$125.4M $19.2M $8.1M $36.2M
Operating Income $100.3M $277M $131.1M $167M $151.6M
 
Net Interest Expenses $50.5M $51.7M $55.1M $61.2M $65.7M
EBT. Incl. Unusual Items $144.1M $218.4M $70.3M $301.7M $85.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $144.1M $194.2M $70.3M $301.7M --
 
Minority Interest in Earnings $7.3M $9.1M $5M $44.2M $5.2M
Net Income to Common Excl Extra Items $144.1M $194.2M $70.3M $301.7M $85.7M
 
Basic EPS (Cont. Ops) $2.10 $2.86 $1.02 $4.01 $1.25
Diluted EPS (Cont. Ops) $2.10 $2.86 $1.02 $4.00 $1.25
Weighted Average Basic Share $65.2M $64.7M $64.2M $64.3M $64.4M
Weighted Average Diluted Share $65.3M $64.7M $64.2M $64.3M $64.4M
 
EBITDA $232.5M $412.8M $269.1M $315.4M $304.9M
EBIT $100.3M $277M $131.1M $167M $151.6M
 
Revenue (Reported) $371.6M $415.2M $421.7M $454.5M $479.6M
Operating Income (Reported) $100.3M $277M $131.1M $167M $151.6M
Operating Income (Adjusted) $100.3M $277M $131.1M $167M $151.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.4B $1.6B $1.7B $1.8B $1.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1B $1B $1.1B $1.1B $1.2B
Gross Profit $439M $559.5M $589.6M $641.1M $687M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $248.5M $143.6M $71.9M $437.4M --
Operating Expenses $32.1M -$78.3M $63.8M -$116.1M $67M
Operating Income $406.9M $637.8M $525.8M $757.3M $620.1M
 
Net Interest Expenses $199.8M $204.3M $212.9M $235.6M $262.2M
EBT. Incl. Unusual Items $548.9M $439.7M $420.9M $811.3M $702.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $515.7M $433M $430.7M $811.3M --
 
Minority Interest in Earnings $27.1M $24.7M $24.9M $69.8M $33.1M
Net Income to Common Excl Extra Items $548.9M $433M $430.7M $811.3M $702.8M
 
Basic EPS (Cont. Ops) $7.51 $6.28 $6.31 $11.54 $10.40
Diluted EPS (Cont. Ops) $7.50 $6.28 $6.31 $11.54 $10.40
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $927M $1.2B $1.1B $1.3B $1.2B
EBIT $406.9M $637.8M $525.8M $757.3M $620.1M
 
Revenue (Reported) $1.4B $1.6B $1.7B $1.8B $1.9B
Operating Income (Reported) $406.9M $637.8M $525.8M $757.3M $620.1M
Operating Income (Adjusted) $406.9M $637.8M $525.8M $757.3M $620.1M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $1.6B $1.7B $1.8B $1.9B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1B $1.1B $1.1B $1.2B --
Gross Profit $559.5M $589.6M $641.1M $687M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $143.6M $71.9M $437.4M $261.2M --
Operating Expenses -$78.3M $63.8M -$116.1M $67M --
Operating Income $637.8M $525.8M $757.3M $620.1M --
 
Net Interest Expenses $204.3M $212.9M $235.6M $262.2M --
EBT. Incl. Unusual Items $439.7M $420.9M $811.3M $702.3M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $433M $430.7M $811.3M $617M --
 
Minority Interest in Earnings $24.7M $24.9M $69.8M $33.1M --
Net Income to Common Excl Extra Items $433M $430.7M $811.3M $702.8M --
 
Basic EPS (Cont. Ops) $6.28 $6.31 $11.54 $10.40 --
Diluted EPS (Cont. Ops) $6.28 $6.31 $11.54 $10.40 --
Weighted Average Basic Share $260.3M $257M $256.9M $257.5M --
Weighted Average Diluted Share $260.4M $257M $257M $257.6M --
 
EBITDA $1.2B $1.1B $1.3B $1.2B --
EBIT $637.8M $525.8M $757.3M $620.1M --
 
Revenue (Reported) $1.6B $1.7B $1.8B $1.9B --
Operating Income (Reported) $637.8M $525.8M $757.3M $620.1M --
Operating Income (Adjusted) $637.8M $525.8M $757.3M $620.1M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $58.6M $42.7M $400.3M $75.8M $85.6M
Short Term Investments $191.8M $112.7M $87.8M $69.8M --
Accounts Receivable, Net $15.5M $12.2M $9.4M $9.2M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $399.7M $136.3M $174.6M $282.6M $227.2M
 
Property Plant And Equipment $69M $67.2M $63.8M $51.6M $50.8M
Long-Term Investments $1.4B $1.2B $1.1B $1B $728.6M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $65M $80.8M $79.2M $96.9M --
Total Assets $13B $12.4B $12.4B $12.9B $13.2B
 
Accounts Payable $180.8M $165.5M $176.4M $212.7M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $431.8M $683.3M $418.2M $471.8M $98.8M
 
Long-Term Debt $6.3B $5.7B $5.9B $6.1B $6.3B
Capital Leases -- -- -- -- --
Total Liabilities $6.8B $6.5B $6.7B $7.2B $7.4B
 
Common Stock $7K $6K $6K $6K $6K
Other Common Equity Adj -$5.6M $46.5M $33.6M $24.7M --
Common Equity $6B $5.7B $5.4B $5.5B $5.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $217.6M $205.9M $203.4M $214.2M $195.5M
Total Equity $6.2B $5.9B $5.6B $5.8B $5.7B
 
Total Liabilities and Equity $13B $12.4B $12.4B $12.9B $13.2B
Cash and Short Terms $58.6M $42.7M $400.3M $75.8M $85.6M
Total Debt $6.4B $6B $6.3B $6.7B $6.9B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $58.6M $42.7M $400.3M $75.8M $85.6M
Short Term Investments $191.8M $112.7M $87.8M $69.8M --
Accounts Receivable, Net $15.5M $12.2M $9.4M $9.2M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $399.7M $145.7M $575M $282.6M $227.2M
 
Property Plant And Equipment $69M $67.2M $63.8M $51.6M $50.8M
Long-Term Investments $1.4B $1.2B $1.1B $1B $728.6M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $65M $80.8M $79.2M $96.9M --
Total Assets $13B $12.4B $12.4B $12.9B $13.2B
 
Accounts Payable $180.8M $165.5M $176.4M $212.7M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $431.8M $683.3M $821.4M $471.8M $98.8M
 
Long-Term Debt $6.3B $5.7B $5.9B $6.1B $6.3B
Capital Leases -- -- -- -- --
Total Liabilities $6.8B $6.5B $6.7B $7.2B $7.4B
 
Common Stock $7K $6K $6K $6K $6K
Other Common Equity Adj -$5.6M $46.5M $33.6M $24.7M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $217.6M $205.9M $203.4M $214.2M $195.5M
Total Equity $6.2B $5.9B $5.6B $5.8B $5.7B
 
Total Liabilities and Equity $13B $12.4B $12.4B $12.9B $13.2B
Cash and Short Terms $58.6M $42.7M $400.3M $75.8M $85.6M
Total Debt $6.4B $6B $6.3B $6.7B $6.9B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $515.7M $433M $430.7M $811.3M --
Depreciation & Amoritzation $520.1M $539.3M $548.4M $580.2M --
Stock-Based Compensation $7.3M $7.2M $8M $7.2M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.1B $1.2B $1B $1.1B --
 
Capital Expenditures $121.2M $163.2M $140.4M $136.4M --
Cash Acquisitions $12.9M $11.9M $609K $7M --
Cash From Investing -$24.3B -$41.5M -$185.5M -$1B --
 
Dividends Paid (Ex Special Dividend) $542.9M $565.9M $587M $620.5M --
Special Dividend Paid
Long-Term Debt Issued $1.8B $1.4B $1.4B $2.2B --
Long-Term Debt Repaid -$1.8B -$1.7B -$1.2B -$1.9B --
Repurchase of Common Stock $9.6M $190M $96M $296K --
Other Financing Activities -$72.5M -$47.4M -$37.8M -$101M --
Cash From Financing -$520.3M -$1.1B -$476.7M -$412.8M --
 
Beginning Cash (CF) $58.6M $42.7M $400.3M $75.8M $85.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$25.4M -$16M $357.7M -$324.5M --
Ending Cash (CF) $33.2M $26.7M $758M -$248.6M --
 
Levered Free Cash Flow $938.2M $988.1M $879.4M $972.4M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $144.1M $194.2M $70.3M $301.7M --
Depreciation & Amoritzation $132.2M $135.8M $138M $148.4M --
Stock-Based Compensation $1.9M $617K $2.1M $1.8M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $228.2M $181.2M $228.2M $252.3M --
 
Capital Expenditures $40.1M $56.1M $46.1M $38.9M --
Cash Acquisitions $50K $523K -- $5.4M --
Cash From Investing -$24.1B $200.5M -$67.2M -$168.7M --
 
Dividends Paid (Ex Special Dividend) $136M $142.5M $148.3M $157.5M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $449.2M $322.8M $25K $614.7M --
Long-Term Debt Repaid -$251.5M -$530.6M -$776K -$485.5M --
Repurchase of Common Stock $253K $31.8M $116K -$284K --
Other Financing Activities -$7.6M -$11.2M -$11.7M -$64.9M --
Cash From Financing $96.4M -$392.6M -$161.1M -$88M --
 
Beginning Cash (CF) $58.6M $42.7M $400.3M $75.8M $85.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.3M -$10.9M -$163K -$4.4M --
Ending Cash (CF) $56.3M $31.8M $400.2M $71.4M --
 
Levered Free Cash Flow $188.1M $125.1M $182.1M $213.5M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $515.7M $433M $430.7M $811.3M --
Depreciation & Amoritzation $520.1M $539.3M $548.4M $580.2M --
Stock-Based Compensation $7.3M $7.2M $8M $7.2M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.1B $1.2B $1B $1.1B --
 
Capital Expenditures $121.2M $163.2M $140.4M $136.4M $100.8M
Cash Acquisitions $12.9M $11.9M $609K $7M --
Cash From Investing -$24.3B -$41.5M -$185.5M -$1B --
 
Dividends Paid (Ex Special Dividend) $542.9M $565.9M $587M $620.5M --
Special Dividend Paid
Long-Term Debt Issued $1.8B $1.4B $1.4B $2.2B --
Long-Term Debt Repaid -$1.8B -$1.7B -$1.2B -$1.9B --
Repurchase of Common Stock $9.6M $190M $96M $296K --
Other Financing Activities -$72.5M -$47.4M -$37.8M -$101M --
Cash From Financing -$520.3M -$1.1B -$476.7M -$412.8M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$25.4M -$16M $357.7M -$324.5M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $938.2M $988.1M $879.4M $972.4M --
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $433M $430.7M $811.3M $617M --
Depreciation & Amoritzation $539.3M $548.4M $580.2M $454.3M --
Stock-Based Compensation $7.2M $8M $7.2M $6.7M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.2B $1B $1.1B $954.2M --
 
Capital Expenditures $163.2M $140.4M $136.4M $100.8M --
Cash Acquisitions $11.9M $609K $7M $13.5M --
Cash From Investing -$41.5M -$185.5M -$1B -$501.3M --
 
Dividends Paid (Ex Special Dividend) $565.9M $587M $620.5M $488.5M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.4B $1.4B $2.2B $3B --
Long-Term Debt Repaid -$1.7B -$1.2B -$1.9B -$2.8B --
Repurchase of Common Stock $190M $96M $296K $280K --
Other Financing Activities -$47.4M -$37.8M -$101M -$31.5M --
Cash From Financing -$1.1B -$476.7M -$412.8M -$453.6M --
 
Beginning Cash (CF) $253.3M $947.1M $728.1M $336.6M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$16M $357.7M -$324.5M -$603K --
Ending Cash (CF) $237.3M $1.3B $403.6M $250.4M --
 
Levered Free Cash Flow $988.1M $879.4M $972.4M $853.4M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 34x

Sell
44
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Buy
77
CPS alert for Feb 14

Cooper-Standard Holdings, Inc. [CPS] is up 32.06% over the past day.

Buy
58
TPH alert for Feb 14

Tri Pointe Homes, Inc. [TPH] is up 26.83% over the past day.

Sell
20
IRON alert for Feb 14

Disc Medicine, Inc. [IRON] is down 21.88% over the past day.

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

Show me the best stock