Financhill
Buy
62

CJ.TO Quote, Financials, Valuation and Earnings

Last price:
$9.08
Seasonality move :
19.97%
Day range:
$9.06 - $9.20
52-week range:
$4.64 - $9.46
Dividend yield:
7.93%
P/E ratio:
19.18x
P/S ratio:
3.25x
P/B ratio:
1.64x
Volume:
424.6K
Avg. volume:
1M
1-year change:
40.78%
Market cap:
$1.5B
Revenue:
$497.4M
EPS (TTM):
$0.47
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $193.2M $368.7M $591.8M $481.1M $497.4M
Revenue Growth (YoY) -40.71% 90.83% 60.52% -18.71% 3.38%
 
Cost of Revenues $197.5M $248.1M $316M $316M $321.7M
Gross Profit -$4.3M $120.6M $275.8M $165.1M $175.7M
Gross Profit Margin -2.24% 32.72% 46.61% 34.32% 35.33%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.3M $15M $18.5M $18.8M $20.4M
Other Inc / (Exp) -$232.9M $191M $41.8M $4.1M $2.9M
Operating Expenses $17M $19.4M $25.7M $26.9M $29.3M
Operating Income -$21.4M $101.2M $250.1M $138.2M $146.4M
 
Net Interest Expenses $14M $15.4M $7.1M $6.6M $7.2M
EBT. Incl. Unusual Items -$260.3M $284.4M $292.9M $135.8M $142.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $102.9M -- -$9.7M $32.2M $33.8M
Net Income to Company -$363.2M $284.4M $302.7M $103.6M $108.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$363.2M $284.4M $302.7M $103.6M $108.4M
 
Basic EPS (Cont. Ops) -$3.20 $1.98 $1.97 $0.66 $0.68
Diluted EPS (Cont. Ops) -$3.20 $1.84 $1.92 $0.65 $0.68
Weighted Average Basic Share $113.4M $143.6M $154M $157.7M $158.9M
Weighted Average Diluted Share $113.4M $154.6M $157.9M $160M $160.4M
 
EBITDA $53.7M $187.3M $360.7M $249.5M $260.4M
EBIT -$21.4M $101.2M $250.1M $138.2M $146.4M
 
Revenue (Reported) $193.2M $368.7M $591.8M $481.1M $497.4M
Operating Income (Reported) -$21.4M $101.2M $250.1M $138.2M $146.4M
Operating Income (Adjusted) -$21.4M $101.2M $250.1M $138.2M $146.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $98.7M $141.6M $138.9M $121M $104.2M
Revenue Growth (YoY) 81.57% 43.36% -1.85% -12.95% -13.89%
 
Cost of Revenues $65.5M $85.2M $80.1M $79M $76.8M
Gross Profit $33.2M $56.4M $58.8M $42M $27.3M
Gross Profit Margin 33.64% 39.82% 42.33% 34.69% 26.25%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.8M $4.3M $4.5M $4.6M $5.4M
Other Inc / (Exp) $237.8M -$15.6M $930K -$1.2M --
Operating Expenses $4.8M $6.4M $6.7M $6.7M $7.9M
Operating Income $28.4M $50M $52.1M $35.2M $19.4M
 
Net Interest Expenses $3.9M $1.4M $1.7M $1.2M $2M
EBT. Incl. Unusual Items $262.3M $33M $51.3M $32.9M $18.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $12.1M $7.7M $4.3M
Net Income to Company $262.3M $33M $39.2M $25.1M $13.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $262.3M $33M $39.2M $25.1M $13.8M
 
Basic EPS (Cont. Ops) $1.76 $0.21 $0.25 $0.16 $0.09
Diluted EPS (Cont. Ops) $1.64 $0.21 $0.24 $0.16 $0.09
Weighted Average Basic Share $149.4M $156.6M $158.4M $159.2M $160.5M
Weighted Average Diluted Share $159.9M $159.9M $160.5M $160.5M $162.3M
 
EBITDA $49.8M $79M $80.9M $63.7M $47.6M
EBIT $28.4M $50M $52.1M $35.2M $19.4M
 
Revenue (Reported) $98.7M $141.6M $138.9M $121M $104.2M
Operating Income (Reported) $28.4M $50M $52.1M $35.2M $19.4M
Operating Income (Adjusted) $28.4M $50M $52.1M $35.2M $19.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $312.1M $579.8M $487.6M $497.5M $451.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $224.4M $308.9M $315.6M $321.4M $310.9M
Gross Profit $87.7M $270.8M $172M $176.2M $140.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.4M $18.2M $19.4M $19.8M $21.4M
Other Inc / (Exp) $303.5M -$16.8M $67.1M -$3.4M --
Operating Expenses $17M $24.9M $28M $28.2M $30.6M
Operating Income $70.7M $245.9M $144.1M $148M $109.7M
 
Net Interest Expenses $16.6M $8.9M $6M $7.7M $7.5M
EBT. Incl. Unusual Items $365.4M $227.8M $213.2M $134.9M $100.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1K -- $16.1M $32M $24.4M
Net Income to Company $365.4M $227.8M $197.1M $102.9M $76.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $365.4M $227.8M $197.1M $102.9M $76.5M
 
Basic EPS (Cont. Ops) $2.61 $1.49 $1.26 $0.65 $0.48
Diluted EPS (Cont. Ops) $2.39 $1.42 $1.23 $0.64 $0.47
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $147.2M $358.1M $252.4M $261.2M $223.3M
EBIT $70.7M $245.9M $144.1M $148M $109.7M
 
Revenue (Reported) $312.1M $579.8M $487.6M $497.5M $451.3M
Operating Income (Reported) $70.7M $245.9M $144.1M $148M $109.7M
Operating Income (Adjusted) $70.7M $245.9M $144.1M $148M $109.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $255.1M $466.2M $361.9M $378.3M $330.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $177M $237.9M $237.5M $242.8M $232.1M
Gross Profit $78.1M $228.3M $124.5M $135.5M $98.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.6M $13.8M $14.7M $15.7M $16.7M
Other Inc / (Exp) $193M -$14.9M $10.4M $2.9M -$2M
Operating Expenses $13.4M $18.8M $21.1M $22.4M $23.8M
Operating Income $64.7M $209.4M $103.4M $113.1M $74.4M
 
Net Interest Expenses $12.3M $5.8M $4.7M $5.8M $6.2M
EBT. Incl. Unusual Items $245.5M $188.8M $109M $108.2M $66.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $25.8M $25.6M $16.2M
Net Income to Company $245.5M $188.8M $83.2M $82.5M $50.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $245.5M $188.8M $83.2M $82.5M $50.7M
 
Basic EPS (Cont. Ops) $1.62 $1.23 $0.53 $0.52 $0.32
Diluted EPS (Cont. Ops) $1.50 $1.19 $0.52 $0.51 $0.31
Weighted Average Basic Share $423.9M $460.1M $472.6M $476.5M $480.4M
Weighted Average Diluted Share $444.3M $479.2M $480.1M $481.1M $484.9M
 
EBITDA $124.1M $294.9M $186.6M $198.2M $159.1M
EBIT $64.7M $209.4M $103.4M $113.1M $74.4M
 
Revenue (Reported) $255.1M $466.2M $361.9M $378.3M $330.2M
Operating Income (Reported) $64.7M $209.4M $103.4M $113.1M $74.4M
Operating Income (Adjusted) $64.7M $209.4M $103.4M $113.1M $74.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- -- -- -- --
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $29.3M $51.5M $64M $53.2M $61.4M
Inventory -- -- -- -- --
Prepaid Expenses $2.9M $3.5M $3.7M $4.1M $4.9M
Other Current Assets -- -- -- -- --
Total Current Assets $33.6M $55M $69.3M $57.4M $66.2M
 
Property Plant And Equipment $715.5M $1B $1.1B $1.1B $1.1B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $749.1M $1.1B $1.2B $1.2B $1.3B
 
Accounts Payable $42.4M $78.2M $89.2M $86.1M $109.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.7M $1.4M $1.5M $1.4M $1.7M
Other Current Liabilities $11.9M -- -- -- $66K
Total Current Liabilities $59.3M $85.1M $109.2M $106.5M $127.8M
 
Long-Term Debt $237.4M $156.2M $34.3M $48.7M $88.6M
Capital Leases -- -- -- -- --
Total Liabilities $376.3M $356.6M $229.6M $267.2M $378.7M
 
Common Stock $1.1B $1.1B $1.1B $1.1B $1.1B
Other Common Equity Adj -- -- -- -- --
Common Equity $372.8M $719.2M $925.4M $920.7M $918.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $372.8M $719.2M $925.4M $920.7M $918.3M
 
Total Liabilities and Equity $749.1M $1.1B $1.2B $1.2B $1.3B
Cash and Short Terms -- -- -- -- --
Total Debt $239.1M $157.6M $35.8M $50.1M $90.3M
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 $51.8M $68.8M $74.4M $54.1M $48.3M
Inventory -- -- -- -- --
Prepaid Expenses $6M $4.1M $5.3M $7.2M --
Other Current Assets -- -- -- -- --
Total Current Assets $63.9M $83.1M $80.4M $61.3M $56.3M
 
Property Plant And Equipment $989.3M $977.6M $1.1B $1.1B $1.1B
Long-Term Investments -- -- -- -- $29K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.1B $1.1B $1.2B $1.3B $1.4B
 
Accounts Payable $75.1M $84.5M $87.6M $101.8M $96.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.5M $1.5M $1.4M $1.6M --
Other Current Liabilities $9M $8M -- $128K --
Total Current Liabilities $89.7M $108.8M $105.8M $122M $116.5M
 
Long-Term Debt $202.1M $43M $47.7M $72.3M $213.7M
Capital Leases -- -- -- -- --
Total Liabilities $373.6M $222.9M $244.8M $332.2M $512.2M
 
Common Stock $1.1B $1.1B $1.1B $1.1B $1.1B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $679.5M $837.9M $929.5M $918.4M $890.8M
 
Total Liabilities and Equity $1.1B $1.1B $1.2B $1.3B $1.4B
Cash and Short Terms -- -- -- -- --
Total Debt $203.5M $44.5M $49.1M $74M $215.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$363.2M $284.4M $302.7M $103.6M $108.4M
Depreciation & Amoritzation $75M $78.5M $102.5M $103.5M $114M
Stock-Based Compensation $3.7M $4.4M $7.2M $8.1M $8.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $43.5M $125.1M $337.3M $230.3M $247.5M
 
Capital Expenditures $31.5M $52.1M $118.2M $104.4M $186.6M
Cash Acquisitions -- $20.1M $2.4M $29.3M --
Cash From Investing -$50.7M -$46.6M -$116.2M -$114.6M -$164M
 
Dividends Paid (Ex Special Dividend) $3.5M -- $50.8M $115.8M $115.9M
Special Dividend Paid
Long-Term Debt Issued $32.2M $12.5M -- $13.6M $40.7M
Long-Term Debt Repaid -$18.4M -$85M -$126.4M -$2M -$1.7M
Repurchase of Common Stock $4.4M $6.3M $55.9M $11.6M $6.2M
Other Financing Activities -$2.7M $75K -$64K $78K -$492K
Cash From Financing $7.2M -$78.6M -$221.1M -$115.6M -$83.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $12M $73.1M $219M $125.8M $61M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $262.3M $33M $39.2M $25.1M $13.8M
Depreciation & Amoritzation $19.5M $29M $26.9M $26.2M $21.3M
Stock-Based Compensation $1.1M $2M $2.2M $2.2M $2.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $37.4M $98.3M $58.6M $83.6M $55.5M
 
Capital Expenditures $13.5M $23.8M $28.9M $55.4M $47.9M
Cash Acquisitions $19.8M $145K $3.3M -- --
Cash From Investing -$26.5M -$23.3M -$18.6M -$45.4M -$42.1M
 
Dividends Paid (Ex Special Dividend) -- -- $29M $29.1M $28.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $12.5M -- -- -$33M --
Long-Term Debt Repaid -$22.6M -$25.2M -$513K -$442K --
Repurchase of Common Stock $884K $61K $1.5M -- $500K
Other Financing Activities $33K $120K $106K $110K --
Cash From Financing -$10.9M -$75M -$40M -$38.2M -$13.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $23.9M $74.5M $29.7M $28.2M $7.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $365.4M $227.8M $197.1M $102.9M $76.5M
Depreciation & Amoritzation $70.8M $110.2M $94.3M $104.7M $113.4M
Stock-Based Compensation $3.6M $6.7M $8.6M $8.4M $9.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $86M $320.6M $229.6M $263.8M $216.4M
 
Capital Expenditures $36.9M $103.9M $117.1M $155.1M $238.6M
Cash Acquisitions $19.8M $451K $7.1M $24.5M --
Cash From Investing -$46.8M -$89.5M -$105.7M -$162.9M -$239.7M
 
Dividends Paid (Ex Special Dividend) -- -- $137.7M $116.3M $115.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $13.6M --
Long-Term Debt Repaid -$54.4M -$162.5M -$12.7M -$1.8M --
Repurchase of Common Stock $5.4M $30.8M $36.4M $7.7M $1.7M
Other Financing Activities -$297K -$97K $95K -$189K --
Cash From Financing -$39.2M -$231M -$124M -$100.9M $23.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $49.1M $216.6M $112.5M $108.7M -$22.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $245.5M $188.8M $83.2M $82.5M $50.7M
Depreciation & Amoritzation $53.8M $85.4M $77.3M $78.5M $77.8M
Stock-Based Compensation $2.8M $5.1M $6.4M $6.7M $7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $73.1M $268.6M $161M $194.5M $163.3M
 
Capital Expenditures $33.3M $85.2M $84.1M $134.8M $186.8M
Cash Acquisitions $19.8M $145K $4.8M -- --
Cash From Investing -$43M -$86M -$75.5M -$123.7M -$199.5M
 
Dividends Paid (Ex Special Dividend) -- -- $86.8M $87.3M $86.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $12.5M -- -- -- $109.1M
Long-Term Debt Repaid -$37.6M -$115.1M -$1.4M -$1.2M -$915K
Repurchase of Common Stock $5M $29.5M $10.1M $6.2M $1.7M
Other Financing Activities -$11K -$183K -$24K -$291K $132K
Cash From Financing -$30.1M -$182.6M -$85.5M -$70.7M $36.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $39.8M $183.4M $76.9M $59.7M -$23.5M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

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

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 66.31% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 9.14% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 5.55% over the past day.

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

Show me the best stock