Financhill
Buy
62

HBM.TO Quote, Financials, Valuation and Earnings

Last price:
$35.15
Seasonality move :
9.07%
Day range:
$33.79 - $35.24
52-week range:
$8.49 - $38.80
Dividend yield:
0.06%
P/E ratio:
20.89x
P/S ratio:
4.79x
P/B ratio:
3.12x
Volume:
1.5M
Avg. volume:
1.9M
1-year change:
163.3%
Market cap:
$13.4B
Revenue:
$2.7B
EPS (TTM):
$1.62
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.5B $1.9B $1.9B $2.3B $2.7B
Revenue Growth (YoY) -12.37% 30.35% 1.45% 18.32% 19.69%
 
Cost of Revenues $1.4B $1.5B $1.6B $1.8B $2.1B
Gross Profit $9.8M $358.9M $310.9M $466.1M $634.2M
Gross Profit Margin 0.68% 18.95% 16.18% 20.51% 23.31%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $60.4M $58.5M $50.5M $58.7M $85.5M
Other Inc / (Exp) $21.9M -$94M -$131.5M -$50.3M -$96.8M
Operating Expenses $66.3M $71.1M -$128.1M $39.9M $89.2M
Operating Income -$56.5M $287.8M $439M $426.2M $545M
 
Net Interest Expenses $122.8M $103.5M $98.4M $116.7M $115.8M
EBT. Incl. Unusual Items -$240.2M -$254.2M $124.7M $204.9M $344.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$46.3M $52.2M $33.1M $111.1M $251.8M
Net Income to Company -$193.9M -$306.4M $91.6M $93.9M $92.9M
 
Minority Interest in Earnings -- -- -- $4.3M -$12.2M
Net Income to Common Excl Extra Items -$193.9M -$306.4M $91.6M $93.9M $92.9M
 
Basic EPS (Cont. Ops) -$0.74 -$1.17 $0.35 $0.29 $0.28
Diluted EPS (Cont. Ops) -$0.74 -$1.17 $0.35 $0.29 $0.28
Weighted Average Basic Share $261.3M $261.5M $261.9M $310.8M $376.8M
Weighted Average Diluted Share $261.3M $261.5M $262.2M $311M $377.3M
 
EBITDA $436M $745.1M $891.5M $970.2M $1.1B
EBIT -$56.5M $287.8M $439M $426.2M $545M
 
Revenue (Reported) $1.5B $1.9B $1.9B $2.3B $2.7B
Operating Income (Reported) -$56.5M $287.8M $439M $426.2M $545M
Operating Income (Adjusted) -$56.5M $287.8M $439M $426.2M $545M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $454.9M $467.4M $666.5M $654.4M $465.5M
Revenue Growth (YoY) 10.47% 2.75% 42.6% -1.81% -28.87%
 
Cost of Revenues $385M $415.9M $512.1M $494.3M $408.2M
Gross Profit $69.8M $51.5M $154.3M $160.1M $57.3M
Gross Profit Margin 15.36% 11.02% 23.16% 24.46% 12.31%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.8M $14.9M $14.7M $17.5M $45.5M
Other Inc / (Exp) -$9.8M $13.7M -$3.3M -$3.6M --
Operating Expenses $20.1M $8.5M -$27.8M $15.2M $51.2M
Operating Income $49.7M $43M $182.2M $144.9M $6.1M
 
Net Interest Expenses $27M $24.5M $32.4M $27.3M $25.1M
EBT. Incl. Unusual Items -$186.3M -$343.5K $112.9M $108.7M $455.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $28.5M $10.3M $51.9M $40M $148.9M
Net Income to Company -$214.3M -$9.4M $61.3M $68.4M $308.6M
 
Minority Interest in Earnings -- -- $489.6K $807.5K --
Net Income to Common Excl Extra Items -$214.7M -$10.6M $61M $68.7M $306.3M
 
Basic EPS (Cont. Ops) -$0.82 -$0.04 $0.17 $0.17 $0.77
Diluted EPS (Cont. Ops) -$0.82 -$0.04 $0.17 $0.17 $0.77
Weighted Average Basic Share $261.5M $261.9M $346.7M $393.6M $395.7M
Weighted Average Diluted Share $261.5M $261.9M $347M $394.2M $396.9M
 
EBITDA $160M $163.9M $338.7M $282.2M $124.4M
EBIT $49.7M $43M $182.2M $144.9M $6.1M
 
Revenue (Reported) $454.9M $467.4M $666.5M $654.4M $465.5M
Operating Income (Reported) $49.7M $43M $182.2M $144.9M $6.1M
Operating Income (Adjusted) $49.7M $43M $182.2M $144.9M $6.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.8B $2B $1.9B $2.7B $2.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.5B $1.6B $1.6B $2.1B $2.1B
Gross Profit $240M $391.1M $303M $617.1M $790.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $60.4M $53.1M $57.6M $86.3M $114.2M
Other Inc / (Exp) -$36.6M -$128.9M -$47M -$83.8M --
Operating Expenses $71.3M -$142.6M $17.4M $120.7M $125.2M
Operating Income $168.7M $533.7M $285.6M $496.4M $665.5M
 
Net Interest Expenses $111.4M $96.1M $109.6M $121.4M $106.4M
EBT. Incl. Unusual Items -$255M $139.5M $75.8M $311M $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $30.3M $41.4M $51.1M $199.5M $423.6M
Net Income to Company -$282.1M $99.7M $27.5M $111.3M $637M
 
Minority Interest in Earnings -- -- $489.6K -$5.7M -$8.5M
Net Income to Common Excl Extra Items -$285.4M $98.1M $24.7M $111.5M $634.4M
 
Basic EPS (Cont. Ops) -$1.09 $0.37 $0.04 $0.32 $1.63
Diluted EPS (Cont. Ops) -$1.09 $0.37 $0.04 $0.32 $1.62
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $639.4M $991M $770.8M $1.1B $1.3B
EBIT $168.7M $533.7M $285.6M $496.4M $665.5M
 
Revenue (Reported) $1.8B $2B $1.9B $2.7B $2.8B
Operating Income (Reported) $168.7M $533.7M $285.6M $496.4M $665.5M
Operating Income (Adjusted) $168.7M $533.7M $285.6M $496.4M $665.5M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $1.5B $1.5B $1.9B $2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $1.2B $1.5B $1.5B --
Gross Profit $244.9M $238.6M $388.4M $544.1M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $34.6M $41.4M $69M $97.8M --
Other Inc / (Exp) -$109.7M -$26.7M -$60M $11.9M --
Operating Expenses -$158.8M -$18.9M $61.2M $102.5M --
Operating Income $403.6M $257.5M $327.2M $441.6M --
 
Net Interest Expenses $72.7M $83.8M $88.5M $79.2M --
EBT. Incl. Unusual Items $139.7M $95.2M $200.7M $912.9M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $28.4M $46.8M $134.9M $305.5M --
Net Income to Company $112.7M $48.5M $65.9M $610.1M --
 
Minority Interest in Earnings -- $489.6K -$9.5M -$5.9M --
Net Income to Common Excl Extra Items $111.2M $48.3M $65.8M $607.4M --
 
Basic EPS (Cont. Ops) $0.43 $0.13 $0.20 $1.55 --
Diluted EPS (Cont. Ops) $0.42 $0.13 $0.20 $1.55 --
Weighted Average Basic Share $785.5M $881M $1.1B $1.2B --
Weighted Average Diluted Share $786.4M $881.5M $1.1B $1.2B --
 
EBITDA $744.7M $631.4M $753.8M $857.3M --
EBIT $403.6M $257.5M $327.2M $441.6M --
 
Revenue (Reported) $1.5B $1.5B $1.9B $2B --
Operating Income (Reported) $403.6M $257.5M $327.2M $441.6M --
Operating Income (Adjusted) $403.6M $257.5M $327.2M $441.6M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $559.9M $342.9M $306.4M $332.9M $838.2M
Short Term Investments -- -- -- -- $57.4M
Accounts Receivable, Net $137.3M $210.3M $113.9M $223.9M $257.6M
Inventory $182.3M $200.1M $210M $273.4M $283.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $21.3M $19.5M $27.3M $8.4M $25M
Total Current Assets $962.7M $829.5M $710.2M $887.7M $1.5B
 
Property Plant And Equipment $4.8B $4.7B $4.8B $5.7B $6B
Long-Term Investments $22M $14.1M $13.3M $9.3M $17.4M
Goodwill -- -- -- $99.9M $99.3M
Other Intangibles $6.9M $7.5M $6.5M $5.3M $7.9M
Other Long-Term Assets $48.2M $66M $130M $97.5M $79.5M
Total Assets $5.9B $5.8B $5.9B $7B $7.9B
 
Accounts Payable $133.3M $106.5M $113.6M $91.3M $95.9M
Accrued Expenses $131.9M $128.9M $151.7M $199M $270.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $42.7M $42.7M $21.9M $38.3M $43.8M
Other Current Liabilities $31.5M $116M $128.6M $117.2M $55M
Total Current Liabilities $571.8M $643.2M $606.5M $708.5M $772.6M
 
Long-Term Debt $1.5B $1.5B $1.7B $1.8B $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $3.8B $4B $3.7B $4.1B $4.1B
 
Common Stock $2.3B $2.2B $2.4B $3B $3.8B
Other Common Equity Adj -- -- -- -- --
Common Equity $2.2B $1.9B $2.1B $2.8B $3.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $145.1M $135.5M
Total Equity $2.2B $1.9B $2.1B $2.9B $3.8B
 
Total Liabilities and Equity $5.9B $5.8B $5.9B $7B $7.9B
Cash and Short Terms $559.9M $342.9M $306.4M $332.9M $838.2M
Total Debt $1.5B $1.6B $1.7B $1.8B $1.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $377.3M $393.7M $345.5M $654.3M $850.6M
Short Term Investments -- -- $1.7M $54M --
Accounts Receivable, Net $119.9M $19.9M $122.4M $297.8M $181.3M
Inventory $168.8M $184.2M $321.7M $265.7M $294.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $10.1M $16.1M $13.4M $14.1M --
Total Current Assets $739.4M $713.7M $853.4M $1.3B $1.4B
 
Property Plant And Equipment $4.7B $4.9B $5.8B $5.8B $6.4B
Long-Term Investments $13.9M $14.6M $28.2M $13.6M $76.9M
Goodwill -- -- $88.6M $99.6M --
Other Intangibles $7.1M $7.2M $62M $63.8M --
Other Long-Term Assets $60.5M $119.9M $35.5M $22.2M --
Total Assets $5.7B $5.9B $7.1B $7.4B $8.2B
 
Accounts Payable $224.6M $290.6M $315.8M $351.7M $366.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $13.6M -- --
Current Portion Of Capital Lease Obligations $41.6M $28.3M $44.7M $36M --
Other Current Liabilities $84M $102.6M $103.7M $71.3M --
Total Current Liabilities $536.8M $576.5M $679.8M $683.2M $1.4B
 
Long-Term Debt $1.5B $1.7B $1.9B $1.6B $789.3M
Capital Leases -- -- -- -- --
Total Liabilities $3.8B $3.7B $4.2B $3.9B $3.9B
 
Common Stock $2.3B $2.4B $3B $3.6B $3.7B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $142M $136.5M --
Total Equity $1.9B $2.2B $2.9B $3.6B $4.3B
 
Total Liabilities and Equity $5.7B $5.9B $7.1B $7.4B $8.2B
Cash and Short Terms $377.3M $393.7M $345.5M $654.3M $850.6M
Total Debt $1.6B $1.7B $2B $1.6B $1.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$193.9M -$306.4M $91.6M $93.9M $92.9M
Depreciation & Amoritzation $487.7M $451.1M $441.4M $530.5M $600.7M
Stock-Based Compensation $20.1M $15.2M $2.7M $9.9M $26.4M
Change in Accounts Receivable -$50.6M -$76.5M $115.2M -$94.9M -$50M
Change in Inventories -$3.8M -$41.1M -$17M $24.5M $13.7M
Cash From Operations $214.8M $352.4M $539.7M $538.1M $818.7M
 
Capital Expenditures $484.5M $473.2M $402.2M $379.4M $478M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$484.5M -$471.7M -$443.2M -$377.8M -$544.3M
 
Dividends Paid (Ex Special Dividend) $5.1M $5.2M $5.3M $6M $7.5M
Special Dividend Paid
Long-Term Debt Issued $793.1M $741.7M -- $135M --
Long-Term Debt Repaid -$594M -$827.8M -$46.5M -$233.7M -$305.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $132.4M -$24.6M -$122.1M -$61M -$130.3M
Cash From Financing $326.8M -$90.1M -$156.6M -$129.8M $127.7M
 
Beginning Cash (CF) $559.9M $342.9M $306.4M $332M $780.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $57.7M -$210.7M -$58.9M $32.4M $400M
Ending Cash (CF) $618.1M $130.8M $248.6M $366.3M $1.2B
 
Levered Free Cash Flow -$269.7M -$120.8M $137.5M $158.7M $340.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$214.3M -$9.4M $61.3M $68.4M $308.6M
Depreciation & Amoritzation $109.8M $117.6M $153.5M $125.9M $117.8M
Stock-Based Compensation $2M $3.1M $3M $10.2M $27.9M
Change in Accounts Receivable $46.8M $41.5M -$47.6M -$84.6M $107.8M
Change in Inventories $6.6M $36.7M -$4.3M -$6.6M -$35.8M
Cash From Operations $134.2M $220.7M $200.1M $200.4M $157M
 
Capital Expenditures $113.2M $111.1M $93.1M $133.6M $152.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$113.1M -$148.9M -$96.5M -$137.2M -$145.9M
 
Dividends Paid (Ex Special Dividend) $2.6M $2.6M $3.4M $3.9M $3.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $18.5M -- $120.7M -- --
Long-Term Debt Repaid -$32.2M -$12.8M -$123.6M -$80.9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.4M -$27.9M -$16.2M -$34.8M --
Cash From Financing -$18.2M -$37.3M -$16M -$120.2M -$29.7M
 
Beginning Cash (CF) $377.3M $393.7M $343.7M $600.2M $850.6M
Foreign Exchange Rate Adjustment $26.4K $704.4K $645.5K $2M -$2.4M
Additions / Reductions $2.9M $35.2M $88.2M -$55M -$21M
Ending Cash (CF) $380.1M $429.6M $432.6M $547.2M $827.1M
 
Levered Free Cash Flow $21.1M $109.7M $107M $66.8M $4.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$282.1M $99.7M $27.5M $111.3M $637M
Depreciation & Amoritzation $468.4M $445.8M $473.5M $581M $599.6M
Stock-Based Compensation $19.7M $5.8M $10.6M $28.8M $50.8M
Change in Accounts Receivable $5.8M $81.5M -$57.7M -$160.4M $117.8M
Change in Inventories -$15.7M -$20.3M -$36.8M $48.9M -$15.7M
Cash From Operations $419M $560.2M $357.7M $781.7M $958.2M
 
Capital Expenditures $497.8M $413.7M $389.2M $449.9M $593.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$496.5M -$451.8M -$386.2M -$514M -$569M
 
Dividends Paid (Ex Special Dividend) $5.2M $5.2M $6.1M $7.5M $7.9M
Special Dividend Paid
Long-Term Debt Issued $1.3B -$3.5M $174.4M -- --
Long-Term Debt Repaid -$1.4B -$45.9M -$145.9M -$386.1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$17.1M -$107.6M -$66.1M -$132.6M --
Cash From Financing -$111.6M -$122.6M -$26.7M -$817.5K -$154.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$191.5M -$13.5M -$52M $268.9M $232.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$78.9M $146.5M -$31.5M $331.9M $364.6M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders $112.7M $48.5M $65.9M $610.1M --
Depreciation & Amoritzation $332.7M $364.8M $415.3M $414.7M --
Stock-Based Compensation -$2.3M $5.5M $24.4M $48.8M --
Change in Accounts Receivable $176.5M $3.6M -$61.9M $105.8M --
Change in Inventories $9.5M -$10.3M $14.2M -$15.2M --
Cash From Operations $464.2M $282.2M $525.8M $666M --
 
Capital Expenditures $282.4M $269.4M $339.9M $456M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$320.7M -$263.8M -$400M -$425.2M --
 
Dividends Paid (Ex Special Dividend) $5.2M $6M $7.5M $7.8M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $174.4M -- -- --
Long-Term Debt Repaid -$38.1M -$137.6M -$290M -$19.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$95.8M -$39.9M -$111.4M -$7.2M --
Cash From Financing -$124.1M $5.8M $134.8M -$147.7M --
 
Beginning Cash (CF) $994.8M $937.7M $1.7B $2.5B --
Foreign Exchange Rate Adjustment -$21.8K $2.1M $2.2M $2.7M --
Additions / Reductions $19.4M $26.3M $262.9M $95.8M --
Ending Cash (CF) $1B $966.2M $1.9B $2.6B --
 
Levered Free Cash Flow $181.7M $12.7M $185.9M $210M --

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
55
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
51
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 30x

Alerts

Buy
75
PRLB alert for Feb 10

Proto Labs, Inc. [PRLB] is down 2.16% over the past day.

Sell
30
MSTR alert for Feb 10

Strategy, Inc. [MSTR] is up 2.59% over the past day.

Sell
10
MOH alert for Feb 10

Molina Healthcare, Inc. [MOH] is down 3% over the past day.

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

Show me the best stock