Financhill
Sell
32

CHE Quote, Financials, Valuation and Earnings

Last price:
$522.34
Seasonality move :
7.28%
Day range:
$520.00 - $526.21
52-week range:
$516.91 - $654.62
Dividend yield:
0.34%
P/E ratio:
26.44x
P/S ratio:
3.36x
P/B ratio:
6.34x
Volume:
205.3K
Avg. volume:
96.4K
1-year change:
-10.1%
Market cap:
$7.8B
Revenue:
$2.3B
EPS (TTM):
$19.79
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.9B $2.1B $2.1B $2.1B $2.3B
Revenue Growth (YoY) 8.75% 7.28% 2.87% -0.2% 6.06%
 
Cost of Revenues $1.3B $1.4B $1.4B $1.4B $1.5B
Gross Profit $617.4M $701.4M $769.8M $765.1M $798.8M
Gross Profit Margin 31.85% 33.73% 35.99% 35.84% 35.28%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $305.7M $330.2M $366.7M $358.7M $395.1M
Other Inc / (Exp) -$881K $8.7M $7.8M -$13.3M $4.4M
Operating Expenses $350.9M $311.7M $425.8M $417.9M $456M
Operating Income $266.5M $389.7M $344M $347.2M $342.8M
 
Net Interest Expenses $4M $2.4M $1.5M $4.2M --
EBT. Incl. Unusual Items $261.6M $396M $350.3M $329.7M $350.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $41.7M $76.5M $81.8M $80.1M $77.9M
Net Income to Company $219.9M $319.5M $268.6M $249.6M $272.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $219.9M $319.5M $268.6M $249.6M $272.5M
 
Basic EPS (Cont. Ops) $13.77 $20.02 $17.14 $16.72 $18.11
Diluted EPS (Cont. Ops) $13.31 $19.48 $16.85 $16.53 $17.93
Weighted Average Basic Share $16M $16M $15.7M $14.9M $15.1M
Weighted Average Diluted Share $16.5M $16.4M $15.9M $15.1M $15.2M
 
EBITDA $311.3M $454.9M $411.2M $393.4M $414.3M
EBIT $266.1M $398.3M $352.2M $334.3M $353.5M
 
Revenue (Reported) $1.9B $2.1B $2.1B $2.1B $2.3B
Operating Income (Reported) $266.5M $389.7M $344M $347.2M $342.8M
Operating Income (Adjusted) $266.1M $398.3M $352.2M $334.3M $353.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $528.3M $538.7M $526.5M $564.5M $606.2M
Revenue Growth (YoY) 9.92% 1.96% -2.26% 7.23% 7.38%
 
Cost of Revenues $339.2M $342.2M $346.9M $362.4M $396.2M
Gross Profit $189.1M $196.5M $179.5M $202.2M $210M
Gross Profit Margin 35.79% 36.48% 34.1% 35.81% 34.64%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $88.3M $89.2M $84M $99.6M $102M
Other Inc / (Exp) $7.3M $3.1M -$3.2M $4.3M $5.6M
Operating Expenses $114.7M $103.6M $98.7M $115.3M $117.8M
Operating Income $74.3M $92.9M $80.9M $86.9M $92.2M
 
Net Interest Expenses -- $526K $1.2M -- --
EBT. Incl. Unusual Items $81.6M $95.4M $76.5M $93.3M $101M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.9M $23.4M $19.6M $18.3M $25.3M
Net Income to Company $67.7M $72M $56.9M $75M $75.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $67.7M $72M $56.9M $75M $75.8M
 
Basic EPS (Cont. Ops) $4.25 $4.62 $3.82 $4.97 $5.04
Diluted EPS (Cont. Ops) $4.14 $4.55 $3.78 $4.93 $5.00
Weighted Average Basic Share $15.9M $15.6M $14.9M $15.1M $15M
Weighted Average Diluted Share $16.4M $15.8M $15M $15.2M $15.2M
 
EBITDA $95.8M $110.4M $92.4M $109.1M $117.2M
EBIT $81.6M $96M $77.7M $93.7M $101.5M
 
Revenue (Reported) $528.3M $538.7M $526.5M $564.5M $606.2M
Operating Income (Reported) $74.3M $92.9M $80.9M $86.9M $92.2M
Operating Income (Adjusted) $81.6M $96M $77.7M $93.7M $101.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.1B $2.1B $2.1B $2.2B $2.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $1.4B $1.4B $1.5B $1.5B
Gross Profit $678.1M $763.4M $772.7M $768.3M $847.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $326.7M $357.8M $353.9M $390.1M $417.9M
Other Inc / (Exp) $6.2M $10.2M -$14.6M $2.9M $12.8M
Operating Expenses $352.2M $371.5M $411.5M $452.6M $478.9M
Operating Income $325.9M $391.9M $361.2M $315.7M $368.9M
 
Net Interest Expenses $2.4M $2.1M $3.1M $1.4M --
EBT. Incl. Unusual Items $329.7M $400M $343.4M $317.2M $394.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $58.5M $92.4M $81.3M $72.6M $93.2M
Net Income to Company $271.3M $307.7M $262.1M $244.6M $301.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $271.3M $307.7M $262.1M $244.6M $301.7M
 
Basic EPS (Cont. Ops) $17.00 $19.39 $17.44 $16.30 $20.00
Diluted EPS (Cont. Ops) $16.49 $19.03 $17.21 $16.15 $19.79
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $388.8M $461.4M $405.8M $381.5M $459.3M
EBIT $332.5M $402.4M $346.9M $321.5M $396.6M
 
Revenue (Reported) $2.1B $2.1B $2.1B $2.2B $2.4B
Operating Income (Reported) $325.9M $391.9M $361.2M $315.7M $368.9M
Operating Income (Adjusted) $332.5M $402.4M $346.9M $321.5M $396.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.5B $1.6B $1.6B $1.7B $1.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1B $1B $1B $1.1B $1.2B
Gross Profit $503.1M $565.2M $568M $571.2M $620.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $243.4M $271M $261.8M $293.2M $317.5M
Other Inc / (Exp) $5.5M $6.6M -$12.2M $4M $14M
Operating Expenses $257.1M $316.5M $305.8M $340.6M $365M
Operating Income $246M $248.7M $262.2M $230.7M $255.3M
 
Net Interest Expenses $1.4M $1.1M $2.7M $2.1M --
EBT. Incl. Unusual Items $250.1M $254.2M $247.3M $234.8M $279.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $44.4M $60.3M $59.8M $52.3M $67.7M
Net Income to Company $205.7M $193.9M $187.5M $182.5M $211.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $205.7M $193.9M $187.5M $182.5M $211.7M
 
Basic EPS (Cont. Ops) $12.91 $12.27 $12.55 $12.13 $14.04
Diluted EPS (Cont. Ops) $12.53 $12.07 $12.40 $12.02 $13.89
Weighted Average Basic Share $47.8M $47.4M $44.8M $45.1M $45.2M
Weighted Average Diluted Share $49.3M $48.3M $45.3M $45.5M $45.8M
 
EBITDA $294M $300.2M $294.8M $282.9M $327.8M
EBIT $251.7M $255.5M $250.3M $237.5M $280.6M
 
Revenue (Reported) $1.5B $1.6B $1.6B $1.7B $1.8B
Operating Income (Reported) $246M $248.7M $262.2M $230.7M $255.3M
Operating Income (Adjusted) $251.7M $255.5M $250.3M $237.5M $280.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $6.2M $162.7M $32.9M $74.1M $264M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $143.8M $126.9M $137.2M $139.4M $181.5M
Inventory $7.5M $7.1M $10.1M $10.3M $12M
Prepaid Expenses $33.2M $32.8M $50.1M $48.8M $43.4M
Other Current Assets -- -- -- -- --
Total Current Assets $190.7M $329.4M $230.3M $272.6M $500.8M
 
Property Plant And Equipment $287.4M $311.3M $318.7M $335.4M $330.2M
Long-Term Investments -- -- -- -- --
Goodwill $577.4M $578.6M $578.6M $581.3M $585M
Other Intangibles $126.4M $118.1M $108.1M $99.7M $90.3M
Other Long-Term Assets $86.5M $97.6M $104.4M $98.7M $111.4M
Total Assets $1.3B $1.4B $1.3B $1.4B $1.7B
 
Accounts Payable $51.1M $54.2M $73M $41.9M $48.3M
Accrued Expenses $57.3M $65.3M $56.8M $65.5M $68.9M
Current Portion Of Long-Term Debt -- -- -- $5M --
Current Portion Of Capital Lease Obligations $39.3M $36.2M $37.9M $39M $38.6M
Other Current Liabilities $43.6M $42.6M $39M $38.9M $36.3M
Total Current Liabilities $262.2M $299.1M $302.4M $297.2M $312.1M
 
Long-Term Debt $90M -- $185M $92.5M --
Capital Leases -- -- -- -- --
Total Liabilities $541.7M $533.7M $719.5M $643.3M $560.2M
 
Common Stock $35.8M $36.3M $36.5M $36.8M $37.2M
Other Common Equity Adj -- -- -- -- --
Common Equity $726.6M $901.2M $623.3M $798.7M $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $726.6M $901.2M $623.3M $798.7M $1.1B
 
Total Liabilities and Equity $1.3B $1.4B $1.3B $1.4B $1.7B
Cash and Short Terms $6.2M $162.7M $32.9M $74.1M $264M
Total Debt $90M -- $185M $97.5M $15.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $112.8M $28.7M $7.8M $173.2M $238.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $110.8M $118.2M $121.7M $168M $196.5M
Inventory $7.5M $8.4M $10.5M $12.5M $9.9M
Prepaid Expenses $39.4M $45.2M $59M $40.8M $45.6M
Other Current Assets -- -- -- -- --
Total Current Assets $270.6M $200.6M $198.9M $394.5M $490.4M
 
Property Plant And Equipment $301.8M $317.9M $325.1M $328.8M $335.1M
Long-Term Investments -- -- -- -- --
Goodwill $578.5M $578.6M $579.9M $585M $666.9M
Other Intangibles $120.4M $110.6M $102.1M $92.8M $94.8M
Other Long-Term Assets $95.7M $110.5M $150.2M $109.8M $132.1M
Total Assets $1.4B $1.3B $1.4B $1.6B $1.8B
 
Accounts Payable $39.3M $60M $77.2M $56.5M $44.9M
Accrued Expenses $60.3M $54.1M $57.4M $70.6M $64M
Current Portion Of Long-Term Debt -- -- $5M -- --
Current Portion Of Capital Lease Obligations $33.3M $35.1M $39.8M $37.6M $42.5M
Other Current Liabilities $46.4M $39.3M $51.6M $37.8M $36.7M
Total Current Liabilities $329.2M $286.1M $298.2M $297.2M $264.8M
 
Long-Term Debt -- -- $95.9M -- --
Capital Leases -- -- -- -- --
Total Liabilities $565.5M $538.4M $634.8M $542.8M $533.7M
 
Common Stock $36.1M $36.4M $36.7M $37M $37.4M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $801.4M $779.7M $721.4M $1B $1.2B
 
Total Liabilities and Equity $1.4B $1.3B $1.4B $1.6B $1.8B
Cash and Short Terms $112.8M $28.7M $7.8M $173.2M $238.5M
Total Debt -- -- $100.9M -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $219.9M $319.5M $268.6M $249.6M $272.5M
Depreciation & Amoritzation $45.2M $56.6M $59.1M $59.2M $60.9M
Stock-Based Compensation $14.8M $18.4M $22.5M $26.3M $30.1M
Change in Accounts Receivable -$19.2M $12.8M -$8.4M -$2.4M -$41.5M
Change in Inventories -$1.8M $367K -$3M -$162K -$1.7M
Cash From Operations $301.2M $489.3M $308.6M $309.9M $330.3M
 
Capital Expenditures $53M $58.8M $58.7M $57.3M $56.9M
Cash Acquisitions -$138M -$3.6M -- -$3.5M -$4M
Cash From Investing -$190.8M -$61.6M -$57.8M -$59.4M -$60.6M
 
Dividends Paid (Ex Special Dividend) -$19.8M -$21.1M -$22M -$22M -$23.5M
Special Dividend Paid
Long-Term Debt Issued $482.9M $174.9M $222.2M $221.8M $15.7M
Long-Term Debt Repaid -$482.1M -$264.9M -$25.3M -$321.2M -$97.5M
Repurchase of Common Stock -$92.6M -$175.6M -$576M -$114.5M -$67.7M
Other Financing Activities -$31.9M -$34.9M -$15.3M -$18.3M -$9.1M
Cash From Financing -$109.2M -$271.2M -$380.6M -$209.3M -$79.8M
 
Beginning Cash (CF) $4.8M $6.2M $162.7M $32.9M $74.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3M $156.5M -$129.8M $41.2M $189.8M
Ending Cash (CF) $6.2M $162.7M $32.9M $74.1M $264M
 
Levered Free Cash Flow $248.2M $430.5M $249.9M $252.6M $273.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $67.7M $72M $56.9M $75M $75.8M
Depreciation & Amoritzation $14.2M $14.4M $14.7M $15.4M $15.7M
Stock-Based Compensation $3.2M $4M $4.7M $5.5M $6M
Change in Accounts Receivable $21.3M $4.5M $15.3M -$47.9M -$11.9M
Change in Inventories -$79K -$983K $227K -$827K $836K
Cash From Operations $124.6M $113M $52M $28.9M $90.5M
 
Capital Expenditures $10.4M $10.9M $13.5M $11.7M $13.5M
Cash Acquisitions -- -- -$394K -$3.7M -$5.1M
Cash From Investing -$10.2M -$10.4M -$14.3M -$15.4M -$18.5M
 
Dividends Paid (Ex Special Dividend) -$5.4M -$5.6M -$5.7M -$6M -$7.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $4.6M $19.7M -- --
Long-Term Debt Repaid -- -$1.5M -$37.4M -- --
Repurchase of Common Stock -$25M -$163.7M -$24.3M -$14.3M -$57.8M
Other Financing Activities $6.2M -$1.4M $3.8M -$669K $13.3M
Cash From Financing -$22M -$166M -$39.6M -$263K -$56.5M
 
Beginning Cash (CF) $20.4M $92.1M $9.6M $159.9M $222.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $92.4M -$63.4M -$1.9M $13.2M $15.5M
Ending Cash (CF) $112.8M $28.7M $7.8M $173.2M $238.5M
 
Levered Free Cash Flow $114.2M $102.1M $38.6M $17.3M $77M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $271.3M $307.7M $262.1M $244.6M $301.7M
Depreciation & Amoritzation $56.3M $59M $58.9M $59.9M $62.8M
Stock-Based Compensation $17.4M $21.5M $25.5M $29.3M $31.6M
Change in Accounts Receivable -$1.8M -$6M -$1.5M -$46.4M -$28M
Change in Inventories -$192K -$848K -$2.1M -$2M $2.6M
Cash From Operations $466M $331.9M $273.3M $321.9M $361.1M
 
Capital Expenditures $55.9M $60.6M $53.3M $63.3M $48.5M
Cash Acquisitions -$3.6M -- -$2M -$5.5M -$97.4M
Cash From Investing -$58.7M -$59.7M -$54M -$68.5M -$143.1M
 
Dividends Paid (Ex Special Dividend) -$20.8M -$21.9M -$22M -$23.1M -$25.7M
Special Dividend Paid
Long-Term Debt Issued $257.1M $4.6M $434.1M -- --
Long-Term Debt Repaid -$387.1M -$1.5M -$324.5M -$118M --
Repurchase of Common Stock -$167.8M -$358.9M -$347.2M -$40.7M -$192M
Other Financing Activities -$25.2M -$25.2M -$15.8M -$13.9M -$12.8M
Cash From Financing -$303.6M -$356.3M -$240.3M -$88.1M -$152.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $103.7M -$84M -$21M $165.4M $65.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $410.1M $271.3M $220M $258.6M $312.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $205.7M $193.9M $187.5M $182.5M $211.7M
Depreciation & Amoritzation $42.2M $44.7M $44.6M $45.3M $47.2M
Stock-Based Compensation $13.3M $16.3M $19.3M $22.4M $23.9M
Change in Accounts Receivable $28M $9.2M $16.2M -$27.8M -$14.3M
Change in Inventories -$84K -$1.3M -$360K -$2.2M $2.1M
Cash From Operations $402.4M $245M $209.7M $221.7M $252.6M
 
Capital Expenditures $42.7M $44.5M $39.1M $45.1M $36.8M
Cash Acquisitions -$3.6M -- -$2M -$4M -$97.4M
Cash From Investing -$45.6M -$43.7M -$39.9M -$49M -$131.4M
 
Dividends Paid (Ex Special Dividend) -$15.6M -$16.5M -$16.4M -$17.4M -$19.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $174.9M $4.6M $216.5M -- --
Long-Term Debt Repaid -$264.9M -$1.5M -$300.7M -$97.5M --
Repurchase of Common Stock -$147.1M -$330.4M -$101.5M -$27.8M -$152M
Other Financing Activities -$19.1M -$9.4M -$9.9M -$5.5M -$9.2M
Cash From Financing -$250.2M -$335.2M -$194.9M -$73.7M -$146.7M
 
Beginning Cash (CF) $55.5M $465M $60.7M $292.1M $800.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $106.6M -$133.9M -$25.1M $99M -$25.5M
Ending Cash (CF) $162.1M $331M $35.6M $391.1M $774.7M
 
Levered Free Cash Flow $359.7M $200.6M $170.6M $176.7M $215.8M

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