Financhill
Buy
62

CPK Quote, Financials, Valuation and Earnings

Last price:
$128.30
Seasonality move :
2.96%
Day range:
$127.40 - $129.65
52-week range:
$98.32 - $134.20
Dividend yield:
1.99%
P/E ratio:
24.37x
P/S ratio:
3.68x
P/B ratio:
2.12x
Volume:
112.5K
Avg. volume:
103.1K
1-year change:
19.69%
Market cap:
$3B
Revenue:
$787.2M
EPS (TTM):
$5.27
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $488.2M $570M $680.7M $670.6M $787.2M
Revenue Growth (YoY) 1.79% 16.75% 19.43% -1.48% 17.39%
 
Cost of Revenues $295.6M $352M $443.2M $415.3M $452.4M
Gross Profit $192.6M $217.9M $237.5M $255.3M $334.8M
Gross Profit Margin 39.46% 38.24% 34.89% 38.07% 42.53%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $3.4M $1.7M $5.1M -$9M -$2M
Operating Expenses $80M $86.8M $94.6M $94.1M $102.6M
Operating Income $112.6M $131.1M $142.9M $161.2M $232.2M
 
Net Interest Expenses $21.8M $20.1M $24.4M $36.9M $68.4M
EBT. Incl. Unusual Items $94.2M $112.7M $123.6M $115.3M $161.8M
Earnings of Discontinued Ops. $856K -- -- -- --
Income Tax Expense $23.5M $29.2M $33.8M $28.1M $43.2M
Net Income to Company $71.5M $83.5M $89.8M $87.2M $118.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $71.5M $83.5M $89.8M $87.2M $118.6M
 
Basic EPS (Cont. Ops) $4.28 $4.75 $5.07 $4.75 $5.28
Diluted EPS (Cont. Ops) $4.26 $4.73 $5.04 $4.73 $5.26
Weighted Average Basic Share $16.7M $17.6M $17.7M $18.4M $22.5M
Weighted Average Diluted Share $16.8M $17.6M $17.8M $18.4M $22.5M
 
EBITDA $183.7M $205.7M $228M $229.6M $311.7M
EBIT $115.9M $132.8M $148M $152.2M $230.2M
 
Revenue (Reported) $488.2M $570M $680.7M $670.6M $787.2M
Operating Income (Reported) $112.6M $131.1M $142.9M $161.2M $232.2M
Operating Income (Adjusted) $115.9M $132.8M $148M $152.2M $230.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $137M $160.4M $187.3M $185.3M $215M
Revenue Growth (YoY) 3.84% 17.02% 16.8% -1.05% 16.03%
 
Cost of Revenues $80.6M $101.2M $120.4M $110.2M $123.4M
Gross Profit $56.4M $59.1M $66.9M $75.1M $91.6M
Gross Profit Margin 41.16% 36.88% 35.69% 40.55% 42.62%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $225K -$435K $646K -$6.1M -$591K
Operating Expenses $21.2M $22.3M $23.9M $21.3M $23.9M
Operating Income $35.2M $36.8M $42.9M $53.8M $67.8M
 
Net Interest Expenses $6.3M $5M $7M $15.6M $17.5M
EBT. Incl. Unusual Items $29.1M $31.4M $36.6M $32M $49.7M
Earnings of Discontinued Ops. $691K -- -- -- --
Income Tax Expense $7.5M $8.7M $10.4M $6.7M $13M
Net Income to Company $22.4M $22.7M $26.2M $25.3M $36.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $22.4M $22.7M $26.2M $25.3M $36.7M
 
Basic EPS (Cont. Ops) $1.28 $1.29 $1.47 $1.27 $1.60
Diluted EPS (Cont. Ops) $1.28 $1.28 $1.47 $1.26 $1.60
Weighted Average Basic Share $17.4M $17.6M $17.7M $20.1M $22.8M
Weighted Average Diluted Share $17.5M $17.7M $17.8M $20.2M $22.9M
 
EBITDA $53.3M $55.2M $63.8M $64.4M $85.4M
EBIT $35.4M $36.4M $43.6M $47.7M $67.2M
 
Revenue (Reported) $137M $160.4M $187.3M $185.3M $215M
Operating Income (Reported) $35.2M $36.8M $42.9M $53.8M $67.8M
Operating Income (Adjusted) $35.4M $36.4M $43.6M $47.7M $67.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $488.2M $570M $680.7M $670.6M $787.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $295.6M $352M $443.2M $415.3M $452.4M
Gross Profit $192.6M $217.9M $237.5M $255.3M $334.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $3.4M $1.7M $5.1M -$9M -$2M
Operating Expenses $80M $86.8M $94.6M $94.1M $102.6M
Operating Income $112.6M $131.1M $142.9M $161.2M $232.2M
 
Net Interest Expenses $21.8M $20.1M $24.4M $36.9M $68.4M
EBT. Incl. Unusual Items $94.2M $112.7M $123.6M $115.3M $161.8M
Earnings of Discontinued Ops. $856K -- -- -- --
Income Tax Expense $23.5M $29.2M $33.8M $28.1M $43.2M
Net Income to Company $71.5M $83.5M $89.8M $87.2M $118.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $71.5M $83.5M $89.8M $87.2M $118.6M
 
Basic EPS (Cont. Ops) $4.27 $4.76 $5.06 $4.76 $5.27
Diluted EPS (Cont. Ops) $4.26 $4.73 $5.05 $4.73 $5.27
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $183.7M $205.7M $228M $229.6M $311.7M
EBIT $115.9M $132.8M $148M $152.2M $230.2M
 
Revenue (Reported) $488.2M $570M $680.7M $670.6M $787.2M
Operating Income (Reported) $112.6M $131.1M $142.9M $161.2M $232.2M
Operating Income (Adjusted) $115.9M $132.8M $148M $152.2M $230.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $570M $680.7M $670.6M $787.2M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $352M $443.2M $415.3M $452.4M --
Gross Profit $217.9M $237.5M $255.3M $334.8M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.7M $5.1M -$9M -$2M --
Operating Expenses $86.8M $94.6M $94.1M $102.6M --
Operating Income $131.1M $142.9M $161.2M $232.2M --
 
Net Interest Expenses $20.1M $24.4M $36.9M $68.4M --
EBT. Incl. Unusual Items $112.7M $123.6M $115.3M $161.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $29.2M $33.8M $28.1M $43.2M --
Net Income to Company $83.5M $89.8M $87.2M $118.6M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $83.5M $89.8M $87.2M $118.6M --
 
Basic EPS (Cont. Ops) $4.76 $5.06 $4.76 $5.27 --
Diluted EPS (Cont. Ops) $4.73 $5.05 $4.73 $5.27 --
Weighted Average Basic Share $70.2M $70.9M $73.5M $89.9M --
Weighted Average Diluted Share $70.5M $71.2M $73.7M $90.1M --
 
EBITDA $205.7M $228M $229.6M $311.7M --
EBIT $132.8M $148M $152.2M $230.2M --
 
Revenue (Reported) $570M $680.7M $670.6M $787.2M --
Operating Income (Reported) $131.1M $142.9M $161.2M $232.2M --
Operating Income (Adjusted) $132.8M $148M $152.2M $230.2M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.5M $5M $6.2M $4.9M $7.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $56.9M $58.5M $62.9M $71.8M $76.7M
Inventory $11.4M $21M $26.3M $29.2M $26.9M
Prepaid Expenses $15.7M $20.8M $22.2M $20.1M $21.1M
Other Current Assets $11.2M $20.8M $41.9M $22.3M $26.5M
Total Current Assets $136.4M $170.3M $194M $185.7M $204.3M
 
Property Plant And Equipment $1.6B $1.8B $1.8B $2.5B $2.7B
Long-Term Investments $10.8M $12.1M $10.6M $12.3M $14.4M
Goodwill $38.7M $44.7M $46.2M $508.2M $507.7M
Other Intangibles $8.3M $13.2M $17.9M $16.9M $15M
Other Long-Term Assets -- -- -- -- --
Total Assets $1.9B $2.1B $2.2B $3.3B $3.6B
 
Accounts Payable $60.3M $52.6M $61.5M $77.5M $78.3M
Accrued Expenses $18.1M $20.7M $17M $20.4M $18.7M
Current Portion Of Long-Term Debt $189.2M $239.6M $223.6M $198.4M $222M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $6.4M $3M $5.6M $14.1M $16.1M
Total Current Liabilities $329M $376.4M $369M $386.4M $419.4M
 
Long-Term Debt $508.5M $549.9M $578.4M $1.2B $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $1.3B $1.4B $2.1B $2.2B
 
Common Stock $8.5M $8.6M $8.6M $10.8M $11.1M
Other Common Equity Adj -$2.9M $4.6M $1.1M -$200K $400K
Common Equity $697.1M $774.1M $832.8M $1.2B $1.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $697.1M $774.1M $832.8M $1.2B $1.4B
 
Total Liabilities and Equity $1.9B $2.1B $2.2B $3.3B $3.6B
Cash and Short Terms $3.5M $5M $6.2M $4.9M $7.9M
Total Debt $697.7M $789.5M $802M $1.4B $1.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.5M $5M $6.2M $4.9M $7.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $56.9M $58.5M $62.9M $71.8M $76.7M
Inventory $11.4M $21M $26.3M $29.2M $26.9M
Prepaid Expenses $15.7M $20.8M $22.2M $20.1M $21.1M
Other Current Assets $11.2M $20.8M $41.9M $22.3M $26.5M
Total Current Assets $136.4M $170.3M $194M $185.7M $204.3M
 
Property Plant And Equipment $1.6B $1.8B $1.8B $2.5B $2.7B
Long-Term Investments $10.8M $12.1M $10.6M $12.3M $14.4M
Goodwill $38.7M $44.7M $46.2M $508.2M $507.7M
Other Intangibles $8.3M $13.2M $17.9M $16.9M $15M
Other Long-Term Assets -- -- -- -- --
Total Assets $1.9B $2.1B $2.2B $3.3B $3.6B
 
Accounts Payable $60.3M $52.6M $61.5M $77.5M $78.3M
Accrued Expenses $18.1M $20.7M $17M $20.4M $18.7M
Current Portion Of Long-Term Debt $189.2M $239.6M $223.6M $198.4M $222M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $6.4M $3M $5.6M $14.1M $16.1M
Total Current Liabilities $329M $376.4M $369M $386.4M $419.4M
 
Long-Term Debt $508.5M $549.9M $578.4M $1.2B $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $1.3B $1.4B $2.1B $2.2B
 
Common Stock $8.5M $8.6M $8.6M $10.8M $11.1M
Other Common Equity Adj -$2.9M $4.6M $1.1M -$200K $400K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $697.1M $774.1M $832.8M $1.2B $1.4B
 
Total Liabilities and Equity $1.9B $2.1B $2.2B $3.3B $3.6B
Cash and Short Terms $3.5M $5M $6.2M $4.9M $7.9M
Total Debt $697.7M $789.5M $802M $1.4B $1.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $71.5M $83.5M $89.8M $87.2M $118.6M
Depreciation & Amoritzation $67.7M $72.9M $80M $77.4M $81.5M
Stock-Based Compensation $4.8M $5.9M $6.4M $7.6M $8.4M
Change in Accounts Receivable -$261K -$6.2M $3.7M $1M -$13.2M
Change in Inventories $1.7M -$9.5M -$7.8M $300K $3.3M
Cash From Operations $158.9M $150.5M $158.9M $203.5M $239.4M
 
Capital Expenditures $165.5M $186.9M $128.3M $188.6M $355.3M
Cash Acquisitions -$22.2M -$36.4M -$11.8M -$925M $600K
Cash From Investing -$181.6M -$223M -$136.5M -$1.1B -$349.9M
 
Dividends Paid (Ex Special Dividend) -$27.2M -$31.5M -$35.2M -$40M -$54.2M
Special Dividend Paid
Long-Term Debt Issued $89.8M $59.5M $49.9M $627M $99.5M
Long-Term Debt Repaid -$53.6M -$13.8M -$18M -$21.5M -$18.5M
Repurchase of Common Stock -- -- -- -$28K --
Other Financing Activities -$977K -$1.5M -$2.8M -$2.5M -$1.5M
Cash From Financing $19.2M $74M -$21.2M $906.6M $113.5M
 
Beginning Cash (CF) $7M $3.5M $5M $6.2M $4.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.5M $1.5M $1.2M -$1.3M $3M
Ending Cash (CF) $3.5M $5M $6.2M $4.9M $7.9M
 
Levered Free Cash Flow -$6.6M -$36.4M $30.6M $14.9M -$115.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $22.4M $22.7M $26.2M $25.3M $36.7M
Depreciation & Amoritzation $17.9M $18.8M $20.2M $16.7M $18.2M
Stock-Based Compensation $1.2M $1.3M $1.7M $2.7M $2M
Change in Accounts Receivable -$10.5M -$28.8M -$27M -$30.9M -$39.5M
Change in Inventories -$1.1M -$5.1M -$4.5M -$2.7M $1.6M
Cash From Operations $43M -$2.3M $22.9M $20.2M $21.7M
 
Capital Expenditures $42.1M $38.7M $30.3M $50.9M $95.7M
Cash Acquisitions -$6.6M -$36.4M -$9.8M -$925M -$3K
Cash From Investing -$45.1M -$74.9M -$39.4M -$975.7M -$93.9M
 
Dividends Paid (Ex Special Dividend) -$7.1M -$8.3M -$9.3M -$10.5M -$14.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$5K $49.9M $41K $547.2M $66.6M
Long-Term Debt Repaid -$13.5M -$3.7M $48.8M $76.2M -$3.9M
Repurchase of Common Stock -- -- -- $28K --
Other Financing Activities -- -- $227K $2.1M -$1.4M
Cash From Financing $2.5M $76.3M $20.2M $958.6M $78.5M
 
Beginning Cash (CF) $3.1M $5.9M $2.5M $1.8M $1.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $443K -$910K $3.7M $3.1M $6.3M
Ending Cash (CF) $3.5M $5M $6.2M $4.9M $7.9M
 
Levered Free Cash Flow $946K -$41M -$7.4M -$30.8M -$74M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $71.5M $83.5M $89.8M $87.2M $118.6M
Depreciation & Amoritzation $67.7M $72.9M $80M $77.4M $81.5M
Stock-Based Compensation $4.8M $5.9M $6.4M $7.6M $8.4M
Change in Accounts Receivable -$261K -$6.2M $3.7M $1M -$13.2M
Change in Inventories $1.7M -$9.5M -$7.8M $300K $3.3M
Cash From Operations $158.9M $150.5M $158.9M $203.5M $239.4M
 
Capital Expenditures $165.5M $186.9M $128.3M $188.6M $355.3M
Cash Acquisitions -$22.2M -$36.4M -$11.8M -$925M $600K
Cash From Investing -$181.6M -$223M -$136.5M -$1.1B -$349.9M
 
Dividends Paid (Ex Special Dividend) -$27.2M -$31.5M -$35.2M -$40M -$54.2M
Special Dividend Paid
Long-Term Debt Issued $89.8M $59.5M $49.9M $627M $99.5M
Long-Term Debt Repaid -$53.6M -$13.8M -$18M -$21.5M -$18.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$977K -$1.5M -$2.8M -$2.5M -$1.5M
Cash From Financing $19.2M $74M -$21.2M $906.6M $113.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.5M $1.5M $1.2M -$1.3M $3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$6.6M -$36.4M $30.6M $14.9M -$115.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $83.5M $89.8M $87.2M $118.6M --
Depreciation & Amoritzation $72.9M $80M $77.4M $81.5M --
Stock-Based Compensation $5.9M $6.4M $7.6M $8.4M --
Change in Accounts Receivable -$6.2M $3.7M $1000K -$13.2M --
Change in Inventories -$9.5M -$7.8M $300K $3.3M --
Cash From Operations $150.5M $158.9M $203.5M $239.4M --
 
Capital Expenditures $186.9M $128.3M $188.6M $355.3M --
Cash Acquisitions -$36.4M -$11.8M -$925M $600K --
Cash From Investing -$223M -$136.5M -$1.1B -$349.9M --
 
Dividends Paid (Ex Special Dividend) -$31.5M -$35.2M -$40M -$54.2M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $59.5M $49.9M $627M $99.5M --
Long-Term Debt Repaid -$13.8M -$18M -$21.5M -$18.5M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.5M -$2.8M -$2.5M -$1.5M --
Cash From Financing $74M -$21.2M $906.6M $113.5M --
 
Beginning Cash (CF) $20M $16.9M $15.2M $14.6M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.5M $1.2M -$1.3M $3M --
Ending Cash (CF) $21.4M $18.1M $13.9M $17.6M --
 
Levered Free Cash Flow -$36.4M $30.6M $14.9M -$115.9M --

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

GET BETTER TRADE IDEAS

Popular

How High Could IBIT Go?
How High Could IBIT Go?

Recently, a surprising number of billionaire hedge fund managers have…

Is Raymond James Stock a Buy, Sell or Hold?
Is Raymond James Stock a Buy, Sell or Hold?

Raymond James Financial (NYSE:RJF) is one of America’s large financial…

Is JHX Stock a Buy Sell or Hold?
Is JHX Stock a Buy Sell or Hold?

James Hardie Industries (NYSE:JHX) is a manufacturer of outside building…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 37x

Alerts

Buy
80
CORT alert for Apr 1

Corcept Therapeutics [CORT] is up 109.21% over the past day.

Sell
47
RGC alert for Apr 1

Regencell Bioscience Holdings [RGC] is up 26.1% over the past day.

Buy
74
COOP alert for Apr 1

Mr. Cooper Group [COOP] is up 14.4% over the past day.

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

Show me the best stock