Financhill
Buy
72

CAC Quote, Financials, Valuation and Earnings

Last price:
$43.38
Seasonality move :
1.5%
Day range:
$41.75 - $42.67
52-week range:
$31.79 - $50.07
Dividend yield:
3.95%
P/E ratio:
13.56x
P/S ratio:
3.41x
P/B ratio:
1.12x
Volume:
76.8K
Avg. volume:
54.5K
1-year change:
28.52%
Market cap:
$719.9M
Revenue:
$172.6M
EPS (TTM):
$3.14
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $183M $182.9M $183.8M $156.3M $172.6M
Revenue Growth (YoY) 10.18% -0.1% 0.51% -14.94% 10.42%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $57.9M $61M $62M $60M $64.1M
Other Inc / (Exp) -- -- -$912K -$12.1M $910K
Operating Expenses $57.4M $61.1M $62.6M $60.6M $63.5M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $74.4M $86.6M $77M $53.8M $65.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.9M $17.6M $15.6M $10.5M $12.5M
Net Income to Company $59.5M $69M $61.4M $43.4M $53M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $59.5M $69M $61.4M $43.4M $53M
 
Basic EPS (Cont. Ops) $3.96 $4.62 $4.18 $2.98 $3.63
Diluted EPS (Cont. Ops) $3.95 $4.60 $4.17 $2.97 $3.62
Weighted Average Basic Share $15M $14.9M $14.6M $14.6M $14.6M
Weighted Average Diluted Share $15M $15M $14.7M $14.6M $14.6M
 
EBITDA -- -- -- -- --
EBIT $95.3M $97.7M $102.1M $147.8M $182.6M
 
Revenue (Reported) $183M $182.9M $183.8M $156.3M $172.6M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $95.3M $97.7M $102.1M $147.8M $182.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $46.6M $45.1M $41.1M $41.2M $58.4M
Revenue Growth (YoY) 10.16% -3.15% -8.9% 0.33% 41.52%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14.5M $15.5M $14.6M $16M $20.2M
Other Inc / (Exp) -- -- -$1.8M $910K --
Operating Expenses $14.2M $15.7M $14.7M $16.1M $14.2M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $24.6M $21.1M $16M $16.3M $6.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.9M $4.3M $3.3M $3.1M -$1.2M
Net Income to Company $19.7M $16.8M $12.7M $13.3M $7.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $19.7M $16.8M $12.7M $13.3M $7.3M
 
Basic EPS (Cont. Ops) $1.32 $1.14 $0.87 $0.91 $0.43
Diluted EPS (Cont. Ops) $1.31 $1.13 $0.87 $0.91 $0.43
Weighted Average Basic Share $14.9M $14.7M $14.6M $14.6M $16.8M
Weighted Average Diluted Share $15M $14.8M $14.6M $14.6M $16.9M
 
EBITDA -- -- -- -- --
EBIT $27.7M $23.5M $34.4M $45.2M $35.7M
 
Revenue (Reported) $46.6M $45.1M $41.1M $41.2M $58.4M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $27.7M $23.5M $34.4M $45.2M $35.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $187.3M $181.4M $180M $156.5M $189.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $58.1M $62M $61.1M $61.4M $68.4M
Other Inc / (Exp) -- -- -$2.8M -$9.4M --
Operating Expenses $57.1M $62.6M $61.5M $62M $61.6M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $82.1M $83.1M $72M $54.2M $55.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.4M $17M $14.6M $10.3M $8.2M
Net Income to Company $65.7M $66.1M $57.4M $43.9M $47.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $65.7M $66.1M $57.4M $43.9M $47.1M
 
Basic EPS (Cont. Ops) $4.39 $4.44 $3.91 $3.01 $3.16
Diluted EPS (Cont. Ops) $4.37 $4.42 $3.91 $3.01 $3.14
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $97.7M $93.6M $113M $158.6M $173M
 
Revenue (Reported) $187.3M $181.4M $180M $156.5M $189.7M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $97.7M $93.6M $113M $158.6M $173M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $46.6M $45.1M $41.1M $41.2M $58.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14.5M $15.5M $14.6M $16M $20.2M
Other Inc / (Exp) -- -- -$1.8M $910K --
Operating Expenses $14.2M $15.7M $14.7M $16.1M $14.2M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $24.6M $21.1M $16M $16.3M $6.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.9M $4.3M $3.3M $3.1M -$1.2M
Net Income to Company $19.7M $16.8M $12.7M $13.3M $7.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $19.7M $16.8M $12.7M $13.3M $7.3M
 
Basic EPS (Cont. Ops) $1.32 $1.14 $0.87 $0.91 $0.43
Diluted EPS (Cont. Ops) $1.31 $1.13 $0.87 $0.91 $0.43
Weighted Average Basic Share $14.9M $14.7M $14.6M $14.6M $16.8M
Weighted Average Diluted Share $15M $14.8M $14.6M $14.6M $16.9M
 
EBITDA -- -- -- -- --
EBIT $27.7M $23.5M $34.4M $45.2M $35.7M
 
Revenue (Reported) $46.6M $45.1M $41.1M $41.2M $58.4M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $27.7M $23.5M $34.4M $45.2M $35.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $145.8M $220.6M $75.4M $99.8M $215M
Short Term Investments $1.1B $1.5B $695.9M $625.8M $572.6M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.3B $1.7B $771.3M $725.6M $787.5M
 
Property Plant And Equipment $39.9M $37.8M $36M $35M $37.1M
Long-Term Investments $1.1B $1.5B $1.2B $1.2B $1.1B
Goodwill $94.7M $94.7M $94.7M $94.7M $94.7M
Other Intangibles $2.8M $2.2M $1.6M $971K $415K
Other Long-Term Assets -- -- -- -- --
Total Assets $4.9B $5.5B $5.7B $5.7B $5.8B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $68.7M $285M $325M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $162.4M $211.6M $265.2M $485.6M $500.6M
 
Long-Term Debt $84.3M $44.3M $44.3M $44.3M $44.3M
Capital Leases -- -- -- -- --
Total Liabilities $4.4B $5B $5.2B $5.2B $5.3B
 
Common Stock $131.1M $123.1M $115.1M $115.6M $116.4M
Other Common Equity Adj -$4.6M -$1.8M $5.9M $6.1M $9M
Common Equity $529.3M $541.3M $451.3M $495.1M $531.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $529.3M $541.3M $451.3M $495.1M $531.2M
 
Total Liabilities and Equity $4.9B $5.5B $5.7B $5.7B $5.8B
Cash and Short Terms $1.3B $1.7B $771.3M $725.6M $787.5M
Total Debt $84.3M $44.3M $113.1M $329.3M $369.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $368.2M $139.4M $75.7M $176.7M $219.4M
Short Term Investments $3.1M $1.3B $615.1M $577.3M $815M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $371.3M $1.4B $690.8M $754M $1B
 
Property Plant And Equipment $39.1M $37.2M $35.7M $34.8M $53.2M
Long-Term Investments $1.1B $1.4B $1.2B $1.1B $1.4B
Goodwill $94.7M $94.7M $94.7M $94.7M $153.8M
Other Intangibles $2.7M $2M $1.4M $832K $47M
Other Long-Term Assets -- -- -- -- --
Total Assets $5.1B $5.4B $5.7B $5.8B $7B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $289.4M $400M $325M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $186.4M $237.7M $486.3M $601.5M $567.4M
 
Long-Term Debt $59.3M $44.3M $44.3M $44.3M $61.3M
Capital Leases -- -- -- -- --
Total Liabilities $4.6B $4.9B $5.3B $5.3B $6.3B
 
Common Stock $131.7M $123M $115.6M $116.4M $213.6M
Other Common Equity Adj $538K $1.2M $3.3M $8.6M $7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $532.1M $482.4M $464.9M $501.6M $640.1M
 
Total Liabilities and Equity $5.1B $5.4B $5.7B $5.8B $7B
Cash and Short Terms $371.3M $1.4B $690.8M $754M $1B
Total Debt $59.3M $44.3M $333.7M $444.3M $386.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $59.5M $69M $61.4M $43.4M $53M
Depreciation & Amoritzation $4.5M $4.4M $4.1M $4M $3.9M
Stock-Based Compensation $1.8M $2.4M $2.6M $2.8M $2.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $18.2M $142.7M $105.2M $67.5M $60.9M
 
Capital Expenditures $2.9M $1.9M $2.2M $2.6M $5.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$294.5M -$649.1M -$487.7M -$7M $30.3M
 
Dividends Paid (Ex Special Dividend) -$19.8M -$21.1M -$23.5M -$24.5M -$24.6M
Special Dividend Paid
Long-Term Debt Issued $25M $49.2M $53.6M $220.4M $375M
Long-Term Debt Repaid -$10.1M -$40.2M -$160K -$168K -$360.3M
Repurchase of Common Stock -$9.7M -$10.1M -$10.2M -$2M -$1.6M
Other Financing Activities -- -- -- -- -$246K
Cash From Financing $346.4M $581.2M $237.3M -$36.1M $23.9M
 
Beginning Cash (CF) $75.6M $145.8M $220.6M $75.4M $99.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $70.1M $74.9M -$145.2M $24.4M $115.2M
Ending Cash (CF) $145.8M $220.6M $75.4M $99.8M $215M
 
Levered Free Cash Flow $15.3M $140.9M $103M $64.9M $55.4M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $18.1M $15M $12.4M $12M --
Depreciation & Amoritzation $1.1M $1M $975K $958K --
Stock-Based Compensation $811K $893K $948K $920K --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $22.4M $26.8M $17.1M $14.5M --
 
Capital Expenditures $856K $559K $539K $1.3M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$332.8M -$160.9M -$3M $8.9M --
 
Dividends Paid (Ex Special Dividend) -$5.4M -$5.9M -$6.1M -$6.1M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$16M $133.8M -$38.1M -$128.9M --
Long-Term Debt Repaid -$15M -$40K -$48K $79.8M --
Repurchase of Common Stock -- -$6.9M -$2M -$1.6M --
Other Financing Activities -- -- -- -- --
Cash From Financing $45.8M $71.2M $4.4M -$94.5M --
 
Beginning Cash (CF) $368.2M $139.4M $75.7M $176.7M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$264.5M -$63M $18.5M -$71.2M --
Ending Cash (CF) $103.7M $76.4M $94.3M $105.6M --
 
Levered Free Cash Flow $21.6M $26.2M $16.6M $13.2M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $65.7M $66.1M $57.4M $43.9M $47.1M
Depreciation & Amoritzation $4.5M $4.3M $4M $4M $5.9M
Stock-Based Compensation $2.1M $2.3M $2.4M $3.1M $2.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $113.3M $123.4M $76.9M $70.8M $44.2M
 
Capital Expenditures $2M $1.9M $2.3M $2.7M $6.8M
Cash Acquisitions -- -- -- -- $48.3M
Cash From Investing -$250.1M -$720.4M -$421.5M $33.2M $97.1M
 
Dividends Paid (Ex Special Dividend) -$19.8M -$22.1M -$23.7M -$24.5M -$25.5M
Special Dividend Paid
Long-Term Debt Issued $24M $51.3M $248.7M $250.2M $125.4M
Long-Term Debt Repaid -$35.1M -$15.2M -$156K -$135.2M -$270.4M
Repurchase of Common Stock -$1.7M -$10.6M -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $450.8M $368.2M $281M -$3M -$98.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $314M -$228.9M -$63.6M $101M $42.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $111.3M $121.5M $74.7M $68.1M $37.4M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $37.9M $31.8M $25.1M $25.3M $7.3M
Depreciation & Amoritzation $2.2M $2.1M $1.9M $1.9M $3M
Stock-Based Compensation $1.5M $1.5M $1.4M $1.7M $827K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $84.5M $69.5M $31.7M $32.2M $1M
 
Capital Expenditures $1.2M $952K $1M $1.8M $1.8M
Cash Acquisitions -- -- -- -- $48.3M
Cash From Investing -$372.7M -$272.1M -$48.1M $4.1M $62M
 
Dividends Paid (Ex Special Dividend) -$10.3M -$11.8M -$12.3M -$12.3M -$7.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $8M $159.9M $183M $122M $1.3M
Long-Term Debt Repaid -$40.1M -$80K -$84K -$55.2M -$45.2M
Repurchase of Common Stock -$11K -$7.4M -$2M -$1.6M --
Other Financing Activities -- -- -- -- --
Cash From Financing $246.1M $58.4M $35.3M -$30.6M -$58.5M
 
Beginning Cash (CF) $514M $360M $151.2M $276.5M $215M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$42M -$144.2M $18.9M $5.8M $4.5M
Ending Cash (CF) $472M $215.8M $170M $282.3M $219.4M
 
Levered Free Cash Flow $83.3M $68.6M $30.6M $30.4M -$727K

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

GET BETTER TRADE IDEAS

Popular

Where Will Hershey Stock Be In 1 Year?
Where Will Hershey Stock Be In 1 Year?

Chocolate stocks used to be the epitome of sleepy stability,…

Where Will KNOT Stock Be In 1 Year?
Where Will KNOT Stock Be In 1 Year?

In the case of KNOT Offshore Partners (KNOP), most headlines…

Why Is Goldman Sachs Stock Up So Much?
Why Is Goldman Sachs Stock Up So Much?

Investment banking giant Goldman Sachs (NYSE:GS) has sharply outperformed the…

Stock Ideas

Buy
63
Is NVDA Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 53x

Buy
60
Is MSFT Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 42x

Sell
48
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
92
BGL alert for Jul 3

Blue Gold [BGL] is down 20.3% over the past day.

Sell
18
CNC alert for Jul 3

Centene [CNC] is down 1.3% over the past day.

Sell
12
MOH alert for Jul 3

Molina Healthcare [MOH] is up 0.3% over the past day.

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

Show me the best stock