Financhill
Buy
54

EXPO Quote, Financials, Valuation and Earnings

Last price:
$82.71
Seasonality move :
4.42%
Day range:
$81.71 - $82.92
52-week range:
$77.27 - $115.75
Dividend yield:
1.38%
P/E ratio:
39.01x
P/S ratio:
7.64x
P/B ratio:
9.98x
Volume:
251.4K
Avg. volume:
313K
1-year change:
6.63%
Market cap:
$4.2B
Revenue:
$558.5M
EPS (TTM):
$2.12
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $399.9M $466.3M $513.3M $536.8M $558.5M
Revenue Growth (YoY) -4.15% 16.6% 10.09% 4.57% 4.05%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $262.9M $293.3M $287.9M $344.3M $352.7M
Other Inc / (Exp) $12M $16.8M -$10.7M $17.4M $17.8M
Operating Expenses $316.7M $357.3M $372.5M $425.4M $439M
Operating Income $83.2M $108.9M $140.8M $111.3M $119.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $96.9M $125.8M $132.2M $135.9M $147.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.4M $24.6M $29.9M $35.6M $38.4M
Net Income to Company $82.6M $101.2M $102.3M $100.3M $109M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $82.6M $101.2M $102.3M $100.3M $109M
 
Basic EPS (Cont. Ops) $1.58 $1.92 $1.98 $1.96 $2.13
Diluted EPS (Cont. Ops) $1.55 $1.90 $1.96 $1.94 $2.11
Weighted Average Basic Share $52.4M $52.6M $51.7M $51.2M $51.1M
Weighted Average Diluted Share $53.3M $53.3M $52.3M $51.6M $51.6M
 
EBITDA $90.1M $115.4M $147.9M $120.2M $129.2M
EBIT $83.2M $108.9M $140.8M $111.3M $119.6M
 
Revenue (Reported) $399.9M $466.3M $513.3M $536.8M $558.5M
Operating Income (Reported) $83.2M $108.9M $140.8M $111.3M $119.6M
Operating Income (Adjusted) $83.2M $108.9M $140.8M $111.3M $119.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $103.2M $113.5M $127.4M $122.9M $136.8M
Revenue Growth (YoY) -6.24% 9.95% 12.2% -3.5% 11.28%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $71.1M $72.2M $81.2M $84.8M $84M
Other Inc / (Exp) $8.9M $5.3M $7.2M $9.8M $1.5M
Operating Expenses $85.5M $90.1M $105.3M $104.5M $109.5M
Operating Income $17.7M $23.4M $22M $18.4M $27.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $26.8M $28.7M $30.5M $30.1M $31.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5M $8.3M $8M $9.2M $7.7M
Net Income to Company $21.8M $20.4M $22.5M $20.9M $23.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $21.8M $20.4M $22.5M $20.9M $23.6M
 
Basic EPS (Cont. Ops) $0.42 $0.39 $0.44 $0.41 $0.46
Diluted EPS (Cont. Ops) $0.41 $0.38 $0.44 $0.41 $0.46
Weighted Average Basic Share $52.4M $52.6M $51.1M $51M $51.2M
Weighted Average Diluted Share $53.3M $53.4M $51.7M $51.5M $51.7M
 
EBITDA $19.4M $24.9M $23.9M $20.8M $29.7M
EBIT $17.7M $23.4M $22M $18.4M $27.3M
 
Revenue (Reported) $103.2M $113.5M $127.4M $122.9M $136.8M
Operating Income (Reported) $17.7M $23.4M $22M $18.4M $27.3M
Operating Income (Adjusted) $17.7M $23.4M $22M $18.4M $27.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $399.9M $466.3M $513.3M $536.8M $558.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $262.9M $293.3M $287.9M $344.3M $352.7M
Other Inc / (Exp) $12M $16.8M -$10.7M $17.4M $17.8M
Operating Expenses $316.7M $357.3M $372.5M $425.4M $439M
Operating Income $83.2M $108.9M $140.8M $111.3M $119.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $96.9M $125.8M $132.2M $135.9M $147.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.4M $24.6M $29.9M $35.6M $38.4M
Net Income to Company $82.6M $101.2M $102.3M $100.3M $109M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $82.6M $101.2M $102.3M $100.3M $109M
 
Basic EPS (Cont. Ops) $1.58 $1.93 $1.97 $1.96 $2.13
Diluted EPS (Cont. Ops) $1.55 $1.90 $1.96 $1.95 $2.12
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $90.1M $115.4M $147.9M $120.2M $129.2M
EBIT $83.2M $108.9M $140.8M $111.3M $119.6M
 
Revenue (Reported) $399.9M $466.3M $513.3M $536.8M $558.5M
Operating Income (Reported) $83.2M $108.9M $140.8M $111.3M $119.6M
Operating Income (Adjusted) $83.2M $108.9M $140.8M $111.3M $119.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $466.3M $513.3M $536.8M $558.5M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $293.3M $287.9M $344.3M $352.7M --
Other Inc / (Exp) $16.8M -$10.7M $17.4M $17.8M --
Operating Expenses $357.3M $372.5M $425.4M $439M --
Operating Income $108.9M $140.8M $111.3M $119.6M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $125.8M $132.2M $135.9M $147.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $24.6M $29.9M $35.6M $38.4M --
Net Income to Company $101.2M $102.3M $100.3M $109M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $101.2M $102.3M $100.3M $109M --
 
Basic EPS (Cont. Ops) $1.93 $1.97 $1.96 $2.13 --
Diluted EPS (Cont. Ops) $1.90 $1.96 $1.95 $2.12 --
Weighted Average Basic Share $210.4M $206.9M $204.6M $204.5M --
Weighted Average Diluted Share $213.3M $209.1M $206.5M $206.3M --
 
EBITDA $115.4M $147.9M $120.2M $129.2M --
EBIT $108.9M $140.8M $111.3M $119.6M --
 
Revenue (Reported) $466.3M $513.3M $536.8M $558.5M --
Operating Income (Reported) $108.9M $140.8M $111.3M $119.6M --
Operating Income (Adjusted) $108.9M $140.8M $111.3M $119.6M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $197.5M $297.7M $161.5M $187.2M $258.9M
Short Term Investments $45M -- -- -- --
Accounts Receivable, Net $80.3M $102M $120.2M $128.1M $117.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $12.7M $15.2M $17.6M $25M $26.6M
Total Current Assets $366.8M $452.8M $349.2M $379.5M $446.9M
 
Property Plant And Equipment $79.1M $74.3M $83.5M $99.9M $148.3M
Long-Term Investments -- -- -- -- --
Goodwill $8.6M $8.6M $8.6M $8.6M $8.6M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.2M $1.5M $2M $3.7M $6.1M
Total Assets $580.1M $683.7M $586.7M $646.8M $777.3M
 
Accounts Payable $3.3M $3.2M $8.6M $4.5M $5.3M
Accrued Expenses $91.2M $115.5M $116.1M $116.2M $121.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $6M $5.2M $5.3M $6.3M $5.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $117.3M $153M $159M $161.9M $163.2M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $218.6M $266.7M $265.9M $290.7M $356.2M
 
Common Stock $66K $66K $66K $66K $66K
Other Common Equity Adj -- -- -- -- -$3.8M
Common Equity $361.5M $417.1M $320.8M $356.1M $421.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $361.5M $417.1M $320.8M $356.1M $421.1M
 
Total Liabilities and Equity $580.1M $683.7M $586.7M $646.8M $777.3M
Cash and Short Terms $242.5M $297.7M $161.5M $187.2M $258.9M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $197.5M $297.7M $161.5M $187.2M $258.9M
Short Term Investments $45M -- -- -- --
Accounts Receivable, Net $80.3M $102M $120.2M $128.1M $117.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $12.7M $15.2M $17.6M $25M $26.6M
Total Current Assets $366.8M $452.8M $349.2M $379.5M $446.9M
 
Property Plant And Equipment $79.1M $74.3M $83.5M $99.9M $148.3M
Long-Term Investments -- -- -- -- --
Goodwill $8.6M $8.6M $8.6M $8.6M $8.6M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.2M $1.5M $2M $3.7M $6.1M
Total Assets $580.1M $683.7M $586.7M $646.8M $777.3M
 
Accounts Payable $3.3M $3.2M $8.6M $4.5M $5.3M
Accrued Expenses $91.2M $115.5M $116.1M $116.2M $121.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $6M $5.2M $5.3M $6.3M $5.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $117.3M $153M $159M $161.9M $163.2M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $218.6M $266.7M $265.9M $290.7M $356.2M
 
Common Stock $66K $66K $66K $66K $66K
Other Common Equity Adj -- -- -- -- -$3.8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $361.5M $417.1M $320.8M $356.1M $421.1M
 
Total Liabilities and Equity $580.1M $683.7M $586.7M $646.8M $777.3M
Cash and Short Terms $242.5M $297.7M $161.5M $187.2M $258.9M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $82.6M $101.2M $102.3M $100.3M $109M
Depreciation & Amoritzation $6.9M $6.5M $7.1M $8.9M $9.7M
Stock-Based Compensation $17.3M $19.3M $20.4M $20.4M $23.2M
Change in Accounts Receivable $6.7M -$30.3M -$33.3M -$471K $1.5M
Change in Inventories -- -- -- -- --
Cash From Operations $103.3M $124.6M $93.8M $127.4M $144.5M
 
Capital Expenditures $5M $6.8M $12M $16.4M $6.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing $5M $38.2M -$12M -$16.4M -$6.9M
 
Dividends Paid (Ex Special Dividend) -$39.8M -$43.2M -$49.2M -$54M -$58.2M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$40M -$7M -$155.9M -$24.2M -$5.7M
Other Financing Activities -$15.3M -$15.7M -$12.9M -$9.9M -$6.9M
Cash From Financing -$88.4M -$62.8M -$216M -$86M -$65.1M
 
Beginning Cash (CF) $176.4M $197.5M $297.7M $161.5M $187.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $20M $100M -$134.2M $25M $72.5M
Ending Cash (CF) $197.5M $297.7M $161.5M $187.2M $258.9M
 
Levered Free Cash Flow $98.3M $117.7M $81.8M $111M $137.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $21.8M $20.4M $22.5M $20.9M $23.6M
Depreciation & Amoritzation $1.7M $1.5M $1.9M $2.4M $2.5M
Stock-Based Compensation $4M $4M $4.3M $3.2M $4.9M
Change in Accounts Receivable -$560K $3.4M -$5.1M $13.1M $5.9M
Change in Inventories -- -- -- -- --
Cash From Operations $40.9M $54.2M $40.6M $71.3M $56.1M
 
Capital Expenditures $843K $1.4M $2.9M $1.9M $2.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$25.8M $23.6M -$2.9M -$1.9M -$2.6M
 
Dividends Paid (Ex Special Dividend) -$9.8M -$10.4M -$12.2M -$13.1M -$14.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$13.7M -$7.2M -$1K
Other Financing Activities -- -- -- -$22K -$90K
Cash From Financing -$6.1M -$10M -$25.4M -$20M -$12.3M
 
Beginning Cash (CF) $187.6M $229.8M $148.4M $137.1M $219.7M
Foreign Exchange Rate Adjustment $980K $90K $801K $713K -$1.9M
Additions / Reductions $8.9M $67.8M $12.2M $49.3M $41.1M
Ending Cash (CF) $197.5M $297.7M $161.5M $187.2M $258.9M
 
Levered Free Cash Flow $40M $52.8M $37.6M $69.4M $53.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $82.6M $101.2M $102.3M $100.3M $109M
Depreciation & Amoritzation $6.9M $6.5M $7.1M $8.9M $9.7M
Stock-Based Compensation $17.3M $19.3M $20.4M $20.4M $23.2M
Change in Accounts Receivable $6.7M -$30.3M -$33.3M -$471K $1.5M
Change in Inventories -- -- -- -- --
Cash From Operations $103.3M $124.6M $93.8M $127.4M $144.5M
 
Capital Expenditures $5M $6.8M $12M $16.4M $6.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing $5M $38.2M -$12M -$16.4M -$6.9M
 
Dividends Paid (Ex Special Dividend) -$39.8M -$43.2M -$49.2M -$54M -$58.2M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$40M -$7M -$155.9M -$24.2M -$5.7M
Other Financing Activities -$15.3M -$15.7M -$12.9M -$9.9M -$6.9M
Cash From Financing -$88.4M -$62.8M -$216M -$86M -$65.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $20M $100M -$134.2M $25M $72.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $98.3M $117.7M $81.8M $111M $137.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $101.2M $102.3M $100.3M $109M --
Depreciation & Amoritzation $6.5M $7.1M $8.9M $9.7M --
Stock-Based Compensation $19.3M $20.4M $20.4M $23.2M --
Change in Accounts Receivable -$30.3M -$33.3M -$471K $1.5M --
Change in Inventories -- -- -- -- --
Cash From Operations $124.6M $93.8M $127.4M $144.5M --
 
Capital Expenditures $6.8M $12M $16.4M $6.9M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $38.2M -$12M -$16.4M -$6.9M --
 
Dividends Paid (Ex Special Dividend) -$43.2M -$49.2M -$54M -$58.2M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$7M -$155.9M -$24.2M -$5.7M --
Other Financing Activities -$15.7M -$12.9M -$9.9M -$6.9M --
Cash From Financing -$62.8M -$216M -$86M -$65.1M --
 
Beginning Cash (CF) $851.8M $826.8M $572.4M $778.8M --
Foreign Exchange Rate Adjustment $169K -$2M $705K -$739K --
Additions / Reductions $100M -$134.2M $25M $72.5M --
Ending Cash (CF) $951.9M $690.6M $598.1M $850.5M --
 
Levered Free Cash Flow $117.7M $81.8M $111M $137.6M --

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

GET BETTER TRADE IDEAS

Popular

Is Goldman Sachs Stock a Buy Sell or Hold?
Is Goldman Sachs Stock a Buy Sell or Hold?

When the Federal Reserve started hiking rates in 2022, banks’…

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

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

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock