Financhill
Sell
40

CHE Quote, Financials, Valuation and Earnings

Last price:
$593.43
Seasonality move :
1.67%
Day range:
$556.07 - $588.38
52-week range:
$512.12 - $627.12
Dividend yield:
0.32%
P/E ratio:
29.53x
P/S ratio:
3.67x
P/B ratio:
7.69x
Volume:
175.7K
Avg. volume:
140.6K
1-year change:
-5.93%
Market cap:
$8.6B
Revenue:
$2.4B
EPS (TTM):
$19.91
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.1B $2.1B $2.1B $2.3B $2.4B
Revenue Growth (YoY) 7.28% 2.87% -0.2% 6.06% 7.37%
 
Cost of Revenues $1.4B $1.4B $1.4B $1.5B $1.6B
Gross Profit $701.4M $769.8M $765.1M $798.8M $854.3M
Gross Profit Margin 33.73% 35.99% 35.84% 35.28% 35.14%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $330.2M $366.7M $358.7M $395.1M $424.4M
Other Inc / (Exp) $8.7M $7.8M -$13.3M $4.4M $19.7M
Operating Expenses $311.7M $425.8M $417.9M $456M $487.4M
Operating Income $389.7M $344M $347.2M $342.8M $366.9M
 
Net Interest Expenses $2.4M $1.5M $4.2M -- --
EBT. Incl. Unusual Items $396M $350.3M $329.7M $350.4M $399.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $76.5M $81.8M $80.1M $77.9M $97.5M
Net Income to Company $319.5M $268.6M $249.6M $272.5M $302M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $319.5M $268.6M $249.6M $272.5M $302M
 
Basic EPS (Cont. Ops) $20.02 $17.14 $16.72 $18.11 $20.10
Diluted EPS (Cont. Ops) $19.48 $16.85 $16.53 $17.93 $19.89
Weighted Average Basic Share $16M $15.7M $14.9M $15.1M $15M
Weighted Average Diluted Share $16.4M $15.9M $15.1M $15.2M $15.2M
 
EBITDA $454.9M $411.2M $393.4M $414.3M $464.3M
EBIT $398.3M $352.2M $334.3M $353.5M $401.2M
 
Revenue (Reported) $2.1B $2.1B $2.1B $2.3B $2.4B
Operating Income (Reported) $389.7M $344M $347.2M $342.8M $366.9M
Operating Income (Adjusted) $398.3M $352.2M $334.3M $353.5M $401.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $533.3M $541M $546.7M $585.9M $640M
Revenue Growth (YoY) 2.1% 1.44% 1.05% 7.18% 9.23%
 
Cost of Revenues $335M $336.3M $349.6M $358.3M $405.9M
Gross Profit $198.2M $204.7M $197.1M $227.6M $234.1M
Gross Profit Margin 37.17% 37.83% 36.05% 38.84% 36.58%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $86.8M $92.1M $96.9M $100.4M $104.3M
Other Inc / (Exp) $3.6M -$2.5M -$1.1M -$1.1M $3.1M
Operating Expenses $55M $105.6M $112.1M $113.9M $119.8M
Operating Income $143.2M $99M $85M $113.7M $114.3M
 
Net Interest Expenses $997K $436K $1.5M -- --
EBT. Incl. Unusual Items $145.8M $96.1M $82.4M $115.6M $120.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $32.1M $21.5M $20.3M $25.5M $29.8M
Net Income to Company $113.8M $74.6M $62.1M $90.1M $90.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $113.8M $74.6M $62.1M $90.1M $90.3M
 
Basic EPS (Cont. Ops) $7.12 $4.89 $4.17 $5.96 $6.08
Diluted EPS (Cont. Ops) $6.96 $4.81 $4.13 $5.90 $6.02
Weighted Average Basic Share $16M $15.3M $14.9M $15.1M $14.9M
Weighted Average Diluted Share $16.3M $15.5M $15.1M $15.3M $15M
 
EBITDA $161.2M $111M $98.6M $131.5M $136.5M
EBIT $146.8M $96.7M $84M $115.9M $120.6M
 
Revenue (Reported) $533.3M $541M $546.7M $585.9M $640M
Operating Income (Reported) $143.2M $99M $85M $113.7M $114.3M
Operating Income (Adjusted) $146.8M $96.7M $84M $115.9M $120.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.1B $2.1B $2.1B $2.3B $2.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $1.4B $1.4B $1.5B $1.6B
Gross Profit $701.4M $769.8M $765.1M $798.8M $854.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $330.2M $363.1M $358.7M $393.6M $421.7M
Other Inc / (Exp) $9.1M $4.1M -$13.3M $2.9M $17.1M
Operating Expenses $312.1M $422.1M $417.9M $454.5M $484.8M
Operating Income $389.3M $347.7M $347.2M $344.3M $369.6M
 
Net Interest Expenses $2.4M $1.5M $4.2M -- --
EBT. Incl. Unusual Items $396M $350.3M $329.7M $350.4M $399.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $76.5M $81.8M $80.1M $77.9M $97.5M
Net Income to Company $319.5M $268.6M $249.6M $272.5M $302M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $319.5M $268.6M $249.6M $272.5M $302M
 
Basic EPS (Cont. Ops) $20.03 $17.16 $16.72 $18.09 $20.12
Diluted EPS (Cont. Ops) $19.49 $16.88 $16.53 $17.92 $19.91
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $455.2M $411.2M $393.4M $414.3M $464.3M
EBIT $398.6M $352.2M $334.3M $353.5M $401.2M
 
Revenue (Reported) $2.1B $2.1B $2.1B $2.3B $2.4B
Operating Income (Reported) $389.3M $347.7M $347.2M $344.3M $369.6M
Operating Income (Adjusted) $398.6M $352.2M $334.3M $353.5M $401.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.1B $2.1B $2.3B $2.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $1.4B $1.5B $1.6B --
Gross Profit $769.8M $765.1M $798.8M $854.3M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $363.1M $358.7M $393.6M $421.7M --
Other Inc / (Exp) $4.1M -$13.3M $2.9M $17.1M --
Operating Expenses $422.1M $417.9M $454.5M $484.8M --
Operating Income $347.7M $347.2M $344.3M $369.6M --
 
Net Interest Expenses $1.5M $4.2M $2.1M -- --
EBT. Incl. Unusual Items $350.3M $329.7M $350.4M $399.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $81.8M $80.1M $77.9M $97.5M --
Net Income to Company $268.6M $249.6M $272.5M $302M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $268.6M $249.6M $272.5M $302M --
 
Basic EPS (Cont. Ops) $17.16 $16.72 $18.09 $20.12 --
Diluted EPS (Cont. Ops) $16.88 $16.53 $17.92 $19.91 --
Weighted Average Basic Share $62.7M $59.7M $60.2M $60.1M --
Weighted Average Diluted Share $63.8M $60.4M $60.8M $60.7M --
 
EBITDA $411.2M $393.4M $414.3M $464.3M --
EBIT $352.2M $334.3M $353.5M $401.2M --
 
Revenue (Reported) $2.1B $2.1B $2.3B $2.4B --
Operating Income (Reported) $347.7M $347.2M $344.3M $369.6M --
Operating Income (Adjusted) $352.2M $334.3M $353.5M $401.2M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $162.7M $32.9M $74.1M $264M $178.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $126.9M $137.2M $139.4M $181.5M $171.2M
Inventory $7.1M $10.1M $10.3M $12M $8.2M
Prepaid Expenses $32.8M $50.1M $48.8M $43.4M $37M
Other Current Assets -- -- -- -- --
Total Current Assets $329.4M $230.3M $272.6M $500.8M $394.7M
 
Property Plant And Equipment $311.3M $318.7M $335.4M $330.2M $328.2M
Long-Term Investments -- -- -- -- --
Goodwill $578.6M $578.6M $581.3M $585M $666.7M
Other Intangibles $118.1M $108.1M $99.7M $90.3M $92.2M
Other Long-Term Assets $97.6M $104.4M $98.7M $111.4M $136.6M
Total Assets $1.4B $1.3B $1.4B $1.7B $1.7B
 
Accounts Payable $54.2M $73M $41.9M $64M $44.1M
Accrued Expenses $65.3M $56.8M $65.5M $65M $56.9M
Current Portion Of Long-Term Debt -- -- $5M -- --
Current Portion Of Capital Lease Obligations $36.2M $37.9M $39M $38.6M $42.3M
Other Current Liabilities $42.6M $39M $38.9M $40.3M $42.7M
Total Current Liabilities $299.1M $302.4M $297.2M $312.1M $285.7M
 
Long-Term Debt -- $185M $92.5M -- --
Capital Leases -- -- -- -- --
Total Liabilities $533.7M $719.5M $643.3M $560.2M $549.6M
 
Common Stock $36.3M $36.5M $36.8M $37.2M $37.4M
Other Common Equity Adj -- -- -- -- --
Common Equity $901.2M $623.3M $798.7M $1.1B $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $901.2M $623.3M $798.7M $1.1B $1.1B
 
Total Liabilities and Equity $1.4B $1.3B $1.4B $1.7B $1.7B
Cash and Short Terms $162.7M $32.9M $74.1M $264M $178.4M
Total Debt -- $185M $97.5M -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $162.7M $32.9M $74.1M $264M $178.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $126.9M $137.2M $139.4M $181.5M $171.2M
Inventory $7.1M $10.1M $10.3M $12M $8.2M
Prepaid Expenses $32.8M $50.1M $48.8M $43.4M $37M
Other Current Assets -- -- -- -- --
Total Current Assets $329.4M $230.3M $272.6M $500.8M $394.7M
 
Property Plant And Equipment $311.3M $318.7M $335.4M $330.2M $328.2M
Long-Term Investments -- -- -- -- --
Goodwill $578.6M $578.6M $581.3M $585M $666.7M
Other Intangibles $118.1M $108.1M $99.7M $90.3M $92.2M
Other Long-Term Assets $97.6M $104.4M $98.7M $111.4M $136.6M
Total Assets $1.4B $1.3B $1.4B $1.7B $1.7B
 
Accounts Payable $54.2M $73M $41.9M $64M $44.1M
Accrued Expenses $65.3M $56.8M $65.5M $65M $56.9M
Current Portion Of Long-Term Debt -- -- $5M -- --
Current Portion Of Capital Lease Obligations $36.2M $37.9M $39M $38.6M $42.3M
Other Current Liabilities $42.6M $39M $38.9M $40.3M $42.7M
Total Current Liabilities $299.1M $302.4M $297.2M $312.1M $285.7M
 
Long-Term Debt -- $185M $92.5M -- --
Capital Leases -- -- -- -- --
Total Liabilities $533.7M $719.5M $643.3M $560.2M $549.6M
 
Common Stock $36.3M $36.5M $36.8M $37.2M $37.4M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $901.2M $623.3M $798.7M $1.1B $1.1B
 
Total Liabilities and Equity $1.4B $1.3B $1.4B $1.7B $1.7B
Cash and Short Terms $162.7M $32.9M $74.1M $264M $178.4M
Total Debt -- $185M $97.5M -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $319.5M $268.6M $249.6M $272.5M $302M
Depreciation & Amoritzation $56.6M $59.1M $59.2M $60.9M $63M
Stock-Based Compensation $18.4M $22.5M $26.3M $30.1M $32M
Change in Accounts Receivable $12.8M -$8.4M -$2.4M -$41.5M $10.7M
Change in Inventories $367K -$3M -$162K -$1.7M $3.8M
Cash From Operations $489.3M $308.6M $309.9M $330.3M $417.5M
 
Capital Expenditures $58.8M $58.7M $57.3M $56.9M $49.5M
Cash Acquisitions -$3.6M -- -$3.5M -$4M -$97.4M
Cash From Investing -$61.6M -$57.8M -$59.4M -$60.6M -$143.9M
 
Dividends Paid (Ex Special Dividend) -$21.1M -$22M -$22M -$23.5M -$27.1M
Special Dividend Paid
Long-Term Debt Issued $174.9M $222.2M $221.8M -- --
Long-Term Debt Repaid -$264.9M -$25.3M -$309.3M -$97.5M --
Repurchase of Common Stock -$175.6M -$576M -$114.5M -$67.7M -$361.4M
Other Financing Activities -$34.9M -$15.3M -$18.3M -$9.1M -$11.5M
Cash From Financing -$271.2M -$380.6M -$209.3M -$79.8M -$359.2M
 
Beginning Cash (CF) $6.2M $162.7M $32.9M $74.1M $264M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $156.5M -$129.8M $41.2M $189.8M -$85.6M
Ending Cash (CF) $162.7M $32.9M $74.1M $264M $178.4M
 
Levered Free Cash Flow $430.5M $249.9M $252.6M $273.4M $368M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $113.8M $74.6M $62.1M $90.1M $90.3M
Depreciation & Amoritzation $14.3M $14.4M $14.6M $15.5M $15.8M
Stock-Based Compensation $5.1M $6.2M $6.9M $7.7M $8.1M
Change in Accounts Receivable -$15.2M -$17.7M -$18.6M -$13.6M $25M
Change in Inventories $451K -$1.7M $198K $507K $1.7M
Cash From Operations $86.9M $63.6M $100.2M $108.6M $164.9M
 
Capital Expenditures $16.2M $14.2M $18.3M $11.8M $12.8M
Cash Acquisitions -- -- -$1.5M -- --
Cash From Investing -$16M -$14M -$19.5M -$11.7M -$12.5M
 
Dividends Paid (Ex Special Dividend) -$5.4M -$5.6M -$5.6M -$6.1M -$7.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $217.6M $5.3M -- --
Long-Term Debt Repaid -- -$23.8M -$8.7M -- --
Repurchase of Common Stock -$28.5M -$245.7M -$13M -$39.9M -$209.3M
Other Financing Activities -$15.8M -$5.9M -$8.4M -$3.6M -$2.3M
Cash From Financing -$21M -$45.4M -$14.4M -$6.1M -$212.5M
 
Beginning Cash (CF) $112.8M $28.7M $7.8M $173.2M $238.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $49.9M $4.2M $66.3M $90.8M -$60.1M
Ending Cash (CF) $162.7M $32.9M $74.1M $264M $178.4M
 
Levered Free Cash Flow $70.7M $49.4M $81.9M $96.8M $152.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $319.5M $268.6M $249.6M $272.5M $302M
Depreciation & Amoritzation $56.6M $59.1M $59.2M $60.9M $63M
Stock-Based Compensation $18.4M $22.5M $26.3M $30.1M $32M
Change in Accounts Receivable $12.8M -$8.4M -$2.4M -$41.5M $10.7M
Change in Inventories $367K -$3M -$162K -$1.7M $3.8M
Cash From Operations $489.3M $308.6M $309.9M $330.3M $417.5M
 
Capital Expenditures $58.8M $58.7M $57.3M $56.9M $49.5M
Cash Acquisitions -$3.6M -- -$3.5M -$4M -$97.4M
Cash From Investing -$61.6M -$57.8M -$59.4M -$60.6M -$143.9M
 
Dividends Paid (Ex Special Dividend) -$21.1M -$22M -$22M -$23.5M -$27.1M
Special Dividend Paid
Long-Term Debt Issued $174.9M $222.2M $221.8M -- --
Long-Term Debt Repaid -$264.9M -$25.3M -$309.3M -$97.5M --
Repurchase of Common Stock -$175.6M -$576M -$114.5M -$67.7M -$361.4M
Other Financing Activities -$34.9M -$15.3M -$18.3M -$9.1M -$11.5M
Cash From Financing -$271.2M -$380.6M -$209.3M -$79.8M -$359.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $156.5M -$129.8M $41.2M $189.8M -$85.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $430.5M $249.9M $252.6M $273.4M $368M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $268.6M $249.6M $272.5M $302M --
Depreciation & Amoritzation $59.1M $59.2M $60.9M $63M --
Stock-Based Compensation $22.5M $26.3M $30.1M $32M --
Change in Accounts Receivable -$8.4M -$2.4M -$41.5M $10.7M --
Change in Inventories -$3M -$162K -$1.7M $3.8M --
Cash From Operations $308.6M $309.9M $330.3M $417.5M --
 
Capital Expenditures $58.7M $57.3M $56.9M $49.5M --
Cash Acquisitions -- -$3.5M -$4M -$97.4M --
Cash From Investing -$57.8M -$59.4M -$60.6M -$143.9M --
 
Dividends Paid (Ex Special Dividend) -$22M -$22M -$23.5M -$27.1M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $222.2M $221.8M -- -- --
Long-Term Debt Repaid -$25.3M -$309.3M -$97.5M -- --
Repurchase of Common Stock -$576M -$114.5M -$67.7M -$361.4M --
Other Financing Activities -$15.3M -$18.3M -$9.1M -$11.5M --
Cash From Financing -$380.6M -$209.3M -$79.8M -$359.2M --
 
Beginning Cash (CF) $493.7M $68.5M $465.3M $1B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$129.8M $41.2M $189.8M -$85.6M --
Ending Cash (CF) $363.9M $109.7M $655.1M $953.1M --
 
Levered Free Cash Flow $249.9M $252.6M $273.4M $368M --

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

GET BETTER TRADE IDEAS

Popular

Is Realty Income the Best Dividend Stock to Buy Long-Term?
Is Realty Income the Best Dividend Stock to Buy Long-Term?

Realty Income (NYSE:O) is a longstanding real estate investment trust…

Is Archer Aviation a Buy, Sell or Hold?
Is Archer Aviation a Buy, Sell or Hold?

Vertical takeoff and landing (eVTOL) aircraft sound futuristic but that’s…

Down 50%, Is Dell Technologies a Buy?
Down 50%, Is Dell Technologies a Buy?

Dell (NYSE:DELL)’s share price has been on a roller coaster…

Stock Ideas

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
53
Is MSFT Stock a Buy?

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

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Sell
33
BULZ alert for Apr 10

MicroSectors Solactive FANG & Innov 3X Levd ETN [BULZ] is down 15.35% over the past day.

Sell
31
TECS alert for Apr 10

Direxion Daily Technology Bear 3x Shares [TECS] is up 12.66% over the past day.

Sell
48
FNGA alert for Apr 10

MicroSectors FANG+ Index 3X Leveraged ETN [FNGA] is down 13.3% over the past day.

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

Show me the best stock