Financhill
Sell
48

EGP Quote, Financials, Valuation and Earnings

Last price:
$179.79
Seasonality move :
2.36%
Day range:
$177.13 - $180.15
52-week range:
$155.10 - $192.61
Dividend yield:
2.97%
P/E ratio:
38.69x
P/S ratio:
13.75x
P/B ratio:
2.84x
Volume:
436.3K
Avg. volume:
470.6K
1-year change:
0.31%
Market cap:
$9.4B
Revenue:
$640.2M
EPS (TTM):
$4.65
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $363M $409.5M $487M $570.6M $640.2M
Revenue Growth (YoY) 9.55% 12.8% 18.94% 17.16% 12.21%
 
Cost of Revenues $103.4M $115.1M $133.9M $154M $174.2M
Gross Profit $259.7M $294.4M $353.1M $416.6M $466M
Gross Profit Margin 71.53% 71.9% 72.5% 73.01% 72.79%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.1M $16.4M $16.9M $17.3M $21.4M
Other Inc / (Exp) $14.1M $39.7M $42.2M $20.4M $11.6M
Operating Expenses $131.4M $143.5M $170.5M $188.4M $210.8M
Operating Income $128.2M $150.9M $182.6M $228.1M $255.2M
 
Net Interest Expenses $33.9M $32.9M $38.5M $48M $39M
EBT. Incl. Unusual Items $108.4M $157.6M $186.3M $200.5M $227.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $108.4M $157.6M $186.3M $200.5M $227.8M
 
Minority Interest in Earnings -$28K -$81K -$92K -$57K -$56K
Net Income to Common Excl Extra Items $108.4M $157.6M $186.2M $200.5M $227.8M
 
Basic EPS (Cont. Ops) $2.77 $3.91 $4.37 $4.43 $4.67
Diluted EPS (Cont. Ops) $2.76 $3.90 $4.36 $4.42 $4.66
Weighted Average Basic Share $39.2M $40.3M $42.6M $45.2M $48.8M
Weighted Average Diluted Share $39.3M $40.4M $42.7M $45.3M $48.9M
 
EBITDA $258.7M $317.7M $378.4M $416.7M $453.2M
EBIT $142.3M $190.6M $224.8M $245.6M $263.8M
 
Revenue (Reported) $363M $409.5M $487M $570.6M $640.2M
Operating Income (Reported) $128.2M $150.9M $182.6M $228.1M $255.2M
Operating Income (Adjusted) $142.3M $190.6M $224.8M $245.6M $263.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $92.7M $107.4M $129.8M $149.1M $164M
Revenue Growth (YoY) 7.07% 15.87% 20.93% 14.87% 9.99%
 
Cost of Revenues $25.9M $29.6M $35.3M $39.4M $43.2M
Gross Profit $66.8M $77.8M $94.6M $109.8M $120.8M
Gross Profit Margin 72.09% 72.47% 72.83% 73.61% 73.67%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.5M $3.7M $4M $3.9M $4.3M
Other Inc / (Exp) $13.4M $39.1M $322K $13.9M $931K
Operating Expenses $34.2M $36.9M $44.6M $49.1M $53.9M
Operating Income $32.6M $40.9M $50M $60.6M $66.9M
 
Net Interest Expenses $8.8M $8.1M $11.6M $11.1M $9.2M
EBT. Incl. Unusual Items $37.2M $71.9M $38.7M $63.5M $58.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $37.2M $71.9M $38.7M $63.5M $58.7M
 
Minority Interest in Earnings -$14K -$22K -$17K -$14K -$14K
Net Income to Common Excl Extra Items $37.2M $71.9M $38.7M $63.5M $58.6M
 
Basic EPS (Cont. Ops) $0.94 $1.76 $0.89 $1.35 $1.17
Diluted EPS (Cont. Ops) $0.94 $1.75 $0.89 $1.35 $1.16
Weighted Average Basic Share $39.5M $40.8M $43.5M $46.8M $50.2M
Weighted Average Diluted Share $39.7M $41M $43.6M $47M $50.3M
 
EBITDA $78.3M $114.7M $92.4M $119.1M $116.8M
EBIT $47.6M $81.5M $51.8M $73.8M $67.1M
 
Revenue (Reported) $92.7M $107.4M $129.8M $149.1M $164M
Operating Income (Reported) $32.6M $40.9M $50M $60.6M $66.9M
Operating Income (Adjusted) $47.6M $81.5M $51.8M $73.8M $67.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $363M $409.5M $487M $570.6M $640.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $103.4M $115.1M $133.9M $154M $174.2M
Gross Profit $259.7M $294.4M $353.1M $416.6M $466M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.1M $16.4M $16.9M $17.3M $21.4M
Other Inc / (Exp) $14.1M $39.7M $42.2M $20.4M $11.6M
Operating Expenses $131.4M $143.5M $170.5M $188.4M $210.8M
Operating Income $128.2M $150.9M $182.6M $228.1M $255.2M
 
Net Interest Expenses $33.9M $32.9M $38.5M $48M $39M
EBT. Incl. Unusual Items $108.4M $157.6M $186.3M $200.5M $227.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $108.4M $157.6M $186.3M $200.5M $227.8M
 
Minority Interest in Earnings -$28K -$81K -$92K -$57K -$56K
Net Income to Common Excl Extra Items $108.4M $157.6M $186.2M $200.5M $227.8M
 
Basic EPS (Cont. Ops) $2.76 $3.90 $4.39 $4.41 $4.68
Diluted EPS (Cont. Ops) $2.76 $3.89 $4.39 $4.41 $4.65
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $258.7M $317.7M $378.4M $416.7M $453.2M
EBIT $142.3M $190.6M $224.8M $245.6M $263.8M
 
Revenue (Reported) $363M $409.5M $487M $570.6M $640.2M
Operating Income (Reported) $128.2M $150.9M $182.6M $228.1M $255.2M
Operating Income (Adjusted) $142.3M $190.6M $224.8M $245.6M $263.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $409.5M $487M $570.6M $640.2M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $115.1M $133.9M $154M $174.2M --
Gross Profit $294.4M $353.1M $416.6M $466M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.4M $16.9M $17.3M $21.4M --
Other Inc / (Exp) $39.7M $42.2M $20.4M $11.6M --
Operating Expenses $143.5M $170.5M $188.4M $210.8M --
Operating Income $150.9M $182.6M $228.1M $255.2M --
 
Net Interest Expenses $32.9M $38.5M $48M $39M --
EBT. Incl. Unusual Items $157.6M $186.3M $200.5M $227.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $157.6M $186.3M $200.5M $227.8M --
 
Minority Interest in Earnings -$81K -$92K -$57K -$56K --
Net Income to Common Excl Extra Items $157.6M $186.2M $200.5M $227.8M --
 
Basic EPS (Cont. Ops) $3.90 $4.39 $4.41 $4.68 --
Diluted EPS (Cont. Ops) $3.89 $4.39 $4.41 $4.65 --
Weighted Average Basic Share $161M $170.4M $180.9M $195.2M --
Weighted Average Diluted Share $161.5M $170.8M $181.3M $195.6M --
 
EBITDA $317.7M $378.4M $416.7M $453.2M --
EBIT $190.6M $224.8M $245.6M $263.8M --
 
Revenue (Reported) $409.5M $487M $570.6M $640.2M --
Operating Income (Reported) $150.9M $182.6M $228.1M $255.2M --
Operating Income (Adjusted) $190.6M $224.8M $245.6M $263.8M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $21K $4.4M $56K $40.3M $17.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $49.1M $59.1M $71M $82.3M $93.8M
Inventory -- $5.7M -- -- --
Prepaid Expenses $22.5M $7.8M $2.7M $7.2M $6.5M
Other Current Assets -- -- -- -- --
Total Current Assets $73.8M $88.5M $79.1M $132M $125M
 
Property Plant And Equipment $2.1M $2M $2.1M $2.8M $2.2M
Long-Term Investments $7.4M $7.3M $7.2M $7.5M $7.4M
Goodwill $990K $990K $990K $990K $990K
Other Intangibles $15.1M $18.9M $21.2M $20.4M $38.8M
Other Long-Term Assets -- $5.1M $11.3M $7.6M $8.3M
Total Assets $2.7B $3.2B $4B $4.5B $5.1B
 
Accounts Payable $2.4M $10.6M $11M $15M $10.9M
Accrued Expenses $6.5M $6.5M $9.6M $8.5M $8.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $208.5M $333.2M $322.4M $164.9M $168.6M
 
Long-Term Debt $1.2B $1.2B $1.7B $1.7B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $1.6B $2.1B $1.9B $1.8B
 
Common Stock $4K $4K $4K $5K $5K
Other Common Equity Adj -$10.8M $1.3M $36.4M $24.9M $22M
Common Equity $1.3B $1.6B $2B $2.6B $3.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $880K $1.4M $441K $307K $365K
Total Equity $1.3B $1.6B $2B $2.6B $3.3B
 
Total Liabilities and Equity $2.7B $3.2B $4B $4.5B $5.1B
Cash and Short Terms $21K $4.4M $56K $40.3M $17.5M
Total Debt $1.3B $1.5B $1.9B $1.7B $1.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $21K $4.4M $56K $40.3M $17.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $49.1M $59.1M $71M $82.3M $93.8M
Inventory -- $5.7M -- -- --
Prepaid Expenses $22.5M $7.8M $2.7M $7.2M $6.5M
Other Current Assets -- -- -- -- --
Total Current Assets $73.8M $88.5M $79.1M $132M $125M
 
Property Plant And Equipment $2.1M $2M $2.1M $2.8M $2.2M
Long-Term Investments $7.4M $7.3M $7.2M $7.5M $7.4M
Goodwill $990K $990K $990K $990K $990K
Other Intangibles $15.1M $18.9M $21.2M $20.4M $38.8M
Other Long-Term Assets -- $5.1M $11.3M $7.6M $8.3M
Total Assets $2.7B $3.2B $4B $4.5B $5.1B
 
Accounts Payable $2.4M $10.6M $11M $15M $10.9M
Accrued Expenses $6.5M $6.5M $9.6M $8.5M $8.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $208.5M $333.2M $322.4M $164.9M $168.6M
 
Long-Term Debt $1.2B $1.2B $1.7B $1.7B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $1.6B $2.1B $1.9B $1.8B
 
Common Stock $4K $4K $4K $5K $5K
Other Common Equity Adj -$10.8M $1.3M $36.4M $24.9M $22M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $880K $1.4M $441K $307K $365K
Total Equity $1.3B $1.6B $2B $2.6B $3.3B
 
Total Liabilities and Equity $2.7B $3.2B $4B $4.5B $5.1B
Cash and Short Terms $21K $4.4M $56K $40.3M $17.5M
Total Debt $1.3B $1.5B $1.9B $1.7B $1.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $108.4M $157.6M $186.3M $200.5M $227.8M
Depreciation & Amoritzation $116.4M $127.1M $153.6M $171.1M $189.4M
Stock-Based Compensation $6.6M $7.5M $8.3M $9M $10.5M
Change in Accounts Receivable -$4.6M -$11.6M -$9.3M -$15.4M -$13.4M
Change in Inventories -- -- -- -- --
Cash From Operations $196.3M $256.5M $316.5M $338.2M $416.6M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$288.3M -$529.3M -$521.1M -$570.1M -$724.3M
 
Dividends Paid (Ex Special Dividend) -$119.8M -$131.8M -$193.9M -$225.6M -$252.8M
Special Dividend Paid
Long-Term Debt Issued $900.4M $800.5M $1.5B $571.6M $65M
Long-Term Debt Repaid -$772.4M -$658.2M -$1.1B -$758.6M -$235M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$7.5M -$6.8M -$32.1M -$7.7M -$9.8M
Cash From Financing $91.8M $277.1M $200.3M $272.1M $285M
 
Beginning Cash (CF) $224K $21K $4.4M $56K $40.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$203K $4.4M -$4.3M $40.2M -$22.7M
Ending Cash (CF) $21K $4.4M $56K $40.3M $17.5M
 
Levered Free Cash Flow $196.3M $256.5M $316.5M $338.2M $416.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $37.2M $71.9M $38.7M $63.5M $58.7M
Depreciation & Amoritzation $30.7M $33.2M $40.6M $45.2M $49.7M
Stock-Based Compensation $1.5M $1.7M $1.8M $2.1M $2.2M
Change in Accounts Receivable -$5.6M -$8.9M -$6.5M -$3.4M -$2.8M
Change in Inventories -- -- -- -- --
Cash From Operations $16.7M $15.3M $40M $38.1M $53.9M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$98.6M -$208.7M -$135.6M -$180.6M -$327.5M
 
Dividends Paid (Ex Special Dividend) -$31.2M -$36.5M -$54.3M -$58.7M -$68.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $377.1M $308.6M $396.4M $137.4M $9.7M
Long-Term Debt Repaid -$277.2M -$193.8M -$232.4M -$137.4M -$129.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.2M $422K -$19.1M -$393K -$315K
Cash From Financing $81.9M $197.6M $90.9M $182.4M $274.2M
 
Beginning Cash (CF) $19K $247K $4.8M $374K $17M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2K $4.1M -$4.8M $39.9M $572K
Ending Cash (CF) $21K $4.4M $56K $40.3M $17.5M
 
Levered Free Cash Flow $16.7M $15.3M $40M $38.1M $53.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $108.4M $157.6M $186.3M $200.5M $227.8M
Depreciation & Amoritzation $116.4M $127.1M $153.6M $171.1M $189.4M
Stock-Based Compensation $6.6M $7.5M $8.3M $9M $10.5M
Change in Accounts Receivable -$4.6M -$11.6M -$9.3M -$15.4M -$13.4M
Change in Inventories -- -- -- -- --
Cash From Operations $196.3M $256.5M $316.5M $338.2M $416.6M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$288.3M -$529.3M -$521.1M -$570.1M -$724.3M
 
Dividends Paid (Ex Special Dividend) -$119.8M -$131.8M -$193.9M -$225.6M -$252.8M
Special Dividend Paid
Long-Term Debt Issued $900.4M $800.5M $1.5B $571.6M $65M
Long-Term Debt Repaid -$772.4M -$658.2M -$1.1B -$758.6M -$235M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$7.5M -$6.8M -$32.1M -$7.7M -$9.8M
Cash From Financing $91.8M $277.1M $200.3M $272.1M $285M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$203K $4.4M -$4.3M $40.2M -$22.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $196.3M $256.5M $316.5M $338.2M $416.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $157.6M $186.3M $200.5M $227.8M --
Depreciation & Amoritzation $127.1M $153.6M $171.1M $189.4M --
Stock-Based Compensation $7.5M $8.3M $9M $10.5M --
Change in Accounts Receivable -$11.6M -$9.3M -$15.4M -$13.4M --
Change in Inventories -- -- -- -- --
Cash From Operations $256.5M $316.5M $338.2M $416.6M --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$529.3M -$521.1M -$570.1M -$724.3M --
 
Dividends Paid (Ex Special Dividend) -$131.8M -$193.9M -$225.6M -$252.8M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $800.5M $1.5B $571.6M $65M --
Long-Term Debt Repaid -$658.2M -$1.1B -$758.6M -$235M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$6.8M -$32.1M -$7.7M -$9.8M --
Cash From Financing $277.1M $200.3M $272.1M $285M --
 
Beginning Cash (CF) $38.9M $20.5M $10.9M $112.2M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.4M -$4.3M $40.2M -$22.7M --
Ending Cash (CF) $43.3M $16.2M $51.1M $89.5M --
 
Levered Free Cash Flow $256.5M $316.5M $338.2M $416.6M --

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

GET BETTER TRADE IDEAS

Popular

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…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

3 Safest Stocks to Buy Now
3 Safest Stocks to Buy Now

With the S&P 500 now in correction and stocks selling…

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