Financhill
Buy
55

EGP Quote, Financials, Valuation and Earnings

Last price:
$161.14
Seasonality move :
3.53%
Day range:
$159.55 - $163.89
52-week range:
$155.23 - $192.61
Dividend yield:
3.23%
P/E ratio:
33.36x
P/S ratio:
12.41x
P/B ratio:
2.82x
Volume:
838.6K
Avg. volume:
328.4K
1-year change:
-10.77%
Market cap:
$8B
Revenue:
$570.6M
EPS (TTM):
$4.84
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $331.4M $363M $409.5M $487M $570.6M
Revenue Growth (YoY) 10.32% 9.55% 12.8% 18.94% 17.16%
 
Cost of Revenues $93.3M $103.4M $115.1M $133.9M $154M
Gross Profit $238.1M $259.7M $294.4M $353.1M $416.6M
Gross Profit Margin 71.85% 71.53% 71.9% 72.5% 73.01%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.8M $15.1M $16.4M $16.9M $17.3M
Other Inc / (Exp) $41.2M $14.1M $39.7M $42.2M $20.4M
Operating Expenses $121.5M $131.4M $143.5M $170.5M $188.4M
Operating Income $116.6M $128.2M $150.9M $182.6M $228.1M
 
Net Interest Expenses $34.5M $33.9M $32.9M $38.5M $48M
EBT. Incl. Unusual Items $123.3M $108.4M $157.6M $186.3M $200.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $123.3M $108.4M $157.6M $186.3M $200.5M
 
Minority Interest in Earnings -$1.7M -$28K -$81K -$92K -$57K
Net Income to Common Excl Extra Items $121.7M $108.4M $157.6M $186.2M $200.5M
 
Basic EPS (Cont. Ops) $3.25 $2.77 $3.91 $4.37 $4.43
Diluted EPS (Cont. Ops) $3.24 $2.76 $3.90 $4.36 $4.42
Weighted Average Basic Share $37.4M $39.2M $40.3M $42.6M $45.2M
Weighted Average Diluted Share $37.5M $39.3M $40.4M $42.7M $45.3M
 
EBITDA $262.5M $258.7M $317.7M $376.3M $416.7M
EBIT $157.8M $142.3M $190.6M $222.7M $245.6M
 
Revenue (Reported) $331.4M $363M $409.5M $487M $570.6M
Operating Income (Reported) $116.6M $128.2M $150.9M $182.6M $228.1M
Operating Income (Adjusted) $157.8M $142.3M $190.6M $222.7M $245.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $92M $104.6M $125.7M $146.5M $162.9M
Revenue Growth (YoY) 9.62% 13.68% 20.14% 16.61% 11.16%
 
Cost of Revenues $26.3M $29.6M $35M $40.7M $44.2M
Gross Profit $65.7M $75M $90.6M $105.8M $118.7M
Gross Profit Margin 71.39% 71.66% 72.12% 72.22% 72.89%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4M $3.7M $4.1M $3.6M $5.3M
Other Inc / (Exp) $244K $210K $326K $474K $582K
Operating Expenses $33.2M $36M $43.4M $46.1M $54.2M
Operating Income $32.5M $39M $47.3M $59.7M $64.5M
 
Net Interest Expenses $8.3M $8.4M $9.8M $11.3M $9.9M
EBT. Incl. Unusual Items $24.4M $30.8M $37.8M $48.9M $55.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $24.4M $30.8M $37.8M $48.9M $55.2M
 
Minority Interest in Earnings -$10K -$21K -$25K -$14K -$14K
Net Income to Common Excl Extra Items $24.4M $30.8M $37.8M $48.9M $55.2M
 
Basic EPS (Cont. Ops) $0.62 $0.76 $0.87 $1.07 $1.13
Diluted EPS (Cont. Ops) $0.62 $0.76 $0.87 $1.07 $1.13
Weighted Average Basic Share $39.3M $40.4M $43.5M $45.7M $48.9M
Weighted Average Diluted Share $39.5M $40.6M $43.6M $45.8M $49M
 
EBITDA $61.4M $71M $86.3M $102M $113.2M
EBIT $32.2M $38.7M $47.1M $59.4M $64.3M
 
Revenue (Reported) $92M $104.6M $125.7M $146.5M $162.9M
Operating Income (Reported) $32.5M $39M $47.3M $59.7M $64.5M
Operating Income (Adjusted) $32.2M $38.7M $47.1M $59.4M $64.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $356.9M $394.8M $464.6M $551.3M $625.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $101.8M $111.4M $128.2M $149.9M $170.4M
Gross Profit $255.1M $283.4M $336.4M $401.3M $455M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.6M $16.2M $16.6M $17.4M $21M
Other Inc / (Exp) $30.7M $14M $81M $6.8M $24.6M
Operating Expenses $129.9M $140.8M $162.9M $183.8M $206M
Operating Income $125.2M $142.6M $173.5M $217.5M $248.9M
 
Net Interest Expenses $33.4M $33.7M $34.9M $48.5M $40.9M
EBT. Incl. Unusual Items $122.5M $122.9M $219.5M $175.8M $232.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $122.5M $122.9M $219.5M $175.8M $232.6M
 
Minority Interest in Earnings -$1.7M -$73K -$97K -$60K -$56K
Net Income to Common Excl Extra Items $120.8M $122.8M $219.4M $175.7M $232.6M
 
Basic EPS (Cont. Ops) $3.11 $3.08 $5.26 $3.95 $4.86
Diluted EPS (Cont. Ops) $3.10 $3.08 $5.25 $3.95 $4.84
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $269.2M $281.3M $400.7M $387.9M $455.6M
EBIT $155.8M $156.7M $254.4M $221.5M $270.6M
 
Revenue (Reported) $356.9M $394.8M $464.6M $551.3M $625.3M
Operating Income (Reported) $125.2M $142.6M $173.5M $217.5M $248.9M
Operating Income (Adjusted) $155.8M $156.7M $254.4M $221.5M $270.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $270.4M $302.1M $357.2M $421.4M $476.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $77.5M $85.5M $98.6M $114.7M $131M
Gross Profit $192.9M $216.6M $258.5M $306.8M $345.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.5M $12.7M $12.9M $13.5M $17.1M
Other Inc / (Exp) $711K $621K $41.9M $6.5M $10.6M
Operating Expenses $97.2M $106.6M $126M $139.3M $156.9M
Operating Income $95.6M $110M $132.6M $167.5M $188.3M
 
Net Interest Expenses $25.2M $24.9M $26.9M $36.9M $29.8M
EBT. Incl. Unusual Items $71.2M $85.7M $147.6M $137.1M $169.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $71.2M $85.7M $147.6M $137.1M $169.2M
 
Minority Interest in Earnings -$14K -$59K -$75K -$43K -$42K
Net Income to Common Excl Extra Items $71.2M $85.7M $147.5M $137M $169.1M
 
Basic EPS (Cont. Ops) $1.82 $2.14 $3.50 $3.06 $3.51
Diluted EPS (Cont. Ops) $1.82 $2.14 $3.50 $3.06 $3.49
Weighted Average Basic Share $117.2M $120.2M $126.9M $134.1M $145M
Weighted Average Diluted Share $117.5M $120.5M $127.3M $134.3M $145.3M
 
EBITDA $180.4M $203M $286M $297.6M $336.5M
EBIT $94.7M $109.1M $172.9M $171.8M $196.7M
 
Revenue (Reported) $270.4M $302.1M $357.2M $421.4M $476.2M
Operating Income (Reported) $95.6M $110M $132.6M $167.5M $188.3M
Operating Income (Adjusted) $94.7M $109.1M $172.9M $171.8M $196.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $224K $21K $4.4M $56K $40.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $46M $49.1M $59.1M $71M $82.3M
Inventory -- -- $5.7M -- --
Prepaid Expenses $18.5M $22.5M $7.8M $2.7M $7.2M
Other Current Assets -- -- -- -- --
Total Current Assets $64.7M $73.8M $88.5M $79.1M $132M
 
Property Plant And Equipment $2.1M $2.1M $2M $2.1M $2.8M
Long-Term Investments $7.8M $7.4M $7.3M $7.2M $7.5M
Goodwill $990K $990K $990K $990K $990K
Other Intangibles $17.6M $15.1M $18.9M $21.2M $20.4M
Other Long-Term Assets -- -- $5.1M $11.3M $7.6M
Total Assets $2.5B $2.7B $3.2B $4B $4.5B
 
Accounts Payable -- $2.4M $10.6M $11M $15M
Accrued Expenses $6.4M $6.5M $6.5M $9.6M $8.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $217.3M $208.5M $333.2M $322.4M $164.9M
 
Long-Term Debt $1.1B $1.2B $1.2B $1.7B $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1.5B $1.6B $2.1B $1.9B
 
Common Stock $4K $4K $4K $4K $5K
Other Common Equity Adj $2.8M -$10.8M $1.3M $36.4M $24.9M
Common Equity $1.2B $1.3B $1.6B $2B $2.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.8M $880K $1.4M $441K $307K
Total Equity $1.2B $1.3B $1.6B $2B $2.6B
 
Total Liabilities and Equity $2.5B $2.7B $3.2B $4B $4.5B
Cash and Short Terms $224K $21K $4.4M $56K $40.3M
Total Debt $1.2B $1.3B $1.5B $1.9B $1.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $19K $247K $4.8M $374K $17M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $48.9M $55.5M $64.6M $76.6M $87.2M
Inventory -- -- -- -- --
Prepaid Expenses $19.8M $11.1M $14M $11.3M $10.1M
Other Current Assets -- -- -- -- --
Total Current Assets $68.7M $81.6M $84.1M $94.7M $125.5M
 
Property Plant And Equipment $2.3M $2.1M $2M $1.7M $2.4M
Long-Term Investments $7.5M $7.1M $7.7M $7.3M $7.2M
Goodwill $990K $990K $990K $990K $990K
Other Intangibles $13.9M $16.3M $23.5M $19.4M $23.2M
Other Long-Term Assets -- -- $5.2M $6.6M $7.7M
Total Assets $2.6B $3B $4B $4.4B $4.8B
 
Accounts Payable -- -- $16.8M $14.9M $10.9M
Accrued Expenses $6.3M $8.9M $10.9M $14.2M $14.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $199.1M $224.2M $363.4M $235.6M $221.2M
 
Long-Term Debt $1.1B $1.3B $1.5B $1.7B $1.6B
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.6B $2B $2B $1.9B
 
Common Stock $4K $4K $4K $4K $5K
Other Common Equity Adj -$13.4M -$2.5M $41.1M $42.1M $13.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.7M $842K $1.3M $301K $247K
Total Equity $1.2B $1.4B $2B $2.4B $2.8B
 
Total Liabilities and Equity $2.6B $3B $4B $4.4B $4.8B
Cash and Short Terms $19K $247K $4.8M $374K $17M
Total Debt $1.2B $1.3B $1.7B $1.7B $1.6B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $123.3M $108.4M $157.6M $186.3M $200.5M
Depreciation & Amoritzation $104.7M $116.4M $127.1M $153.6M $171.1M
Stock-Based Compensation $6.8M $6.6M $7.5M $8.3M $9M
Change in Accounts Receivable -$5.6M -$4.6M -$11.6M -$9.3M -$15.4M
Change in Inventories -- -- -- -- --
Cash From Operations $195.9M $196.3M $256.5M $316.5M $338.2M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$443.3M -$288.3M -$529.3M -$521.1M -$570.1M
 
Dividends Paid (Ex Special Dividend) -$108.8M -$119.8M -$131.8M -$193.9M -$225.6M
Special Dividend Paid
Long-Term Debt Issued $1.2B $900.4M $800.5M $1.5B $571.6M
Long-Term Debt Repaid -$1.1B -$772.4M -$658.2M -$1.1B -$758.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5M -$7.5M -$6.8M -$32.1M -$7.7M
Cash From Financing $247.3M $91.8M $277.1M $200.3M $272.1M
 
Beginning Cash (CF) $374K $224K $21K $4.4M $56K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$150K -$203K $4.4M -$4.3M $40.2M
Ending Cash (CF) $224K $21K $4.4M $56K $40.3M
 
Levered Free Cash Flow $195.9M $196.3M $256.5M $316.5M $338.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $24.4M $30.8M $37.8M $48.9M $55.2M
Depreciation & Amoritzation $29.2M $32.3M $39.3M $42.5M $48.9M
Stock-Based Compensation $1.6M $1.8M $2.2M $1.9M $2.5M
Change in Accounts Receivable $374K -$3M -$3.3M $1M -$810K
Change in Inventories -- -- -- -- --
Cash From Operations $62.9M $99.8M $100.4M $121.3M $122.9M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$43M -$175M -$124.4M -$180.7M -$125.8M
 
Dividends Paid (Ex Special Dividend) -$29.4M -$31.8M -$47.8M -$56.5M -$61.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $105.2M $121.8M $319.2M $59.2M $23.4M
Long-Term Debt Repaid -$127M -$101.4M -$244.8M -$111.1M -$73.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$118K -$334K -$4.5M -$260K -$111K
Cash From Financing -$20M $36.9M $23.3M $58.6M -$19.6M
 
Beginning Cash (CF) $104K $38.6M $5.6M $1.1M $39.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$85K -$38.3M -$707K -$708K -$22.4M
Ending Cash (CF) $19K $247K $4.8M $374K $17M
 
Levered Free Cash Flow $62.9M $99.8M $100.4M $121.3M $122.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $122.5M $122.9M $219.5M $175.8M $232.6M
Depreciation & Amoritzation $113.4M $124.6M $146.3M $166.4M $185M
Stock-Based Compensation $7.7M $7.4M $8.2M $8.6M $10.4M
Change in Accounts Receivable -$6.8M -$8.2M -$11.6M -$18.5M -$14.1M
Change in Inventories -- -- -- -- --
Cash From Operations $204.8M $257.8M $291.9M $340M $400.8M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$325M -$419.1M -$594.3M -$525.1M -$577.4M
 
Dividends Paid (Ex Special Dividend) -$117.2M -$126.4M -$176.1M -$221.3M -$242.7M
Special Dividend Paid
Long-Term Debt Issued $895.5M $869M $1.4B $830.7M $192.7M
Long-Term Debt Repaid -$797.1M -$741.6M -$1.1B -$853.6M -$242.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$8M -$9.4M -$12.5M -$26.4M -$9.9M
Cash From Financing $120.1M $161.5M $307M $180.5M $193.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$111K $228K $4.6M -$4.5M $16.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $204.8M $257.8M $291.9M $340M $400.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $71.2M $85.7M $147.6M $137.1M $169.2M
Depreciation & Amoritzation $85.7M $93.9M $113.1M $125.8M $139.7M
Stock-Based Compensation $5M $5.8M $6.5M $6.8M $8.3M
Change in Accounts Receivable $944K -$2.7M -$2.7M -$12M -$10.6M
Change in Inventories -- -- -- -- --
Cash From Operations $179.6M $241.2M $276.6M $300.1M $362.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$189.7M -$320.5M -$385.6M -$389.5M -$396.8M
 
Dividends Paid (Ex Special Dividend) -$88.6M -$95.2M -$139.6M -$167M -$184M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $523.3M $491.9M $1.1B $434.2M $55.3M
Long-Term Debt Repaid -$495.2M -$464.5M -$884.1M -$621.2M -$105.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5.3M -$7.2M -$12.9M -$7.3M -$9.5M
Cash From Financing $9.9M $79.6M $109.5M $89.7M $10.8M
 
Beginning Cash (CF) $999K $38.7M $15.7M $10.5M $95.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$205K $226K $455K $318K -$23.3M
Ending Cash (CF) $794K $38.9M $16.1M $10.8M $72M
 
Levered Free Cash Flow $179.6M $241.2M $276.6M $300.1M $362.7M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 2.92% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 6.25% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.97% over the past day.

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

Show me the best stock