Financhill
Buy
64

ZIM Quote, Financials, Valuation and Earnings

Last price:
$18.09
Seasonality move :
-5.37%
Day range:
$17.91 - $19.04
52-week range:
$11.04 - $30.15
Dividend yield:
36.86%
P/E ratio:
1.09x
P/S ratio:
0.28x
P/B ratio:
0.58x
Volume:
21.8M
Avg. volume:
6.6M
1-year change:
-1.72%
Market cap:
$2.3B
Revenue:
$8.4B
EPS (TTM):
$17.83
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4B $10.7B $12.6B $5.2B $8.4B
Revenue Growth (YoY) 20.97% 168.78% 17.08% -58.91% 63.25%
 
Cost of Revenues $3.1B $4.7B $6.1B $7.4B $5.6B
Gross Profit $865M $6.1B $6.4B -$2.2B $2.8B
Gross Profit Margin 21.67% 56.55% 51.16% -42.77% 33.04%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $129.1M $229.7M $290.2M $233.5M $255.3M
Other Inc / (Exp) -$500K $21.4M $81.9M -$31.7M $63.2M
Operating Expenses $159.4M $262.9M $333M $278M $294.2M
Operating Income $705.6M $5.8B $6.1B -$2.5B $2.5B
 
Net Interest Expenses $164.3M $165.5M $148.4M $298.2M $348M
EBT. Incl. Unusual Items $540.8M $5.7B $6B -$2.8B $2.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.6M $1B $1.4B -$127.6M $51.2M
Net Income to Company $524.2M $4.6B $4.6B -$2.7B $2.2B
 
Minority Interest in Earnings -$6.2M -$8.8M -$9.6M -$7.7M -$6.1M
Net Income to Common Excl Extra Items $518M $4.6B $4.6B -$2.7B $2.1B
 
Basic EPS (Cont. Ops) $4.41 $40.31 $38.49 -$22.42 $17.84
Diluted EPS (Cont. Ops) $4.41 $39.02 $38.35 -$22.42 $17.82
Weighted Average Basic Share $117.5M $115.1M $120M $120.2M $120.4M
Weighted Average Diluted Share $117.5M $118.9M $120.4M $120.2M $120.5M
 
EBITDA $1B $6.6B $7.6B -$962.9M $3.8B
EBIT $691.2M $5.8B $6.3B -$2.4B $2.7B
 
Revenue (Reported) $4B $10.7B $12.6B $5.2B $8.4B
Operating Income (Reported) $705.6M $5.8B $6.1B -$2.5B $2.5B
Operating Income (Adjusted) $691.2M $5.8B $6.3B -$2.4B $2.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.7B $3.7B $1.4B $1.6B $2B
Revenue Growth (YoY) 111.89% 113.06% -63.02% 13.66% 28.46%
 
Cost of Revenues $1B $1.4B $1.3B $1.3B $1.5B
Gross Profit $735.6M $2.3B $54.1M $223.5M $533.2M
Gross Profit Margin 42.17% 62.26% 3.94% 14.31% 26.57%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $55.9M $77.1M $74.1M $60.8M $79M
Other Inc / (Exp) $1.5M $1.4M -$400K -$2.1M -$2.4M
Operating Expenses $53.6M $72.6M $67.6M $54.8M $66.5M
Operating Income $682M $2.2B -$13.5M $168.7M $466.7M
 
Net Interest Expenses $39.5M $23.9M $50.8M $70.3M $83.8M
EBT. Incl. Unusual Items $644M $2.2B -$64.7M $96.3M $380.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $54.4M $507.6M -$6.6M $4.2M $84.4M
Net Income to Company $589.6M $1.7B -$58.1M $92.1M $296.1M
 
Minority Interest in Earnings -$2M -$2.2M -$1.4M -$1.8M -$800K
Net Income to Common Excl Extra Items $587.6M $1.7B -$59.5M $90.3M $295.3M
 
Basic EPS (Cont. Ops) $5.35 $14.25 -$0.50 $0.75 $2.45
Diluted EPS (Cont. Ops) $5.13 $14.19 -$0.50 $0.75 $2.45
Weighted Average Basic Share $109.8M $119.9M $120.2M $120.3M $120.4M
Weighted Average Diluted Share $114.5M $120.4M $120.2M $120.5M $120.5M
 
EBITDA $823.9M $2.6B $417.7M $465.9M $820.2M
EBIT $690.3M $2.3B $30.5M $205.3M $504.3M
 
Revenue (Reported) $1.7B $3.7B $1.4B $1.6B $2B
Operating Income (Reported) $682M $2.2B -$13.5M $168.7M $466.7M
Operating Income (Adjusted) $690.3M $2.3B $30.5M $205.3M $504.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.9B $12.7B $10.2B $5.3B $8.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.4B $5.1B $6.1B $7.4B $5.8B
Gross Profit $1.5B $7.6B $4.2B -$2B $3.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $149.6M $250.9M $287.2M $220.2M $273.5M
Other Inc / (Exp) $503K $21.3M $80.1M -$33.4M $62.9M
Operating Expenses $179.6M $281.9M $328M $265.2M $305.9M
Operating Income $1.4B $7.4B $3.8B -$2.3B $2.8B
 
Net Interest Expenses $170.1M $149.9M $175.3M $317.7M $361.5M
EBT. Incl. Unusual Items $1.2B $7.2B $3.7B -$2.7B $2.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $67.9M $1.5B $884.1M -$116.8M $131.4M
Net Income to Company $1.1B $5.8B $2.9B -$2.5B $2.4B
 
Minority Interest in Earnings -$6.6M -$9M -$8.8M -$8.1M -$5.1M
Net Income to Common Excl Extra Items $1.1B $5.8B $2.9B -$2.5B $2.4B
 
Basic EPS (Cont. Ops) $10.12 $48.83 $23.75 -$21.17 $19.53
Diluted EPS (Cont. Ops) $9.90 $47.90 $23.67 -$21.17 $19.53
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.7B $8.3B $5.5B -$914.7M $4.2B
EBIT $1.4B $7.4B $4B -$2.3B $3B
 
Revenue (Reported) $4.9B $12.7B $10.2B $5.3B $8.9B
Operating Income (Reported) $1.4B $7.4B $3.8B -$2.3B $2.8B
Operating Income (Adjusted) $1.4B $7.4B $4B -$2.3B $3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.7B $3.7B $1.4B $1.6B $2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1B $1.4B $1.3B $1.3B $1.5B
Gross Profit $735.6M $2.3B $54.1M $223.5M $533.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $55.9M $77.1M $74.1M $60.8M $79M
Other Inc / (Exp) $1.5M $1.4M -$400K -$2.1M -$2.4M
Operating Expenses $53.6M $72.6M $67.6M $54.8M $66.5M
Operating Income $682M $2.2B -$13.5M $168.7M $466.7M
 
Net Interest Expenses $39.5M $23.9M $50.8M $70.3M $83.8M
EBT. Incl. Unusual Items $644M $2.2B -$64.7M $96.3M $380.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $54.4M $507.6M -$6.6M $4.2M $84.4M
Net Income to Company $589.6M $1.7B -$58.1M $92.1M $296.1M
 
Minority Interest in Earnings -$2M -$2.2M -$1.4M -$1.8M -$800K
Net Income to Common Excl Extra Items $587.6M $1.7B -$59.5M $90.3M $295.3M
 
Basic EPS (Cont. Ops) $5.35 $14.25 -$0.50 $0.75 $2.45
Diluted EPS (Cont. Ops) $5.13 $14.19 -$0.50 $0.75 $2.45
Weighted Average Basic Share $109.8M $119.9M $120.2M $120.3M $120.4M
Weighted Average Diluted Share $114.5M $120.4M $120.2M $120.5M $120.5M
 
EBITDA $823.9M $2.6B $417.7M $465.9M $820.2M
EBIT $690.3M $2.3B $30.5M $205.3M $504.3M
 
Revenue (Reported) $1.7B $3.7B $1.4B $1.6B $2B
Operating Income (Reported) $682M $2.2B -$13.5M $168.7M $466.7M
Operating Income (Adjusted) $690.3M $2.3B $30.5M $205.3M $504.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $570.4M $1.5B $1B $921.5M $1.3B
Short Term Investments $59M $2.1B $2.2B $874.1M $800.4M
Accounts Receivable, Net $457.5M $1.2B $671.5M $404.9M $765.2M
Inventory $52.2M $119M $190.7M $179.3M $212.2M
Prepaid Expenses $30M $55.8M $24.9M $34M $25.1M
Other Current Assets -- -- -- -- --
Total Current Assets $1.2B $5.1B $4.3B $2.6B $3.3B
 
Property Plant And Equipment $1.5B $4.4B $5.8B $4.6B $6.8B
Long-Term Investments $13.3M $181.4M $1.4B $935.1M $1.1B
Goodwill $7.6M $6.3M $9.6M -- --
Other Intangibles $58.9M $67.5M $83.3M $102M $109.8M
Other Long-Term Assets -- -- -- -- --
Total Assets $2.8B $9.8B $11.6B $8.3B $11.4B
 
Accounts Payable $305M $433.9M $427.2M $414.6M $508.3M
Accrued Expenses $26.7M $24.5M $49M $58.5M $46.6M
Current Portion Of Long-Term Debt $16.1M $24.2M $43.1M $16.2M $15.8M
Current Portion Of Capital Lease Obligations $362.2M $893M $1.4B $1.6B $1.3B
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.2B $2.8B $2.7B $2.5B $2.6B
 
Long-Term Debt $519.5M $120.8M $78.2M $62.1M $45.6M
Capital Leases -- -- -- -- --
Total Liabilities $2.5B $5.2B $5.7B $5.9B $7.3B
 
Common Stock $88K $2B $925.9M $2B $2B
Other Common Equity Adj -- -- $1.1B $1.1B --
Common Equity $267.3M $4.6B $5.9B $2.5B $4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $7.2M $7.5M $6.3M $3.3M $5.8M
Total Equity $274.5M $4.6B $5.9B $2.5B $4B
 
Total Liabilities and Equity $2.8B $9.8B $11.6B $8.3B $11.4B
Cash and Short Terms $629.4M $3.7B $3.3B $1.8B $2.1B
Total Debt $658M $251.5M $174.3M $110.3M $93.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.2B $2.7B $1.9B $687.9M $1.5B
Short Term Investments $63M $2.1B $1.1B $744.8M $765.4M
Accounts Receivable, Net $700.4M $1.4B $695.3M $868M $760M
Inventory $86.3M $173.8M $189.1M $197.3M $217.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2B $6.4B $3.8B $2.5B $3.3B
 
Property Plant And Equipment $2B $5.4B $6.1B $5.4B $6.9B
Long-Term Investments $16.7M $319.8M $1.4B $844.3M $1.1B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $4.2B $12.3B $11.5B $8.9B $11.5B
 
Accounts Payable $538.7M $2.9B $1.4B $612.2M $1.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $137.7M $114.8M $73.7M $48.2M $47.8M
Current Portion Of Capital Lease Obligations $508.2M $1.2B $1.5B $1.5B $1.2B
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.5B $4.9B $3.2B $2.6B $2.8B
 
Long-Term Debt $440.2M $171.3M $87.6M $66.6M $55.5M
Capital Leases -- -- -- -- --
Total Liabilities $3.1B $8.1B $6.4B $6.4B $7.5B
 
Common Stock $2B $2B $2B $2B $2B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3.8M $4.3M $1.1M $4.1M $6M
Total Equity $1.1B $4.3B $5.1B $2.5B $4B
 
Total Liabilities and Equity $4.2B $12.3B $11.5B $8.9B $11.5B
Cash and Short Terms $1.3B $4.8B $3B $1.4B $2.3B
Total Debt $577.9M $286.1M $161.3M $114.8M $103.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $524.2M $4.6B $4.6B -$2.7B $2.2B
Depreciation & Amoritzation $314.1M $779.2M $1.4B $1.5B $1.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$204.5M -$766.5M $496.6M $242.7M -$352.9M
Change in Inventories $8.1M -$66.8M -$71.7M $11.4M -$32.9M
Cash From Operations $880.8M $6B $6.1B $1B $3.8B
 
Capital Expenditures $42.7M $1B $345.5M $115.7M $214.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$35.2M -$3.3B -$1.6B $1.8B -$223.2M
 
Dividends Paid (Ex Special Dividend) -- -$536.4M -$3.3B -$769.2M -$579.2M
Special Dividend Paid
Long-Term Debt Issued $9.1M $50M $59.2M -- --
Long-Term Debt Repaid -$336.3M -$1.2B -$1.4B -$1.7B -$2.1B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.3M -$4.7M -$8.4M -$8.9M -$4M
Cash From Financing -$460.4M -$1.7B -$5B -$2.9B -$3.1B
 
Beginning Cash (CF) $182.8M $570.4M $1.5B $1B $921.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $385.2M $974.8M -$511.3M -$96.4M $398.1M
Ending Cash (CF) $570.4M $1.5B $1B $921.5M $1.3B
 
Levered Free Cash Flow $838.1M $5B $5.8B $904.3M $3.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $589.6M $1.7B -$58.1M $92.1M $296.1M
Depreciation & Amoritzation $133.6M $290.2M $387.2M $260.6M $315.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$174.2M -$96.3M $143.2M -$236.2M $181.8M
Change in Inventories -$34.1M -$54.8M $1.6M -$18M -$5.3M
Cash From Operations $777.4M $1.7B $173.6M $326.1M $854.7M
 
Capital Expenditures $133M $182.5M $35.9M $24.4M $78M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$134.6M -$260.6M $1.2B $183.7M -$41.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $59.2M -- -- --
Long-Term Debt Repaid -$190.4M -$208.9M -$395M -$636.7M -$460.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.8M -$4.5M -$6.9M -$400K -$200K
Cash From Financing -$23.6M -$214.7M -$509.7M -$740.8M -$582.3M
 
Beginning Cash (CF) $570.4M $1.5B $1B $921.5M $1.3B
Foreign Exchange Rate Adjustment -$1.2M -$800K $400K -$2.6M $700K
Additions / Reductions $619.2M $1.2B $870.1M -$231M $230.7M
Ending Cash (CF) $1.2B $2.7B $1.9B $687.9M $1.5B
 
Levered Free Cash Flow $644.4M $1.5B $137.7M $301.7M $776.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.1B $5.8B $2.9B -$2.5B $2.4B
Depreciation & Amoritzation $375.6M $935.8M $1.5B $1.3B $1.2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$380.9M -$688.6M $736.1M -$136.7M $65.1M
Change in Inventories -$29.6M -$87.5M -$15.3M -$8.2M -$20.2M
Cash From Operations $1.6B $6.9B $4.6B $1.2B $4.3B
 
Capital Expenditures $172.1M $1.1B $198.9M $104.2M $267.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$166.3M -$3.5B -$178.2M $754M -$448.6M
 
Dividends Paid (Ex Special Dividend) -- -$536.4M -$3.3B -$769.2M -$579.2M
Special Dividend Paid
Long-Term Debt Issued -- $109.2M -- -- --
Long-Term Debt Repaid -$463.1M -$1.2B -$1.6B -$2B -$1.9B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$6.1M -$6.4M -$10.8M -$2.4M -$3.8M
Cash From Financing -$401.9M -$1.8B -$5.3B -$3.1B -$3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $988.3M $1.5B -$825.9M -$1.2B $859.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.4B $5.8B $4.4B $1.1B $4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $589.6M $1.7B -$58.1M $92.1M $296.1M
Depreciation & Amoritzation $133.6M $290.2M $387.2M $260.6M $315.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$174.2M -$96.3M $143.2M -$236.2M $181.8M
Change in Inventories -$34.1M -$54.8M $1.6M -$18M -$5.3M
Cash From Operations $777.4M $1.7B $173.6M $326.1M $854.7M
 
Capital Expenditures $133M $182.5M $35.9M $24.4M $78M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$134.6M -$260.6M $1.2B $183.7M -$41.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $59.2M -- -- --
Long-Term Debt Repaid -$190.4M -$208.9M -$395M -$636.7M -$460.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.8M -$4.5M -$6.9M -$400K -$200K
Cash From Financing -$23.6M -$214.7M -$509.7M -$740.8M -$582.3M
 
Beginning Cash (CF) $570.4M $1.5B $1B $921.5M $1.3B
Foreign Exchange Rate Adjustment -$1.2M -$800K $400K -$2.6M $700K
Additions / Reductions $619.2M $1.2B $870.1M -$231M $230.7M
Ending Cash (CF) $1.2B $2.7B $1.9B $687.9M $1.5B
 
Levered Free Cash Flow $644.4M $1.5B $137.7M $301.7M $776.7M

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

GET BETTER TRADE IDEAS

Popular

Is GlobalFoundries On The Verge Of A Breakout?
Is GlobalFoundries On The Verge Of A Breakout?

GLOBALFOUNDRIES Inc. (NASDAQ:GFS) is as a semiconductor foundry whose chips…

Is Dick’s Sporting Goods Buying Foot Locker Smart?
Is Dick’s Sporting Goods Buying Foot Locker Smart?

Last week, Dick’s Sporting Goods (NYSE:DKS) announced that it would…

Is Ginkgo Bioworks Stock a Good Buy?
Is Ginkgo Bioworks Stock a Good Buy?

Biotech innovator Ginkgo Bioworks Holdings, Inc. (NYSE:DNA) has had better…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
68
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
39
Is AAPL Stock a Buy?

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

Alerts

Buy
52
RGC alert for May 22

Regencell Bioscience Holdings [RGC] is down 3.24% over the past day.

Sell
50
TRNS alert for May 21

Transcat [TRNS] is down 4.13% over the past day.

Buy
81
DY alert for May 22

Dycom Industries [DY] is up 15.76% over the past day.

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

Show me the best stock