Financhill
Sell
16

EMLZF Quote, Financials, Valuation and Earnings

Last price:
$897.63
Seasonality move :
5.51%
Day range:
$897.63 - $897.63
52-week range:
$897.63 - $1,031.00
Dividend yield:
1.89%
P/E ratio:
19.41x
P/S ratio:
0.98x
P/B ratio:
4.36x
Volume:
--
Avg. volume:
2
1-year change:
-12.94%
Market cap:
$4.8B
Revenue:
$4.9B
EPS (TTM):
$46.25
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4B $4.3B $4.4B $4.7B $4.9B
Revenue Growth (YoY) 12.4% 8.28% 3.63% 6.52% 4.58%
 
Cost of Revenues $2.5B $2.7B $2.9B $3B $3B
Gross Profit $1.4B $1.6B $1.6B $1.7B $1.9B
Gross Profit Margin 36.42% 36.55% 35.06% 36.66% 38.29%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $197.1M $219.5M $203.6M $230.5M $252.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.2B $1.3B $1.3B $1.4B $1.5B
Operating Income $284.8M $309.1M $280.1M $289.7M $345.3M
 
Net Interest Expenses $9.5M $9.7M $15.6M $19.5M $21.8M
EBT. Incl. Unusual Items $258.4M $301.9M $240.7M $265.2M $318.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $43.3M $49.5M $40.8M $36.3M $48.4M
Net Income to Company $215.1M $252.4M $199.9M $228.8M $270.5M
 
Minority Interest in Earnings -$14.1M -$15.3M -$8.4M -$21.4M -$20.3M
Net Income to Common Excl Extra Items $200.9M $237.1M $191.4M $207.4M $250.3M
 
Basic EPS (Cont. Ops) $37.56 $44.32 $35.78 $38.78 $46.79
Diluted EPS (Cont. Ops) $37.56 $44.32 $35.78 $38.78 $46.79
Weighted Average Basic Share $5.3M $5.3M $5.3M $5.3M $5.3M
Weighted Average Diluted Share $5.3M $5.3M $5.3M $5.3M $5.3M
 
EBITDA $384.5M $428.6M $374.4M $414M $486.8M
EBIT $268.4M $309.6M $257.7M $286.3M $343.9M
 
Revenue (Reported) $4B $4.3B $4.4B $4.7B $4.9B
Operating Income (Reported) $284.8M $309.1M $280.1M $289.7M $345.3M
Operating Income (Adjusted) $268.4M $309.6M $257.7M $286.3M $343.9M
Period Ending 2021-04-07 2022-04-07 2023-04-07 2024-04-07
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4B $4.3B $4.4B $4.8B $4.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.5B $2.7B $2.9B $3B $3B
Gross Profit $1.4B $1.6B $1.5B $1.7B $1.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.2B $1.3B $1.3B $1.5B $1.5B
Operating Income $287.7M $308.2M $277.2M $291.4M $341.5M
 
Net Interest Expenses $9.4M $9.6M $15.4M $19.5M $21.6M
EBT. Incl. Unusual Items $260.9M $301M $238.3M $266.7M $315.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $43.8M $49.3M $40.4M $36.5M $47.8M
Net Income to Company $217.1M $251.7M $197.8M $230.2M $267.4M
 
Minority Interest in Earnings -$14.3M -$15.2M -$8.4M -$21.5M -$20M
Net Income to Common Excl Extra Items $202.8M $236.4M $189.5M $208.6M $247.4M
 
Basic EPS (Cont. Ops) $37.91 $44.19 $35.42 $39.00 $46.25
Diluted EPS (Cont. Ops) $37.91 $44.19 $35.42 $39.00 $46.25
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $389.5M $430.1M $370.8M $416.5M $482.3M
EBIT $270.7M $308.7M $255.1M $287.9M $340.1M
 
Revenue (Reported) $4B $4.3B $4.4B $4.8B $4.9B
Operating Income (Reported) $287.7M $308.2M $277.2M $291.4M $341.5M
Operating Income (Adjusted) $270.7M $308.7M $255.1M $287.9M $340.1M
Period Ending 2022-04-07 2023-04-07 2024-04-07 2025-04-07 2026-04-07
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $337.3M $270.5M $218.1M $415.6M $336.1M
Short Term Investments $1.6M $10.2M $2.1M $26.4M $3.4M
Accounts Receivable, Net $532M $519.7M $575.5M $563.9M $597.4M
Inventory $446.5M $475.7M $548.2M $573M $622.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.4B $1.4B $1.5B $1.7B $1.7B
 
Property Plant And Equipment $1.1B $1.1B $1.2B $1.3B $1.4B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $62.2M $146.1M $133.3M $125.8M $506.1M
Other Long-Term Assets -- -- -- -- --
Total Assets $2.7B $2.7B $2.8B $3.2B $3.7B
 
Accounts Payable $358.2M $350.7M $382.8M $359.4M $435.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.6M $601.7K $730.2K $511.9K $2.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $674.3M $721.1M $885.7M $734.1M $867.4M
 
Long-Term Debt $495.5M $603.5M $482.5M $729.3M $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1.4B $1.5B $1.5B $2.5B
 
Common Stock $61.2M $58.5M $57.7M $63.7M $59.2M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.3B $1.2B $1.3B $1.5B $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $121.4M $110.1M $123.5M $145.2M $150.2M
Total Equity $1.4B $1.3B $1.4B $1.7B $1.3B
 
Total Liabilities and Equity $2.7B $2.7B $2.8B $3.2B $3.7B
Cash and Short Terms $338.8M $280.7M $220.2M $442.1M $339.5M
Total Debt $536.8M $719.3M $747.2M $811.4M $1.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $337.3M $270.5M $218.1M $415.6M $336.1M
Short Term Investments $1.6M $10.2M $2.1M $26.4M $3.4M
Accounts Receivable, Net $532M $519.7M $575.5M $563.9M $597.4M
Inventory $446.5M $475.7M $548.2M $573M $622.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.4B $1.4B $1.5B $1.7B $1.7B
 
Property Plant And Equipment $1.1B $1.1B $1.2B $1.3B $1.4B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $62.2M $146.1M $133.3M $125.8M $506.1M
Other Long-Term Assets -- -- -- -- --
Total Assets $2.7B $2.7B $2.8B $3.2B $3.7B
 
Accounts Payable $358.2M $350.7M $382.8M $359.4M $435.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.6M $601.7K $730.2K $511.9K $2.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $674.3M $721.1M $885.7M $734.1M $867.4M
 
Long-Term Debt $495.5M $603.5M $482.5M $729.3M $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1.4B $1.5B $1.5B $2.5B
 
Common Stock $61.2M $58.5M $57.7M $63.7M $59.2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $121.4M $110.1M $123.5M $145.2M $150.2M
Total Equity $1.4B $1.3B $1.4B $1.7B $1.3B
 
Total Liabilities and Equity $2.7B $2.7B $2.8B $3.2B $3.7B
Cash and Short Terms $338.8M $280.7M $220.2M $442.1M $339.5M
Total Debt $536.8M $719.3M $747.2M $811.4M $1.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $215.1M $252.4M $199.9M $228.8M $270.5M
Depreciation & Amoritzation $116.1M $119M $116.7M $127.7M $142.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$33.6M -$35.1M -$73.3M $21.6M -$25.6M
Change in Inventories -$17.5M -$55.5M -$79.8M $8.2M $7.3M
Cash From Operations $365.4M $284.4M $218.5M $412.2M $462.3M
 
Capital Expenditures $134.6M $172.2M $214.5M $167M $140.7M
Cash Acquisitions -$211.1M -$302.9M -$24.7M $24.9M -$960.6M
Cash From Investing -$348.6M -$469M -$239.2M -$151.3M -$1.1B
 
Dividends Paid (Ex Special Dividend) -$68.5M -$76.1M -$78.5M -$86.4M -$94.2M
Special Dividend Paid
Long-Term Debt Issued -- $219.3M -- $222.5M $709.2M
Long-Term Debt Repaid -- -- -- -$222.7M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$27.7M -$4.3M $56.6M $397.6K -$34.1M
Cash From Financing -$98M $132.7M -$24.2M -$90.3M $577.1M
 
Beginning Cash (CF) $403.3M $322.4M $259.3M $225.2M $396.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$81.2M -$51.9M -$45M $170.7M -$54.7M
Ending Cash (CF) $314.3M $270.6M $212M $388.8M $345M
 
Levered Free Cash Flow $230.8M $112.1M $4M $245.3M $321.5M
Period Ending 2021-04-07 2022-04-07 2023-04-07 2024-04-07
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $217.1M $251.7M $197.8M $230.2M $267.4M
Depreciation & Amoritzation $116.7M $118.7M $115.5M $128.5M $141.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$35.9M -$34.6M -$72.5M $21.2M -$26.7M
Change in Inventories -$16.5M -$56M -$78.9M $9.2M $9.5M
Cash From Operations $370.4M $283.3M $216.4M $415M $457.4M
 
Capital Expenditures $135.5M $171.6M $212.4M $168.1M $139.2M
Cash Acquisitions -$219.1M -$300.3M -$24.4M $25.3M -$962.3M
Cash From Investing -$357.1M -$465.9M -$236.8M -$152.1M -$1.1B
 
Dividends Paid (Ex Special Dividend) -$66.6M -$76.4M -$77.6M -$86.3M -$91.7M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$28.9M -$4.4M $55.9M $185.5K -$33.9M
Cash From Financing -$97.3M $130.5M -$23.9M -$90.4M $581.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$85.1M -$55.6M -$47.5M $166.1M -$56.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $234.9M $111.7M $4M $246.9M $318.2M
Period Ending 2022-04-07 2023-04-07 2024-04-07 2025-04-07 2026-04-07
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

What Do I Need to Know About Alcoa Stock?
What Do I Need to Know About Alcoa Stock?

Alcoa (AA) is a global leader in aluminum production. Based…

Is ROOT Stock the Next Big Thing?
Is ROOT Stock the Next Big Thing?

Root Holdings (NASDAQ:ROOT) is the parent company of Root Insurance,…

Is Okta a Good Stock to Buy?
Is Okta a Good Stock to Buy?

Okta (NASDAQ:OKTA) is used by some of the largest firms…

Stock Ideas

Sell
37
Is AAPL Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 31x

Sell
37
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 30x

Sell
31
Is NVDA Stock a Buy?

Market Cap: $2.3T
P/E Ratio: 32x

Alerts

Sell
45
RGC alert for Apr 5

Regencell Bioscience Holdings [RGC] is up 32.59% over the past day.

Sell
25
GDXU alert for Apr 5

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 27.33% over the past day.

Buy
76
SOXS alert for Apr 5

Direxion Daily Semiconductor Bear 3X Shares [SOXS] is up 23.96% over the past day.

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

Show me the best stock