Financhill
Sell
43

EMSHF Quote, Financials, Valuation and Earnings

Last price:
$771.86
Seasonality move :
2.85%
Day range:
$771.86 - $771.86
52-week range:
$681.11 - $855.98
Dividend yield:
1.91%
P/E ratio:
34.96x
P/S ratio:
7.77x
P/B ratio:
8.89x
Volume:
--
Avg. volume:
2
1-year change:
8.94%
Market cap:
$18.1B
Revenue:
$2.4B
EPS (TTM):
$22.02
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.9B $2.5B $2.6B $2.4B $2.4B
Revenue Growth (YoY) -11.28% 28.28% 3.83% -4.79% -3.49%
 
Cost of Revenues $1B $1.3B $1.5B $1.4B $1.3B
Gross Profit $922.3M $1.1B $1.1B $989.8M $1.1B
Gross Profit Margin 47.98% 45.63% 41.44% 40.6% 46.87%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $27.2M $29.2M $29.2M $33.5M $37.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $372.1M $423.8M $420.2M $440.6M $489.2M
Operating Income $550.2M $701.4M $640.8M $549.2M $613.4M
 
Net Interest Expenses $621.8K $699.2K $549.4K -- --
EBT. Incl. Unusual Items $544.7M $701.7M $636M $547.8M $623.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $75.8M $96.8M $75.2M $34.2M $94.2M
Net Income to Company $469M $604.9M $560.8M $513.6M $529.6M
 
Minority Interest in Earnings -$5.7M -$2.8M -$2.9M -$4M -$6.1M
Net Income to Common Excl Extra Items $463.3M $602.1M $557.9M $509.6M $523.5M
 
Basic EPS (Cont. Ops) $19.81 $25.74 $23.85 $21.78 $22.38
Diluted EPS (Cont. Ops) $19.81 $25.74 $23.85 $21.78 $22.38
Weighted Average Basic Share $23.4M $23.4M $23.4M $23.4M $23.4M
Weighted Average Diluted Share $23.4M $23.4M $23.4M $23.4M $23.4M
 
EBITDA $603.4M $763.1M $689.6M $604M $684.8M
EBIT $545.5M $702.5M $636.8M $548.7M $625.1M
 
Revenue (Reported) $1.9B $2.5B $2.6B $2.4B $2.4B
Operating Income (Reported) $550.2M $701.4M $640.8M $549.2M $613.4M
Operating Income (Adjusted) $545.5M $702.5M $636.8M $548.7M $625.1M
Period Ending 2021-04-06 2022-04-06 2023-04-06 2024-04-06
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 $1.9B $2.5B $2.5B $2.5B $2.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income $555.1M $699.7M $634.2M $552M $605.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $549.7M $700M $629.4M $550.7M $615.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $76.4M $96.6M $74.4M $34.2M $93.2M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$5.8M -$2.8M -$2.9M -$4.1M -$6M
Net Income to Common Excl Extra Items $467.4M $600.7M $552.1M $512.4M $516.4M
 
Basic EPS (Cont. Ops) $19.98 $25.68 $23.61 $21.91 $22.08
Diluted EPS (Cont. Ops) $19.98 $25.68 $23.61 $21.91 $22.08
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $550.3M $700.7M $630.2M $551.5M $616.7M
EBIT $550.3M $700.7M $630.2M $551.5M $616.7M
 
Revenue (Reported) $1.9B $2.5B $2.5B $2.5B $2.3B
Operating Income (Reported) $555.1M $699.7M $634.2M $552M $605.1M
Operating Income (Adjusted) $550.3M $700.7M $630.2M $551.5M $616.7M
Period Ending 2022-04-06 2023-04-06 2024-04-06 2025-04-06 2026-04-06
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 $177.8M $121M $268.1M $314.8M $573.7M
Short Term Investments $992.4K $889.4K $110.8M $239.1M $1.3M
Accounts Receivable, Net $342.8M $378.5M $359.3M $353.6M $321.8M
Inventory $462.8M $566.9M $731M $588M $608.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.6B $1.8B $1.7B $1.6B $1.6B
 
Property Plant And Equipment $633.7M $635.4M $669.5M $726.8M $656.5M
Long-Term Investments -- -- -- -- --
Goodwill $56.9M $54.7M $54M $58.8M $55.2M
Other Intangibles $11.7M $11.1M $9.4M $9.2M $8.6M
Other Long-Term Assets $50M $38.5M $33.2M $30.5M $24.8M
Total Assets $2.4B $2.5B $2.5B $2.6B $2.5B
 
Accounts Payable $98.5M $157.4M $141.9M $114M $89.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $440.7K $5M $5M $7.1M $3.8M
Other Current Liabilities $122.9M $136.6M $139.5M $86.4M $74M
Total Current Liabilities $332.8M $416M $403.2M $349.1M $266.6M
 
Long-Term Debt $49.2K $43.8K $37.8K -- $32.1K
Capital Leases -- -- -- -- --
Total Liabilities $518.8M $543M $508.7M $474.5M $401.2M
 
Common Stock $267.8K $256K $252.4K $278.6K $259K
Other Common Equity Adj -- -- -- -- --
Common Equity $1.8B $2B $2B $2.1B $2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $30.3M $32.1M $30.8M $31.9M $32.9M
Total Equity $1.9B $2B $2B $2.1B $2.1B
 
Total Liabilities and Equity $2.4B $2.5B $2.5B $2.6B $2.5B
Cash and Short Terms $178.8M $121.9M $378.9M $553.9M $575M
Total Debt $5.9M $3.3M $37.8K $25.9M $32.1K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $177.8M $121M $268.1M $314.8M $573.7M
Short Term Investments $992.4K $889.4K $110.8M $239.1M $1.3M
Accounts Receivable, Net $342.8M $378.5M $359.3M $353.6M $321.8M
Inventory $462.8M $566.9M $731M $588M $608.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.6B $1.8B $1.7B $1.6B $1.6B
 
Property Plant And Equipment $633.7M $635.4M $669.5M $726.8M $656.5M
Long-Term Investments -- -- -- -- --
Goodwill $56.9M $54.7M $54M $58.8M $55.2M
Other Intangibles $11.7M $11.1M $9.4M $9.2M $8.6M
Other Long-Term Assets $50M $38.5M $33.2M $30.5M $24.8M
Total Assets $2.4B $2.5B $2.5B $2.6B $2.5B
 
Accounts Payable $98.5M $157.4M $141.9M $114M $89.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $440.7K $5M $5M $7.1M $3.8M
Other Current Liabilities $122.9M $136.6M $139.5M $86.4M $74M
Total Current Liabilities $332.8M $416M $403.2M $349.1M $266.6M
 
Long-Term Debt $49.2K $43.8K $37.8K -- $32.1K
Capital Leases -- -- -- -- --
Total Liabilities $518.8M $543M $508.7M $474.5M $401.2M
 
Common Stock $267.8K $256K $252.4K $278.6K $259K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $30.3M $32.1M $30.8M $31.9M $32.9M
Total Equity $1.9B $2B $2B $2.1B $2.1B
 
Total Liabilities and Equity $2.4B $2.5B $2.5B $2.6B $2.5B
Cash and Short Terms $178.8M $121.9M $378.9M $553.9M $575M
Total Debt $5.9M $3.3M $37.8K $25.9M $32.1K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $469M $604.9M $560.8M $513.6M $529.6M
Depreciation & Amoritzation $57.9M $60.7M $52.9M $55.3M $59.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $502.9M $567.1M $383.6M $642M $545.8M
 
Capital Expenditures $51.5M $87.4M $98.5M $55M $37.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$93M -$175.8M $289.1M -$113.3M $200.7M
 
Dividends Paid (Ex Special Dividend) -$498.9M -$435M -$515M -$520.9M -$425.2M
Special Dividend Paid
Long-Term Debt Issued $54.4K -- -- $25.9M --
Long-Term Debt Repaid -$2.1K -$2.4M -$3.1M -- -$25.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$504.9M -$443.7M -$524.8M -$502.5M -$458.7M
 
Beginning Cash (CF) $269.7M $170M $116M $276.8M $300.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$95M -$52.4M $148M $26.1M $287.8M
Ending Cash (CF) $165.7M $121M $260.6M $294.4M $588.9M
 
Levered Free Cash Flow $451.4M $479.7M $285.1M $587M $508.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
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 -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $506.2M $565.7M $379.8M $646.5M $540.3M
 
Capital Expenditures $51.4M $87.2M $97.5M $55.2M $37M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$81.3M -$177.5M $286.9M -$110.7M $204.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $56.4K -- -$30.5K -- --
Long-Term Debt Repaid $135.4K -$2.4M -$3.1M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$523.6M -$439.8M -$520.2M -$509.1M -$459.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$102.7M -$53.3M $142.9M $20.6M $283.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $454.8M $478.5M $282.3M $591.3M $503.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
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

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…

Is Fidelity High Dividend ETF a Good Investment Now?
Is Fidelity High Dividend ETF a Good Investment Now?

Fidelity’s High Dividend ETF (FDVV) is a fund that offers…

Is Kinder Morgan Dividend Yield Worth It?
Is Kinder Morgan Dividend Yield Worth It?

Kinder Morgan (NYSE:KMI) is a major energy infrastructure company in…

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