Financhill
Sell
26

CHE Quote, Financials, Valuation and Earnings

Last price:
$457.82
Seasonality move :
-2.51%
Day range:
$452.05 - $458.94
52-week range:
$452.05 - $623.61
Dividend yield:
0.44%
P/E ratio:
22.27x
P/S ratio:
2.76x
P/B ratio:
5.66x
Volume:
122.8K
Avg. volume:
168.3K
1-year change:
-16.27%
Market cap:
$6.7B
Revenue:
$2.4B
EPS (TTM):
$20.53
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.1B $2.1B $2.1B $2.3B $2.4B
Revenue Growth (YoY) 7.28% 2.87% -0.2% 6.06% 7.37%
 
Cost of Revenues $1.4B $1.4B $1.4B $1.5B $1.6B
Gross Profit $701.4M $769.8M $765.1M $798.8M $854.3M
Gross Profit Margin 33.73% 35.99% 35.84% 35.28% 35.14%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $330.2M $366.7M $358.7M $395.1M $424.4M
Other Inc / (Exp) $8.7M $7.8M -$13.3M $4.4M $19.7M
Operating Expenses $311.7M $425.8M $417.9M $456M $487.4M
Operating Income $389.7M $344M $347.2M $342.8M $366.9M
 
Net Interest Expenses $2.4M $1.5M $4.2M -- --
EBT. Incl. Unusual Items $396M $350.3M $329.7M $350.4M $399.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $76.5M $81.8M $80.1M $77.9M $97.5M
Net Income to Company $319.5M $268.6M $249.6M $272.5M $302M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $319.5M $268.6M $249.6M $272.5M $302M
 
Basic EPS (Cont. Ops) $20.02 $17.14 $16.72 $18.11 $20.10
Diluted EPS (Cont. Ops) $19.48 $16.85 $16.53 $17.93 $19.89
Weighted Average Basic Share $16M $15.7M $14.9M $15.1M $15M
Weighted Average Diluted Share $16.4M $15.9M $15.1M $15.2M $15.2M
 
EBITDA $454.9M $411.2M $393.4M $414.3M $464.3M
EBIT $398.3M $352.2M $334.3M $353.5M $401.2M
 
Revenue (Reported) $2.1B $2.1B $2.1B $2.3B $2.4B
Operating Income (Reported) $389.7M $344M $347.2M $342.8M $366.9M
Operating Income (Adjusted) $398.3M $352.2M $334.3M $353.5M $401.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $527.4M $530.5M $560.2M $589.2M $646.9M
Revenue Growth (YoY) 2.24% 0.61% 5.58% 5.19% 9.79%
 
Cost of Revenues $340.5M $336.6M $370.7M $385.1M $430.5M
Gross Profit $186.9M $194M $189.5M $204.1M $216.4M
Gross Profit Margin 35.44% 36.57% 33.82% 34.64% 33.45%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $91.6M $90M $100.1M $115.9M $105.6M
Other Inc / (Exp) $3.5M -$3.9M -$253K $8.3M -$831K
Operating Expenses $106.4M $104.6M $116.6M $131.8M $121.7M
Operating Income $80.4M $89.4M $72.8M $72.3M $94.8M
 
Net Interest Expenses $289K $737K $1.4M -- --
EBT. Incl. Unusual Items $83.7M $84.7M $71.2M $84.5M $95.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $18.3M $20.5M $17M $19.5M $23.9M
Net Income to Company $65.4M $64.2M $54.1M $65M $71.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $65.4M $64.2M $54.1M $65M $71.8M
 
Basic EPS (Cont. Ops) $4.08 $4.28 $3.62 $4.30 $4.91
Diluted EPS (Cont. Ops) $4.01 $4.22 $3.58 $4.24 $4.86
Weighted Average Basic Share $16M $15M $15M $15.1M $14.6M
Weighted Average Diluted Share $16.3M $15.2M $15.1M $15.3M $14.8M
 
EBITDA $98.3M $100.2M $87.5M $100.7M $112M
EBIT $84M $85.5M $72.7M $84.9M $96M
 
Revenue (Reported) $527.4M $530.5M $560.2M $589.2M $646.9M
Operating Income (Reported) $80.4M $89.4M $72.8M $72.3M $94.8M
Operating Income (Adjusted) $84M $85.5M $72.7M $84.9M $96M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.1B $2.1B $2.2B $2.3B $2.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $1.4B $1.4B $1.5B $1.6B
Gross Profit $724.2M $776.9M $760.5M $813.5M $866.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $351.2M $361.4M $368.9M $409.4M $411.4M
Other Inc / (Exp) $22.1M -$3.3M -$9.6M $11.5M $7.9M
Operating Expenses $333.9M $420.3M $429.9M $469.6M $474.7M
Operating Income $390.4M $356.6M $330.6M $343.8M $392M
 
Net Interest Expenses $1.8M $1.9M $4.9M -- --
EBT. Incl. Unusual Items $410.7M $351.4M $316.1M $363.7M $410.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $81.8M $84M $76.6M $80.3M $101.9M
Net Income to Company $329M $267.3M $239.6M $283.4M $308.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $329M $267.3M $239.6M $283.4M $308.7M
 
Basic EPS (Cont. Ops) $20.61 $17.36 $16.06 $18.77 $20.73
Diluted EPS (Cont. Ops) $20.12 $17.09 $15.89 $18.58 $20.53
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $469.7M $413.1M $380.8M $427.5M $475.6M
EBIT $412.7M $353.7M $321.5M $365.7M $412.3M
 
Revenue (Reported) $2.1B $2.1B $2.2B $2.3B $2.5B
Operating Income (Reported) $390.4M $356.6M $330.6M $343.8M $392M
Operating Income (Adjusted) $412.7M $353.7M $321.5M $365.7M $412.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $527.4M $530.5M $560.2M $589.2M $646.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $340.5M $336.6M $370.7M $385.1M $430.5M
Gross Profit $186.9M $194M $189.5M $204.1M $216.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $91.6M $90M $100.1M $115.9M $105.6M
Other Inc / (Exp) $3.5M -$3.9M -$253K $8.3M -$831K
Operating Expenses $106.4M $104.6M $116.6M $131.8M $121.7M
Operating Income $80.4M $89.4M $72.8M $72.3M $94.8M
 
Net Interest Expenses $289K $737K $1.4M -- --
EBT. Incl. Unusual Items $83.7M $84.7M $71.2M $84.5M $95.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $18.3M $20.5M $17M $19.5M $23.9M
Net Income to Company $65.4M $64.2M $54.1M $65M $71.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $65.4M $64.2M $54.1M $65M $71.8M
 
Basic EPS (Cont. Ops) $4.08 $4.28 $3.62 $4.30 $4.91
Diluted EPS (Cont. Ops) $4.01 $4.22 $3.58 $4.24 $4.86
Weighted Average Basic Share $16M $15M $15M $15.1M $14.6M
Weighted Average Diluted Share $16.3M $15.2M $15.1M $15.3M $14.8M
 
EBITDA $98.3M $100.2M $87.5M $100.7M $112M
EBIT $84M $85.5M $72.7M $84.9M $96M
 
Revenue (Reported) $527.4M $530.5M $560.2M $589.2M $646.9M
Operating Income (Reported) $80.4M $89.4M $72.8M $72.3M $94.8M
Operating Income (Adjusted) $84M $85.5M $72.7M $84.9M $96M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $162.7M $32.9M $74.1M $264M $178.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $126.9M $137.2M $139.4M $181.5M $171.2M
Inventory $7.1M $10.1M $10.3M $12M $8.2M
Prepaid Expenses $32.8M $50.1M $48.8M $43.4M $37M
Other Current Assets -- -- -- -- --
Total Current Assets $329.4M $230.3M $272.6M $500.8M $394.7M
 
Property Plant And Equipment $311.3M $318.7M $335.4M $330.2M $328.2M
Long-Term Investments -- -- -- -- --
Goodwill $578.6M $578.6M $581.3M $585M $666.7M
Other Intangibles $118.1M $108.1M $99.7M $90.3M $92.2M
Other Long-Term Assets $97.6M $104.4M $98.7M $111.4M $136.6M
Total Assets $1.4B $1.3B $1.4B $1.7B $1.7B
 
Accounts Payable $54.2M $73M $41.9M $64M $44.1M
Accrued Expenses $65.3M $56.8M $65.5M $65M $56.9M
Current Portion Of Long-Term Debt -- -- $5M -- --
Current Portion Of Capital Lease Obligations $36.2M $37.9M $39M $38.6M $42.3M
Other Current Liabilities $42.6M $39M $38.9M $40.3M $42.7M
Total Current Liabilities $299.1M $302.4M $297.2M $312.1M $285.7M
 
Long-Term Debt -- $185M $92.5M -- --
Capital Leases -- -- -- -- --
Total Liabilities $533.7M $719.5M $643.3M $560.2M $549.6M
 
Common Stock $36.3M $36.5M $36.8M $37.2M $37.4M
Other Common Equity Adj -- -- -- -- --
Common Equity $901.2M $623.3M $798.7M $1.1B $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $901.2M $623.3M $798.7M $1.1B $1.1B
 
Total Liabilities and Equity $1.4B $1.3B $1.4B $1.7B $1.7B
Cash and Short Terms $162.7M $32.9M $74.1M $264M $178.4M
Total Debt -- $185M $97.5M -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $210.2M $18.2M $58.1M $313.4M $173.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $104.7M $117.3M $153.8M $177.3M $285.9M
Inventory $6.8M $10.5M $10.7M $10.7M $7.8M
Prepaid Expenses $25.3M $38.7M $39.7M $38.2M $34.8M
Other Current Assets -- -- -- -- --
Total Current Assets $347M $184.8M $262.2M $539.6M $502.4M
 
Property Plant And Equipment $314.3M $326.6M $335.4M $334.5M $330.8M
Long-Term Investments -- -- -- -- --
Goodwill $578.6M $579.7M $581.3M $591.5M $666.9M
Other Intangibles $115.5M $106.4M $97.3M $88.1M $89.9M
Other Long-Term Assets $102.8M $108.4M $102.7M $123.5M $133.3M
Total Assets $1.5B $1.3B $1.4B $1.7B $1.7B
 
Accounts Payable $55.4M $64.7M $40.3M $56.2M $47.7M
Accrued Expenses $59.6M $59.8M $69.2M $72.9M $65.7M
Current Portion Of Long-Term Debt -- -- $5M -- --
Current Portion Of Capital Lease Obligations $37.9M $38.9M $38.3M $39.3M $43M
Other Current Liabilities $38.6M $38.7M $69.3M $30.3M $36M
Total Current Liabilities $290.2M $279.7M $283.5M $282M $290.6M
 
Long-Term Debt -- $120M $16.3M -- --
Capital Leases -- -- -- -- --
Total Liabilities $529.2M $639.1M $551.1M $544.1M $544.8M
 
Common Stock $36.3M $36.6M $36.9M $37.3M $37.5M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $928.9M $666.7M $880.1M $1.2B $1.2B
 
Total Liabilities and Equity $1.5B $1.3B $1.4B $1.7B $1.7B
Cash and Short Terms $210.2M $18.2M $58.1M $313.4M $173.9M
Total Debt -- $120M $21.3M -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $319.5M $268.6M $249.6M $272.5M $302M
Depreciation & Amoritzation $56.6M $59.1M $59.2M $60.9M $63M
Stock-Based Compensation $18.4M $22.5M $26.3M $30.1M $32M
Change in Accounts Receivable $12.8M -$8.4M -$2.4M -$41.5M $10.7M
Change in Inventories $367K -$3M -$162K -$1.7M $3.8M
Cash From Operations $489.3M $308.6M $309.9M $330.3M $417.5M
 
Capital Expenditures $58.8M $58.7M $57.3M $56.9M $49.5M
Cash Acquisitions -$3.6M -- -$3.5M -$4M -$97.4M
Cash From Investing -$61.6M -$57.8M -$59.4M -$60.6M -$143.9M
 
Dividends Paid (Ex Special Dividend) -$21.1M -$22M -$22M -$23.5M -$27.1M
Special Dividend Paid
Long-Term Debt Issued $174.9M $222.2M $221.8M -- --
Long-Term Debt Repaid -$264.9M -$25.3M -$309.3M -$97.5M --
Repurchase of Common Stock -$175.6M -$576M -$114.5M -$67.7M -$361.4M
Other Financing Activities -$34.9M -$15.3M -$18.3M -$9.1M -$11.5M
Cash From Financing -$271.2M -$380.6M -$209.3M -$79.8M -$359.2M
 
Beginning Cash (CF) $6.2M $162.7M $32.9M $74.1M $264M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $156.5M -$129.8M $41.2M $189.8M -$85.6M
Ending Cash (CF) $162.7M $32.9M $74.1M $264M $178.4M
 
Levered Free Cash Flow $430.5M $249.9M $252.6M $273.4M $368M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $65.4M $64.2M $54.1M $65M $71.8M
Depreciation & Amoritzation $14.2M $14.7M $14.8M $15.8M $16M
Stock-Based Compensation $6.1M $7.5M $8.5M $9M $9.1M
Change in Accounts Receivable $22.8M $19.6M -$14.3M $5.3M -$67.4M
Change in Inventories $318K -$431K -$391K $1.3M $403K
Cash From Operations $106.7M $101.1M $60.5M $84.5M $32.7M
 
Capital Expenditures $17.7M $12.6M $17M $12.2M $13.3M
Cash Acquisitions -- -$1.7M -- -$7.3M -$225K
Cash From Investing -$17.4M -$13.9M -$17M -$19.4M -$13.7M
 
Dividends Paid (Ex Special Dividend) -$5.4M -$5.3M -$5.7M -$6.1M -$7.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $21.5M -- -- --
Long-Term Debt Repaid -- -$86.5M -$76.3M -- --
Repurchase of Common Stock -$41.1M -$27.8M -- -$38.5M -$33.2M
Other Financing Activities -$6.3M -$11.5M -$3.3M -$6.4M -$6.1M
Cash From Financing -$41.8M -$101.9M -$59.6M -$15.8M -$23.5M
 
Beginning Cash (CF) $162.7M $32.9M $74.1M $264M $178.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $47.5M -$14.7M -$16.1M $49.4M -$4.5M
Ending Cash (CF) $210.2M $18.2M $58.1M $313.4M $173.9M
 
Levered Free Cash Flow $89M $88.4M $43.5M $72.4M $19.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $329M $267.3M $239.6M $283.4M $308.7M
Depreciation & Amoritzation $56.9M $59.5M $59.3M $61.9M $63.3M
Stock-Based Compensation $19.5M $23.8M $27.3M $30.6M $32.1M
Change in Accounts Receivable $29.3M -$11.6M -$36.3M -$21.8M -$62.1M
Change in Inventories $536K -$3.8M -$122K -$39K $2.9M
Cash From Operations $506.7M $303M $269.3M $354.4M $365.7M
 
Capital Expenditures $56.6M $53.6M $61.7M $52M $50.6M
Cash Acquisitions -$2.1M -$1.7M -$1.9M -$11.3M -$90.3M
Cash From Investing -$57.5M -$54.3M -$62.5M -$63M -$138.2M
 
Dividends Paid (Ex Special Dividend) -$21.4M -$21.9M -$22.4M -$23.9M -$28.4M
Special Dividend Paid
Long-Term Debt Issued $800K $243.7M -- -- --
Long-Term Debt Repaid -$160.8M -$111.8M -$299.1M -$21.3M --
Repurchase of Common Stock -$116.5M -$562.7M -$86.7M -$106.2M -$356.2M
Other Financing Activities -$22.3M -$20.5M -$10.1M -$12.2M -$11.2M
Cash From Financing -$268M -$440.7M -$166.9M -$36M -$367M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $181.2M -$192M $39.9M $255.3M -$139.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $450.1M $249.3M $207.6M $302.4M $315M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $65.4M $64.2M $54.1M $65M $71.8M
Depreciation & Amoritzation $14.2M $14.7M $14.8M $15.8M $16M
Stock-Based Compensation $6.1M $7.5M $8.5M $9M $9.1M
Change in Accounts Receivable $22.8M $19.6M -$14.3M $5.3M -$67.4M
Change in Inventories $318K -$431K -$391K $1.3M $403K
Cash From Operations $106.7M $101.1M $60.5M $84.5M $32.7M
 
Capital Expenditures $17.7M $12.6M $17M $12.2M $13.3M
Cash Acquisitions -- -$1.7M -- -$7.3M -$225K
Cash From Investing -$17.4M -$13.9M -$17M -$19.4M -$13.7M
 
Dividends Paid (Ex Special Dividend) -$5.4M -$5.3M -$5.7M -$6.1M -$7.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $21.5M -- -- --
Long-Term Debt Repaid -- -$86.5M -$76.3M -- --
Repurchase of Common Stock -$41.1M -$27.8M -- -$38.5M -$33.2M
Other Financing Activities -$6.3M -$11.5M -$3.3M -$6.4M -$6.1M
Cash From Financing -$41.8M -$101.9M -$59.6M -$15.8M -$23.5M
 
Beginning Cash (CF) $162.7M $32.9M $74.1M $264M $178.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $47.5M -$14.7M -$16.1M $49.4M -$4.5M
Ending Cash (CF) $210.2M $18.2M $58.1M $313.4M $173.9M
 
Levered Free Cash Flow $89M $88.4M $43.5M $72.4M $19.5M

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock