Financhill
Buy
60

COOP Quote, Financials, Valuation and Earnings

Last price:
$107.95
Seasonality move :
6.74%
Day range:
$107.06 - $108.77
52-week range:
$74.49 - $114.05
Dividend yield:
0%
P/E ratio:
10.57x
P/S ratio:
2.34x
P/B ratio:
1.42x
Volume:
733.3K
Avg. volume:
700.8K
1-year change:
41.94%
Market cap:
$6.8B
Revenue:
$3B
EPS (TTM):
$10.18
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.8B $3.5B $2.7B $2.3B $3B
Revenue Growth (YoY) 28.36% 24.66% -23.22% -14.79% 29.85%
 
Cost of Revenues $1.6B $1.5B $1.2B $1.2B $1.5B
Gross Profit $1.3B $2B $1.5B $1.2B $1.5B
Gross Profit Margin 45.38% 57.34% 55.49% 49.57% 51.21%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $755M $626M $485M $538M $624M
Other Inc / (Exp) -$135M $528M $187M $41M -$19M
Operating Expenses $755M $626M $485M $538M $624M
Operating Income $537M $1.4B $1B $613M $920M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $402M $1.9B $1.2B $654M $901M
Earnings of Discontinued Ops. -$2M -$12M -- -- --
Income Tax Expense $93M $471M $291M $154M $232M
Net Income to Company $307M $1.5B $923M $500M $669M
 
Minority Interest in Earnings -$2M -- -- -- --
Net Income to Common Excl Extra Items $305M $1.5B $923M $500M $669M
 
Basic EPS (Cont. Ops) $3.31 $17.24 $12.84 $7.46 $10.40
Diluted EPS (Cont. Ops) $3.20 $16.53 $12.84 $7.46 $10.40
Weighted Average Basic Share $91.3M $82.2M $71.9M $67.1M $64.3M
Weighted Average Diluted Share $94.5M $85.8M $73.8M $68.5M $65.7M
 
EBITDA $610M $1.5B $1.1B $651M $964M
EBIT $537M $1.4B $1B $613M $920M
 
Revenue (Reported) $2.8B $3.5B $2.7B $2.3B $3B
Operating Income (Reported) $537M $1.4B $1B $613M $920M
Operating Income (Adjusted) $537M $1.4B $1B $613M $920M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $988M $693M $395M $563M $870M
Revenue Growth (YoY) 100.81% -29.86% -43% 42.53% 54.53%
 
Cost of Revenues $424M $346M $278M $323M $406M
Gross Profit $564M $347M $117M $240M $464M
Gross Profit Margin 57.09% 50.07% 29.62% 42.63% 53.33%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $215M $150M $117M $168M $181M
Other Inc / (Exp) -$85M $34M -$10M -$3M -$3M
Operating Expenses $215M $150M $117M $168M $181M
Operating Income $349M $197M -- $72M $283M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $264M $231M -$10M $69M $280M
Earnings of Discontinued Ops. -$13M -$15M -- -- --
Income Tax Expense $60M $61M -$11M $23M $76M
Net Income to Company $202M $158M $1M $46M $204M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $191M $155M $1M $46M $204M
 
Basic EPS (Cont. Ops) $2.10 $2.28 $0.01 $0.71 $3.20
Diluted EPS (Cont. Ops) $2.00 $2.20 $0.01 $0.69 $3.13
Weighted Average Basic Share $90.2M $74.6M $69.8M $65.1M $63.8M
Weighted Average Diluted Share $95.8M $77.3M $71.6M $67.1M $65.2M
 
EBITDA $367M $209M $8M $82M $302M
EBIT $349M $197M -- $72M $283M
 
Revenue (Reported) $988M $693M $395M $563M $870M
Operating Income (Reported) $349M $197M -- $72M $283M
Operating Income (Adjusted) $349M $197M -- $72M $283M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.9B $3.5B $2.7B $2.3B $3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6B $1.5B $1.2B $1.2B $1.5B
Gross Profit $1.3B $2B $1.5B $1.2B $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $763M $626M $485M $538M $624M
Other Inc / (Exp) -$135M $528M $187M $41M -$19M
Operating Expenses $763M $626M $485M $538M $624M
Operating Income $521M $1.4B $1B $613M $920M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $386M $1.9B $1.2B $654M $901M
Earnings of Discontinued Ops. $10M -$12M -- -- --
Income Tax Expense $89M $471M $291M $154M $232M
Net Income to Company $307M $1.5B $923M $500M $669M
 
Minority Interest in Earnings -$2M -- -- -- --
Net Income to Common Excl Extra Items $305M $1.5B $923M $500M $669M
 
Basic EPS (Cont. Ops) $3.30 $16.95 $12.59 $7.49 $10.40
Diluted EPS (Cont. Ops) $3.11 $16.24 $12.18 $7.34 $10.18
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $594M $1.5B $1.1B $651M $964M
EBIT $521M $1.4B $1B $613M $920M
 
Revenue (Reported) $2.9B $3.5B $2.7B $2.3B $3B
Operating Income (Reported) $521M $1.4B $1B $613M $920M
Operating Income (Adjusted) $521M $1.4B $1B $613M $920M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $3.5B $2.7B $2.3B $3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.5B $1.2B $1.2B $1.5B --
Gross Profit $2B $1.5B $1.2B $1.5B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $626M $485M $538M $624M --
Other Inc / (Exp) $528M $187M $41M -$19M --
Operating Expenses $626M $485M $538M $624M --
Operating Income $1.4B $1B $613M $920M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.9B $1.2B $654M $901M --
Earnings of Discontinued Ops. -$12M -- -- -- --
Income Tax Expense $471M $291M $154M $232M --
Net Income to Company $1.5B $923M $500M $669M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.5B $923M $500M $669M --
 
Basic EPS (Cont. Ops) $16.95 $12.59 $7.49 $10.40 --
Diluted EPS (Cont. Ops) $16.24 $12.18 $7.34 $10.18 --
Weighted Average Basic Share $329.1M $287.6M $268.2M $257.3M --
Weighted Average Diluted Share $342.9M $295.4M $273.8M $262.7M --
 
EBITDA $1.5B $1.1B $651M $964M --
EBIT $1.4B $1B $613M $920M --
 
Revenue (Reported) $3.5B $2.7B $2.3B $3B --
Operating Income (Reported) $1.4B $1B $613M $920M --
Operating Income (Adjusted) $1.4B $1B $613M $920M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $695M $895M $527M $571M $753M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1B $1.4B $1.2B $1.2B $1.5B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $12.8B $6.7B $2.6B $2.7B $4.5B
 
Property Plant And Equipment $113M $98M $65M $53M $58M
Long-Term Investments -- -- -- -- --
Goodwill $120M $120M $120M $141M $141M
Other Intangibles $2.7B $4.2B $6.7B $9.1B $11.9B
Other Long-Term Assets $7B $2.1B $2.6B $1.7B $2.1B
Total Assets $24.2B $14.2B $12.8B $14.2B $18.9B
 
Accounts Payable $7.2B $2.4B $2.6B $2B $2.3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $5.2B -- -- -- --
Total Current Liabilities $18.6B $7.4B $5.5B $6.3B $8.8B
 
Long-Term Debt $2.1B $2.7B $2.7B $3.2B $4.9B
Capital Leases -- -- -- -- --
Total Liabilities $21.7B $10.8B $8.7B $9.9B $14.1B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -- -- -- -- --
Common Equity $2.5B $3.4B $4.1B $4.3B $4.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1M $1M -- -- --
Total Equity $2.5B $3.4B $4.1B $4.3B $4.8B
 
Total Liabilities and Equity $24.2B $14.2B $12.8B $14.2B $18.9B
Cash and Short Terms $695M $895M $527M $571M $753M
Total Debt $8.3B $7.7B $5.6B $7.5B $11.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $695M $895M $527M $571M $753M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1B $1.4B $1.2B $1.2B $1.5B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $12.8B $6.7B $2.6B $2.7B $4.5B
 
Property Plant And Equipment $113M $98M $65M $53M $58M
Long-Term Investments -- -- -- -- --
Goodwill $120M $120M $120M $141M $141M
Other Intangibles $2.7B $4.2B $6.7B $9.1B $11.9B
Other Long-Term Assets $7B $2.1B $2.6B $1.7B $2.1B
Total Assets $24.2B $14.2B $12.8B $14.2B $18.9B
 
Accounts Payable $7.2B $2.4B $2.6B $2B $2.3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $5.2B -- -- -- --
Total Current Liabilities $18.6B $7.4B $5.5B $6.3B $8.8B
 
Long-Term Debt $2.1B $2.7B $2.7B $3.2B $4.9B
Capital Leases -- -- -- -- --
Total Liabilities $21.7B $10.8B $8.7B $9.9B $14.1B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1M $1M -- -- --
Total Equity $2.5B $3.4B $4.1B $4.3B $4.8B
 
Total Liabilities and Equity $24.2B $14.2B $12.8B $14.2B $18.9B
Cash and Short Terms $695M $895M $527M $571M $753M
Total Debt $8.3B $7.7B $5.6B $7.5B $11.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $307M $1.5B $923M $500M $669M
Depreciation & Amoritzation $73M $57M $37M $38M $44M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $331M $2.6B $3.8B $896M -$724M
 
Capital Expenditures $187M $963M $1.6B $1.9B $1.9B
Cash Acquisitions -- $465M -- -$522M --
Cash From Investing -$134M $1.2B -$1.3B -$1.8B -$2.7B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $4B $600M -- -- $1.8B
Long-Term Debt Repaid -$2.7B -$156M -$392M -$80M -$66M
Repurchase of Common Stock -$58M -$600M -$239M -$276M -$147M
Other Financing Activities -$55M -$42M -$40M -$41M -$80M
Cash From Financing $104M -$3.7B -$2.8B $978M $3.7B
 
Beginning Cash (CF) $612M $913M $1B $702M $740M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $301M $128M -$339M $38M $233M
Ending Cash (CF) $913M $1B $702M $740M $973M
 
Levered Free Cash Flow $144M $1.7B $2.2B -$972M -$2.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $202M $158M $1M $46M $204M
Depreciation & Amoritzation $18M $12M $8M $10M $19M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$1.5B $3.4B $623M $124M -$803M
 
Capital Expenditures $105M $499M $341M $779M $150M
Cash Acquisitions -- $33M -- -- --
Cash From Investing -$96M $181M -$335M -$748M -$1.2B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.5B -$1.4B -- -$617M -$84M
Long-Term Debt Repaid -$856M -$38M -$19M -$21M -$17M
Repurchase of Common Stock -$34M -$56M -$54M -$72M -$38M
Other Financing Activities -$34M -$9M -$11M -$5M -$1M
Cash From Financing $1.4B -$3.5B -$264M $660M $2.1B
 
Beginning Cash (CF) $1.2B $914M $678M $704M $919M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$262M $127M $24M $36M $54M
Ending Cash (CF) $913M $1B $702M $740M $973M
 
Levered Free Cash Flow -$1.7B $2.9B $282M -$655M -$953M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $307M $1.5B $923M $500M $669M
Depreciation & Amoritzation $73M $57M $37M $38M $44M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $331M $2.6B $3.8B $896M -$724M
 
Capital Expenditures $187M $963M $1.6B $1.9B $1.9B
Cash Acquisitions -- $465M -- -$522M --
Cash From Investing -$134M $1.2B -$1.3B -$1.8B -$2.7B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $4B $600M -- -- $1.8B
Long-Term Debt Repaid -$2.7B -$156M -$392M -$80M -$66M
Repurchase of Common Stock -$58M -$600M -$239M -$276M -$147M
Other Financing Activities -$55M -$42M -$40M -$41M -$80M
Cash From Financing $104M -$3.7B -$2.8B $978M $3.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $301M $128M -$339M $38M $233M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $144M $1.7B $2.2B -$972M -$2.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.5B $923M $500M $669M --
Depreciation & Amoritzation $57M $37M $38M $44M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.6B $3.8B $896M -$724M --
 
Capital Expenditures $963M $1.6B $1.9B $1.9B --
Cash Acquisitions $465M -- -$522M -- --
Cash From Investing $1.2B -$1.3B -$1.8B -$2.7B --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $600M -- -- $1.8B --
Long-Term Debt Repaid -$156M -$392M -$80M -$66M --
Repurchase of Common Stock -$600M -$239M -$276M -$147M --
Other Financing Activities -$42M -$40M -$41M -$80M --
Cash From Financing -$3.7B -$2.8B $978M $3.7B --
 
Beginning Cash (CF) $3.7B $3.1B $2.8B $3.2B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $128M -$339M $38M $233M --
Ending Cash (CF) $3.8B $2.7B $2.8B $3.4B --
 
Levered Free Cash Flow $1.7B $2.2B -$972M -$2.7B --

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

GET BETTER TRADE IDEAS

Popular

What Is Hindsight Bias In Investing?
What Is Hindsight Bias In Investing?

You’ve probably heard the expression “hindsight is 20/20.” That saying…

Is Rivian a Good Stock a Buy?
Is Rivian a Good Stock a Buy?

Rivian Automotive (RIVN) had an initial IPO of close to…

Will Chevron Acquire Hess?
Will Chevron Acquire Hess?

Long-time Buffett favorite in the energy sector Chevron (NYSE:CVX) is…

Stock Ideas

Buy
58
Is AAPL Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 37x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 41x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Sell
29
UNF alert for Mar 26

UniFirst [UNF] is up 0.24% over the past day.

Sell
30
KEQU alert for Mar 26

Kewaunee Scientific [KEQU] is down 1.45% over the past day.

Buy
82
EPAC alert for Mar 26

Enerpac Tool Group [EPAC] is down 3.19% over the past day.

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

Show me the best stock