Financhill
Sell
44

JHX Quote, Financials, Valuation and Earnings

Last price:
$22.54
Seasonality move :
1.06%
Day range:
$21.44 - $22.60
52-week range:
$19.72 - $43.57
Dividend yield:
0%
P/E ratio:
22.33x
P/S ratio:
2.50x
P/B ratio:
4.61x
Volume:
3.4M
Avg. volume:
2.7M
1-year change:
-40.07%
Market cap:
$9.7B
Revenue:
$3.9B
EPS (TTM):
$1.01
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue $2.6B $2.9B $3.6B $3.8B $3.9B
Revenue Growth (YoY) 4% 11.58% 24.27% 4.49% 4.22%
 
Cost of Revenues $1.7B $1.9B $2.3B $2.5B $2.3B
Gross Profit $933.7M $1.1B $1.3B $1.3B $1.6B
Gross Profit Margin 35.82% 36.16% 36.34% 34.74% 40.35%
 
R&D Expenses $32.8M $34.3M $38M $39.6M $47M
Selling, General & Admin $415.8M $389.6M $461.2M $494M $602.2M
Other Inc / (Exp) -$142.7M -$168M -$131.9M -$24.2M -$169.1M
Operating Expenses $448.6M $423.9M $499.2M $533.6M $649.2M
Operating Income $485.1M $627.8M $814.3M $778.4M $939.2M
 
Net Interest Expenses $54.4M $47.8M $39.3M $30.7M $15.3M
EBT. Incl. Unusual Items $288M $412M $643.1M $723.5M $754.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $46.5M $149.2M $184M $211.5M $244.6M
Net Income to Company $241.5M $262.8M $459.1M $512M $510.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $241.5M $262.8M $459.1M $512M $510.2M
 
Basic EPS (Cont. Ops) $0.55 $0.59 $1.03 $1.15 $1.16
Diluted EPS (Cont. Ops) $0.54 $0.59 $1.03 $1.15 $1.16
Weighted Average Basic Share $442.6M $443.7M $444.9M $445.1M $438.4M
Weighted Average Diluted Share $444.1M $445.4M $445.9M $445.6M $439.6M
 
EBITDA $473.9M $594.8M $844.2M $933.1M $976.2M
EBIT $342.4M $459.8M $682.4M $760.5M $791.2M
 
Revenue (Reported) $2.6B $2.9B $3.6B $3.8B $3.9B
Operating Income (Reported) $485.1M $627.8M $814.3M $778.4M $939.2M
Operating Income (Adjusted) $342.4M $459.8M $682.4M $760.5M $791.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $738.6M $900M $860.8M $978.3M $953.3M
Revenue Growth (YoY) 19.77% 21.85% -4.36% 13.65% -2.56%
 
Cost of Revenues $466.6M $577.5M $571.2M $577.6M $590.9M
Gross Profit $272M $322.5M $289.6M $400.7M $362.4M
Gross Profit Margin 36.83% 35.83% 33.64% 40.96% 38.02%
 
R&D Expenses $9.5M $9.7M $9.4M $10.7M $11.5M
Selling, General & Admin $94.9M $109M $115.1M $156.3M $144.7M
Other Inc / (Exp) -$35.8M -$1.6M -$2.1M -$7M -$100K
Operating Expenses $104.4M $118.7M $124.5M $167M $156.2M
Operating Income $167.6M $203.8M $165.1M $233.7M $206.2M
 
Net Interest Expenses $13.6M $10.6M $7M $3.1M $3.8M
EBT. Incl. Unusual Items $118.2M $191.6M $156M $223.6M $202.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $49.6M $56.2M $55.9M $78.5M $60.6M
Net Income to Company $68.6M $135.4M $100.1M $145.1M $141.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $68.6M $135.4M $100.1M $145.1M $141.7M
 
Basic EPS (Cont. Ops) $0.15 $0.30 $0.22 $0.33 $0.33
Diluted EPS (Cont. Ops) $0.15 $0.30 $0.22 $0.33 $0.33
Weighted Average Basic Share $444M $445.2M $445.4M $437M $429.5M
Weighted Average Diluted Share $445.5M $446.3M $445.9M $438.3M $430.9M
 
EBITDA $165.8M $243.4M $206.5M $280M $261.3M
EBIT $131.8M $202.2M $163M $233.7M $206.2M
 
Revenue (Reported) $738.6M $900M $860.8M $978.3M $953.3M
Operating Income (Reported) $167.6M $203.8M $165.1M $233.7M $206.2M
Operating Income (Adjusted) $131.8M $202.2M $163M $233.7M $206.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.8B $3.5B $3.8B $3.8B $3.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.8B $2.2B $2.5B $2.3B $2.4B
Gross Profit $1B $1.3B $1.3B $1.5B $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $34.2M $36.6M $39.9M $42.7M $50.6M
Selling, General & Admin $390.8M $451.4M $480.2M $570.7M $608.6M
Other Inc / (Exp) -$278.3M -$30.4M -$110.3M -$77.7M -$206.2M
Operating Expenses $425M $488M $520.1M $613.4M $659.2M
Operating Income $575.6M $762.2M $816.2M $894.3M $883.7M
 
Net Interest Expenses $52.2M $39.7M $32.5M $20.1M $9.3M
EBT. Incl. Unusual Items $245.1M $692.1M $673M $797.1M $668.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $74M $187.2M $190.2M $261.1M $232.6M
Net Income to Company $171.1M $504.9M $482.8M $536M $436M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $171.1M $504.9M $482.8M $536M $436M
 
Basic EPS (Cont. Ops) $0.39 $1.13 $1.09 $1.22 $1.01
Diluted EPS (Cont. Ops) $0.38 $1.13 $1.09 $1.21 $1.01
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $440.8M $889.2M $874.4M $1B $883.2M
EBIT $306M $731.8M $705.5M $830.5M $678.1M
 
Revenue (Reported) $2.8B $3.5B $3.8B $3.8B $3.9B
Operating Income (Reported) $575.6M $762.2M $816.2M $894.3M $883.7M
Operating Income (Adjusted) $306M $731.8M $705.5M $830.5M $678.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.1B $2.6B $2.9B $2.9B $2.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $1.7B $1.9B $1.8B $1.8B
Gross Profit $760.7M $959.2M $982M $1.2B $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $25.2M $27.5M $29.4M $32.5M $36.1M
Selling, General & Admin $280.5M $342.3M $361.3M $438M $444.4M
Other Inc / (Exp) -$126.9M $10.7M $32.3M -$21.6M -$58.1M
Operating Expenses $305.7M $369.8M $390.7M $470.5M $480.5M
Operating Income $455M $589.4M $591.3M $707.2M $651.7M
 
Net Interest Expenses $38.9M $30.8M $24M $13.4M $7.4M
EBT. Incl. Unusual Items $289.2M $569.3M $599.2M $672.8M $586.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $124.4M $162.4M $168.6M $218.2M $206.2M
Net Income to Company $164.8M $406.9M $430.6M $454.6M $380.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $164.8M $406.9M $430.6M $454.6M $380.4M
 
Basic EPS (Cont. Ops) $0.37 $0.91 $0.97 $1.04 $0.88
Diluted EPS (Cont. Ops) $0.37 $0.91 $0.97 $1.03 $0.88
Weighted Average Basic Share $1.3B $1.3B $1.3B $1.3B $1.3B
Weighted Average Diluted Share $1.3B $1.3B $1.3B $1.3B $1.3B
 
EBITDA $425.2M $719.6M $749.8M $829.9M $750.9M
EBIT $328.1M $600.1M $623.2M $693.2M $594.1M
 
Revenue (Reported) $2.1B $2.6B $2.9B $2.9B $2.9B
Operating Income (Reported) $455M $589.4M $591.3M $707.2M $651.7M
Operating Income (Adjusted) $328.1M $600.1M $623.2M $693.2M $594.1M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Cash and Equivalents $144.4M $208.5M $125M $113M $365M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $264M $290.6M $333M $298.6M $312.7M
Inventory $305.1M $218.3M $279.7M $344.2M $337.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $27.6M $40.5M $46.4M $42.8M $69.8M
Total Current Assets $908.4M $943.6M $1.1B $1.1B $1.4B
 
Property Plant And Equipment $1.4B $1.4B $1.5B $1.9B $2.1B
Long-Term Investments -- -- -- -- --
Goodwill $196.9M $209.3M $199.5M $194.9M $192.6M
Other Intangibles $166.7M $173.9M $162.8M $155.2M $149.2M
Other Long-Term Assets $4.7M $3.4M $4.1M $56.1M $19.3M
Total Assets $4B $4.1B $4.2B $4.5B $4.9B
 
Accounts Payable $151.3M $174M $273.6M $198.2M $252M
Accrued Expenses $168.2M $203M $254.1M $244.6M $286.4M
Current Portion Of Long-Term Debt -- -- -- -- $7.5M
Current Portion Of Capital Lease Obligations $14.8M $8.8M $13.6M $18.1M $19M
Other Current Liabilities $116M $154.9M $162.3M $160.6M $142.7M
Total Current Liabilities $510M $901.1M $769.9M $697.3M $797.7M
 
Long-Term Debt $1.4B $858.6M $877.3M $1.1B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $3B $3B $2.9B $2.9B $3.1B
 
Common Stock $230.6M $231.4M $232.1M $230M $224.7M
Other Common Equity Adj -$62.1M -$6.6M -$22M -$53.3M -$68.3M
Common Equity $1B $1.1B $1.3B $1.6B $1.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1B $1.1B $1.3B $1.6B $1.9B
 
Total Liabilities and Equity $4B $4.1B $4.2B $4.5B $4.9B
Cash and Short Terms $144.4M $208.5M $125M $113M $365M
Total Debt $1.4B $858.6M $877.3M $1.1B $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $601.8M $131.5M $110M $433.8M $539.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $272M $325.6M $286.2M $311.6M $270.6M
Inventory $230.1M $270.1M $371.4M $321.4M $350.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $44.1M $39.2M $70.6M $70.6M $72M
Total Current Assets $1.2B $938.6M $1B $1.4B $1.5B
 
Property Plant And Equipment $1.4B $1.5B $1.8B $2B $2.2B
Long-Term Investments -- -- -- -- --
Goodwill $219.7M $202.2M $190.3M $197.8M $186M
Other Intangibles $182.9M $165.8M $152.7M $154.1M $141.1M
Other Long-Term Assets $3.1M $3.3M $64.4M $21.1M $22.7M
Total Assets $4.5B $4B $4.3B $4.8B $4.9B
 
Accounts Payable $332.7M $389.2M $396.5M $440M $391.1M
Accrued Expenses $94.9M $101.4M $96.4M $128.8M $115.2M
Current Portion Of Long-Term Debt $396.4M -- -- $7.5M $7.5M
Current Portion Of Capital Lease Obligations $16.8M $10.3M $18.7M $20.5M $20.7M
Other Current Liabilities $155.1M $169.9M $145.4M $138.2M $145.8M
Total Current Liabilities $1B $688.5M $675.5M $749.1M $684.5M
 
Long-Term Debt $881.5M $892.8M $988.1M $1.1B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $3.2B $2.7B $2.7B $2.9B $2.8B
 
Common Stock $231.3M $232.1M $231.4M $225.9M $222.1M
Other Common Equity Adj $3.3M -$26.2M -$56.6M -$43.7M -$69.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.3B $1.3B $1.6B $1.9B $2.1B
 
Total Liabilities and Equity $4.5B $4B $4.3B $4.8B $4.9B
Cash and Short Terms $601.8M $131.5M $110M $433.8M $539.1M
Total Debt $1.3B $892.8M $988.1M $1.1B $1.1B
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders $241.5M $262.8M $459.1M $512M $510.2M
Depreciation & Amoritzation $131.5M $135M $161.8M $172.6M $185M
Stock-Based Compensation $10.3M $18M $9M $15.7M $28.2M
Change in Accounts Receivable -$111M $52.2M -$62.6M $38.3M -$14.1M
Change in Inventories $3.2M $98.7M -$64.3M -$70.8M $3.4M
Cash From Operations $451.2M $786.9M $757.2M $607.6M $914.2M
 
Capital Expenditures $193.8M $110.7M $257.8M $591.3M $449.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$203.8M -$120.4M -$348.2M -$660.1M -$470.5M
 
Dividends Paid (Ex Special Dividend) -$158.6M -- -$484M -$129.6M --
Special Dividend Paid
Long-Term Debt Issued $330M -- $390M $450M $395M
Long-Term Debt Repaid -$350.4M -$530.8M -$351M -$261.5M -$328M
Repurchase of Common Stock -- -- -- -$78.4M -$271.4M
Other Financing Activities -- -$9.5M -$4.9M -$6.1M -$6.1M
Cash From Financing -$179M -$540.2M -$449.6M -$25.4M -$210.1M
 
Beginning Cash (CF) $123.6M $185.8M $318.4M $271.9M $185.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $68.4M $126.3M -$40.6M -$77.9M $233.6M
Ending Cash (CF) $185.8M $318.4M $271.9M $185.6M $415.8M
 
Levered Free Cash Flow $257.4M $676.2M $499.4M $16.3M $464.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $98M $52.2M $81.4M $55.6M --
Depreciation & Amoritzation $37.9M $42.3M $46M $48.3M --
Stock-Based Compensation $5.7M -$3.9M $6.4M $7.7M --
Change in Accounts Receivable -$64.2M -$70.6M -$65.5M -$57.6M --
Change in Inventories $8.4M -$9.5M $28.5M -$21.1M --
Cash From Operations $108.5M $203.9M $175.5M $164.7M --
 
Capital Expenditures $33.7M $83.3M $140.6M $121.1M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$35.3M -$176.8M -$142.7M -$120.5M --
 
Dividends Paid (Ex Special Dividend) -- -$22.2M -- -- --
Special Dividend Paid $700K -- -- -- --
Long-Term Debt Issued -- $70M $180M -- --
Long-Term Debt Repaid -$400.2M -$80.2M -$120.7M -$2.2M --
Repurchase of Common Stock -- -- -$47.2M -$75.1M --
Other Financing Activities -- -- -$300K -- --
Cash From Financing -$409.6M -$32.3M $11.9M -$77.2M --
 
Beginning Cash (CF) $655.8M $275.6M $143.4M $451M --
Foreign Exchange Rate Adjustment -$1M $1.5M -$2.5M -$2.2M --
Additions / Reductions -$336.4M -$5.2M $44.7M -$33M --
Ending Cash (CF) $318.4M $271.9M $185.6M $415.8M --
 
Levered Free Cash Flow $74.8M $120.6M $34.9M $43.6M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $171.1M $504.9M $482.8M $536M $436M
Depreciation & Amoritzation $134.8M $157.4M $168.9M $182.7M $205.1M
Stock-Based Compensation $12.4M $18.6M $5.4M $26.9M $25.4M
Change in Accounts Receivable -$49.9M -$56.2M $33.2M -$22M $31.8M
Change in Inventories $106.9M -$46.4M -$108.8M $53M -$41.6M
Cash From Operations $736.2M $661.8M $636M $925M $822.1M
 
Capital Expenditures $109.4M $208.2M $534M $468.8M $454.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$84.6M -$206.7M -$694.2M -$492.7M -$473.6M
 
Dividends Paid (Ex Special Dividend) -$2.8M -$461.8M -$151.8M -- --
Special Dividend Paid
Long-Term Debt Issued $40M $320M $340M -- --
Long-Term Debt Repaid -$220.7M -$671M -$221M -$446.5M -$8.7M
Repurchase of Common Stock -- -- -$31.2M -$243.5M -$225M
Other Financing Activities -- -- -$5.8M -- -$7.3M
Cash From Financing -$183.5M -$826.9M -$69.6M -$121M -$240.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $468.1M -$371.8M -$127.8M $311.3M $107.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $626.8M $453.6M $102M $456.2M $368M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $262.8M $459.1M $512M $510.2M $380.4M
Depreciation & Amoritzation $135M $161.8M $172.6M $185M $156.8M
Stock-Based Compensation $18M $9M $15.7M $28.2M $17.7M
Change in Accounts Receivable $52.2M -$62.6M $38.3M -$14.1M $89.4M
Change in Inventories $98.7M -$64.3M -$70.8M $3.4M -$20.5M
Cash From Operations $786.9M $757.2M $607.6M $914.2M $657.4M
 
Capital Expenditures $110.7M $257.8M $591.3M $449.3M $333M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$120.4M -$348.2M -$660.1M -$470.5M -$353.1M
 
Dividends Paid (Ex Special Dividend) -- -$484M -$129.6M -- --
Special Dividend Paid $700K -- -- -- --
Long-Term Debt Issued -- $390M $450M $395M --
Long-Term Debt Repaid -$530.8M -$351M -$261.5M -$328M -$6.5M
Repurchase of Common Stock -- -- -$78.4M -$271.4M -$149.9M
Other Financing Activities -- -$4.9M -$6.1M -$6.1M -$7.3M
Cash From Financing -$540.2M -$449.6M -$25.4M -$210.1M -$163.7M
 
Beginning Cash (CF) $1.5B $1.1B $751.5M $973M $1.2B
Foreign Exchange Rate Adjustment $6.3M -$5.9M -$8.4M -$3.4M $1.1M
Additions / Reductions $126.3M -$40.6M -$77.9M $233.6M $140.6M
Ending Cash (CF) $1.7B $1B $665.2M $1.2B $1.3B
 
Levered Free Cash Flow $676.2M $499.4M $16.3M $464.9M $324.4M

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

GET BETTER TRADE IDEAS

Popular

Will NVIDIA Return to Its 52-Week High?
Will NVIDIA Return to Its 52-Week High?

NVIDIA (NASDAQ:NVDA) has been among the best-performing investments of the…

Will JP Morgan’s AI Advisor Be a Winner?
Will JP Morgan’s AI Advisor Be a Winner?

JPMorgan Chase is rolling out “JPM WealthAI for high-net-worth clients.…

Is Revolve Group Stock a Buy, Sell or Hold?
Is Revolve Group Stock a Buy, Sell or Hold?

Recently, Revolve Group (NYSE:RVLV) management delivered some fairly positive business…

Stock Ideas

Sell
45
Is AAPL Stock a Buy?

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

Buy
53
Is MSFT Stock a Buy?

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

Sell
50
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
52
RGC alert for Apr 12

Regencell Bioscience Holdings [RGC] is up 29.14% over the past day.

Buy
52
SLP alert for Apr 12

Simulations Plus [SLP] is up 26.73% over the past day.

Buy
89
GDXU alert for Apr 12

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 15.9% over the past day.

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

Show me the best stock