Free Trial

EMCOR Group (EME) Financials

EMCOR Group logo
$386.26 +2.53 (+0.66%)
As of 04/14/2025 03:58 PM Eastern
Annual Income Statements for EMCOR Group

Annual Income Statements for EMCOR Group

This table shows EMCOR Group's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Net Income / (Loss) Attributable to Common Shareholders
172 182 227 284 325 133 384 406 633 1,007
Consolidated Net Income / (Loss)
173 182 227 284 325 133 384 406 633 1,007
Net Income / (Loss) Continuing Operations
173 185 228 286 325 133 384 406 633 1,007
Total Pre-Tax Income
279 296 319 395 451 252 529 559 873 1,377
Total Operating Income
287 307 329 403 461 257 531 565 876 1,345
Total Gross Profit
944 1,038 1,147 1,205 1,356 1,395 1,502 1,604 2,089 2,765
Total Revenue
6,719 7,552 7,687 8,131 9,175 8,797 9,904 11,076 12,583 14,566
Operating Revenue
6,719 7,552 7,687 8,131 9,175 8,797 9,904 11,076 12,583 14,566
Total Cost of Revenue
5,774 6,514 6,540 6,925 7,819 7,402 8,402 9,473 10,494 11,801
Operating Cost of Revenue
5,774 6,514 6,540 6,925 7,819 7,402 8,402 9,473 10,494 11,801
Total Operating Expenses
657 731 818 802 895 1,139 971 1,039 1,214 1,420
Selling, General & Admin Expense
657 727 759 799 893 904 971 1,039 1,211 1,420
Impairment Charge
0.00 2.43 58 0.91 0.00 233 0.00 0.00 2.35 0.00
Total Other Income / (Expense), net
-8.26 -10 -10 -8.06 -10 -4.51 -1.50 -6.13 -2.90 33
Interest Expense
8.93 13 13 14 14 9.01 6.07 13 17 3.78
Interest & Investment Income
0.67 0.66 0.97 2.75 2.27 1.52 0.95 2.76 15 35
Other Income / (Expense), net
- 1.53 1.65 2.74 1.55 2.98 3.63 4.31 -1.12 0.89
Income Tax Expense
106 111 91 109 126 119 146 153 240 370
Net Income / (Loss) Attributable to Noncontrolling Interest
0.22 0.22 -0.00 0.05 0.00 0.00 0.17 0.00 0.34 0.00
Basic Earnings per Share
$2.74 $3.00 $3.84 $4.88 $5.78 $2.41 $7.09 $8.13 $13.37 $21.61
Weighted Average Basic Shares Outstanding
62.79M 60.77M 59.25M 58.11M 56.26M 109.59M 52.67M 47.69M 47.06M 45.47M
Diluted Earnings per Share
$2.72 $2.97 $3.82 $4.85 $5.75 $2.40 $7.06 $8.10 $13.31 $21.52
Weighted Average Diluted Shares Outstanding
62.79M 60.77M 59.25M 58.11M 56.26M 109.59M 52.67M 47.69M 47.06M 45.47M
Weighted Average Basic & Diluted Shares Outstanding
62.79M 60.77M 59.25M 58.11M 56.26M 109.59M 52.67M 47.69M 47.06M 45.47M
Cash Dividends to Common per Share
$0.32 $0.32 $0.32 $0.32 $0.32 $0.32 $0.52 $0.54 $0.69 $0.93

Quarterly Income Statements for EMCOR Group

This table shows EMCOR Group's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Net Income / (Loss) Attributable to Common Shareholders
106 126 111 141 169 212 197 248 270 292
Consolidated Net Income / (Loss)
106 126 111 141 170 212 197 248 270 292
Net Income / (Loss) Continuing Operations
106 126 111 141 170 212 197 248 270 292
Total Pre-Tax Income
148 174 153 194 235 292 268 339 372 398
Total Operating Income
150 177 155 197 235 289 260 333 364 389
Total Gross Profit
413 455 436 490 545 618 589 684 735 757
Total Revenue
2,826 2,950 2,890 3,046 3,208 3,439 3,432 3,667 3,697 3,770
Operating Revenue
2,826 2,950 2,890 3,046 3,208 3,439 3,432 3,667 3,697 3,770
Total Cost of Revenue
2,413 2,495 2,454 2,556 2,662 2,821 2,843 2,983 2,962 3,013
Operating Cost of Revenue
2,413 2,495 2,454 2,556 2,662 2,821 2,843 2,983 2,962 3,013
Total Operating Expenses
263 278 281 293 310 329 329 351 371 368
Selling, General & Admin Expense
263 278 281 293 308 329 329 351 371 368
Total Other Income / (Expense), net
-2.17 -3.18 -2.11 -2.97 -0.37 2.55 7.76 6.33 8.54 9.89
Interest Expense
3.19 6.97 1.83 2.69 0.09 13 -7.54 -6.11 -8.31 26
Income Tax Expense
42 48 41 53 65 80 71 92 102 106
Basic Earnings per Share
$2.16 $2.59 $2.33 $2.97 $3.59 $4.48 $4.18 $5.27 $5.83 $6.33
Weighted Average Basic Shares Outstanding
47.66M 47.69M 47.55M 47.14M 47.04M 47.06M 47.00M 46.66M 46.00M 45.47M
Diluted Earnings per Share
$2.16 $2.56 $2.32 $2.95 $3.57 $4.47 $4.17 $5.25 $5.80 $6.30
Weighted Average Diluted Shares Outstanding
47.66M 47.69M 47.55M 47.14M 47.04M 47.06M 47.00M 46.66M 46.00M 45.47M
Weighted Average Basic & Diluted Shares Outstanding
47.66M 47.69M 47.55M 47.14M 47.04M 47.06M 47.00M 46.66M 46.00M 45.47M
Cash Dividends to Common per Share
$0.13 $0.15 $0.15 $0.18 $0.18 $0.18 $0.18 $0.25 $0.25 $0.25

Annual Cash Flow Statements for EMCOR Group

This table details how cash moves in and out of EMCOR Group's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Net Change in Cash & Equivalents
55 -24 2.73 -103 -6.29 544 -81 -366 333 551
Net Cash From Operating Activities
267 262 366 271 356 806 319 498 900 1,408
Net Cash From Continuing Operating Activities
267 262 366 271 356 806 318 498 900 1,408
Net Income / (Loss) Continuing Operations
173 182 227 284 325 133 384 406 633 1,007
Consolidated Net Income / (Loss)
173 182 227 284 325 133 384 406 633 1,007
Depreciation Expense
36 39 40 38 44 47 48 47 52 57
Amortization Expense
39 42 50 44 49 61 65 62 68 78
Non-Cash Adjustments To Reconcile Net Income
-3.09 6.48 89 -16 4.38 255 -31 -34 27 29
Changes in Operating Assets and Liabilities, net
22 -7.40 -40 -79 -67 310 -148 16 119 237
Net Cash From Investing Activities
-60 -271 -138 -118 -345 -95 -153 -141 -161 -299
Net Cash From Continuing Investing Activities
-60 -271 -138 -118 -345 -95 -153 -141 -161 -299
Purchase of Property, Plant & Equipment
-35 -40 -35 -43 -48 -48 -36 -49 -78 -75
Acquisitions
-28 -233 -108 -76 -303 -50 -120 -99 -96 -228
Sale of Property, Plant & Equipment
3.85 2.02 4.01 1.24 5.49 3.46 2.75 7.15 14 3.84
Net Cash From Financing Activities
-149 -9.43 -228 -253 -19 -172 -245 -710 -412 -555
Net Cash From Continuing Financing Activities
-149 -9.43 -228 -253 -19 -172 -245 -710 -412 -555
Repayment of Debt
-20 -514 -117 -17 -45 -541 -18 -287 -449 -2.86
Repurchase of Common Equity
-104 -94 -93 -216 0.00 -113 -196 -661 -128 -490
Payment of Dividends
-30 -22 -19 -19 -18 -18 -28 -27 -33 -43
Issuance of Debt
0.00 620 0.00 0.00 50 500 0.00 270 200 0.00
Issuance of Common Equity
4.22 4.81 4.79 5.77 6.09 6.56 7.33 8.18 9.19 0.94
Other Financing Activities, net
1.23 -3.48 -4.48 -7.19 -12 -6.71 -11 -13 -12 -20
Effect of Exchange Rate Changes
-2.61 -6.68 3.24 -3.42 2.59 4.05 -1.28 -13 6.37 -2.60

Quarterly Cash Flow Statements for EMCOR Group

This table details how cash moves in and out of EMCOR Group's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Net Change in Cash & Equivalents
141 52 -36 82 21 266 53 -34 229 304
Net Cash From Operating Activities
257 260 -85 300 261 424 132 280 526 469
Net Cash From Continuing Operating Activities
257 260 -85 300 261 424 132 280 526 469
Net Income / (Loss) Continuing Operations
106 126 111 141 170 212 197 248 270 292
Consolidated Net Income / (Loss)
106 126 111 141 170 212 197 248 270 292
Depreciation Expense
12 12 13 13 13 13 13 14 14 15
Amortization Expense
15 17 16 16 17 19 16 20 20 21
Non-Cash Adjustments To Reconcile Net Income
-0.11 -43 4.25 -0.40 5.34 18 14 4.79 2.48 8.46
Changes in Operating Assets and Liabilities, net
124 147 -229 130 56 162 -108 -6.90 219 133
Net Cash From Investing Activities
-70 -18 -25 -23 -86 -27 -19 -192 -33 -56
Net Cash From Continuing Investing Activities
-70 -18 -25 -23 -86 -27 -19 -192 -33 -56
Purchase of Property, Plant & Equipment
-11 -11 -23 -13 -20 -22 -20 -19 -18 -18
Acquisitions
-64 -7.58 -12 -11 -67 -6.75 -0.10 -173 -16 -39
Sale of Property, Plant & Equipment
5.86 0.25 9.58 0.93 1.50 1.59 0.94 0.72 1.11 1.07
Net Cash From Financing Activities
-38 -198 72 -198 -150 -136 -59 -122 -274 -100
Net Cash From Continuing Financing Activities
-38 -198 72 -198 -150 -136 -59 -122 -274 -100
Repayment of Debt
-0.85 -185 -0.78 -101 -143 -204 -0.77 -0.62 -0.75 -0.71
Repurchase of Common Equity
-202 -4.04 -16 -89 - -22 -39 -110 -256 -84
Payment of Dividends
-6.42 -7.15 -7.15 -8.56 -8.48 -8.49 -8.47 -12 -12 -12
Other Financing Activities, net
-0.06 -3.73 -6.70 -1.62 -0.16 -3.42 -12 -0.12 -4.76 -3.73
Effect of Exchange Rate Changes
-8.78 8.03 2.24 3.62 -5.00 5.52 -1.14 0.21 8.30 -9.98

Annual Balance Sheets for EMCOR Group

This table presents EMCOR Group's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Total Assets
3,543 3,852 3,966 4,089 4,830 5,064 5,441 5,525 6,610 7,716
Total Current Assets
2,066 2,169 2,285 2,386 2,660 3,121 3,391 3,462 4,447 5,389
Cash & Equivalents
487 465 467 364 359 903 821 456 790 1,340
Accounts Receivable
1,360 1,495 1,608 1,774 2,031 1,922 2,205 2,567 3,203 3,578
Inventories, net
38 37 43 42 40 53 54 86 111 96
Prepaid Expenses
64 41 44 48 52 71 81 79 73 92
Other Current Assets
118 131 123 158 178 172 230 273 270 285
Plant, Property, & Equipment, net
122 128 127 134 156 158 152 158 179 207
Total Noncurrent Assets
1,355 1,555 1,554 1,568 2,014 1,784 1,898 1,905 1,983 2,120
Goodwill
843 980 965 991 1,064 852 890 919 957 1,018
Intangible Assets
473 487 495 488 611 583 589 594 586 648
Other Noncurrent Operating Assets
30 80 92 89 339 350 419 392 441 453
Total Liabilities & Shareholders' Equity
3,543 3,852 3,966 4,089 4,830 5,064 5,441 5,525 6,610 7,716
Total Liabilities
2,063 2,314 2,292 2,347 2,773 3,011 3,188 3,550 4,139 4,778
Total Current Liabilities
1,412 1,512 1,651 1,734 1,939 2,163 2,362 2,754 3,518 4,154
Accounts Payable
488 501 568 652 665 672 734 849 936 937
Current Deferred Revenue
429 489 - - - 722 - 1,098 1,595 2,048
Current Employee Benefit Liabilities
268 311 323 343 383 451 491 465 597 751
Other Current Liabilities
209 196 745 723 873 301 1,063 325 390 418
Total Noncurrent Liabilities
650 803 641 613 834 847 827 797 621 624
Other Noncurrent Operating Liabilities
353 394 - 0.00 784 588 581 565 621 624
Total Equity & Noncontrolling Interests
1,480 1,538 1,674 1,741 2,058 2,053 2,253 1,974 2,471 2,939
Total Preferred & Common Equity
1,477 1,537 1,673 1,741 2,057 2,053 2,252 1,974 2,470 2,938
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
1,477 1,537 1,673 1,741 2,057 2,053 2,252 1,974 2,470 2,938
Common Stock
131 53 8.60 22 33 48 62 75 92 98
Retained Earnings
1,433 1,596 1,797 2,060 2,367 2,480 2,836 3,214 3,814 4,778
Treasury Stock
-10 -10 -38 -254 -254 -366 -562 -1,223 -1,351 -1,853
Accumulated Other Comprehensive Income / (Loss)
-77 -102 -94 -88 -89 -109 -84 -93 -86 -86
Noncontrolling Interest
3.35 0.85 0.85 0.90 0.65 0.58 0.70 0.70 1.04 1.04

Quarterly Balance Sheets for EMCOR Group

This table presents EMCOR Group's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024
Total Assets
5,439 5,641 5,908 6,224 6,687 7,073 7,322
Total Current Assets
3,379 3,562 3,810 4,069 4,508 4,741 5,006
Cash & Equivalents
404 420 503 524 841 807 1,036
Accounts Receivable
2,511 2,669 2,852 3,064 3,206 3,459 3,509
Inventories, net
102 100 106 115 114 104 94
Prepaid Expenses
64 70 59 57 80 77 71
Other Current Assets
299 303 289 309 268 294 297
Plant, Property, & Equipment, net
156 160 163 171 186 201 205
Total Noncurrent Assets
1,903 1,918 1,935 1,985 1,993 2,131 2,111
Goodwill
917 923 927 953 957 999 1,002
Intangible Assets
606 585 574 601 570 662 648
Other Noncurrent Operating Assets
381 410 433 430 466 470 461
Total Liabilities & Shareholders' Equity
5,439 5,641 5,908 6,224 6,687 7,073 7,322
Total Liabilities
3,596 3,575 3,790 3,944 4,072 4,327 4,563
Total Current Liabilities
2,639 2,661 2,949 3,233 3,431 3,673 3,925
Short-Term Debt
16 16 87 6.48 76 79 80
Accounts Payable
751 724 790 824 865 922 897
Current Employee Benefit Liabilities
514 386 444 554 478 584 754
Other Current Liabilities
1,358 1,536 1,629 359 2,013 2,088 2,194
Total Noncurrent Liabilities
958 913 840 711 640 654 638
Other Noncurrent Operating Liabilities
788 813 609 614 640 654 638
Total Equity & Noncontrolling Interests
1,842 2,066 2,118 2,280 2,615 2,746 2,759
Total Preferred & Common Equity
1,842 2,066 2,117 2,279 2,614 2,745 2,758
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
1,842 2,066 2,117 2,279 2,614 2,745 2,758
Common Stock
71 76 82 88 88 93 98
Retained Earnings
3,095 3,319 3,451 3,611 4,003 4,239 4,497
Treasury Stock
-1,223 -1,239 -1,329 -1,329 -1,391 -1,502 -1,761
Accumulated Other Comprehensive Income / (Loss)
-102 -91 -87 -91 -86 -86 -76
Noncontrolling Interest
0.70 0.70 0.70 1.04 1.04 1.04 1.04

Annual Metrics and Ratios for EMCOR Group

This table displays calculated financial ratios and metrics derived from EMCOR Group's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Growth Metrics
- - - - - - - - - -
Revenue Growth
4.57% 12.40% 1.79% 5.77% 12.84% -4.12% 12.58% 11.84% 13.60% 15.76%
EBITDA Growth
-0.85% 7.45% 7.87% 16.10% 13.89% -33.87% 76.29% 4.78% 46.53% 48.84%
EBIT Growth
-0.96% 7.45% 7.16% 22.77% 13.95% -43.82% 105.70% 6.50% 53.66% 53.86%
NOPAT Growth
-3.08% 7.96% 22.68% 23.98% 13.92% -59.28% 184.36% 6.70% 54.77% 54.75%
Net Income Growth
-0.53% 5.59% 24.73% 24.82% 14.66% -59.11% 188.62% 5.84% 55.95% 59.02%
EPS Growth
7.94% 9.19% 28.62% 26.96% 18.56% -58.26% 194.17% 14.73% 64.32% 61.68%
Operating Cash Flow Growth
8.11% -1.61% 39.52% -25.96% 31.25% 126.70% -60.46% 56.18% 80.68% 56.49%
Free Cash Flow Firm Growth
-18.59% -98.05% -3,602.17% 206.12% 292.15% -16.85% -87.29% 556.38% 81.32% 48.08%
Invested Capital Growth
-1.79% 14.45% 25.05% 7.84% -11.93% -19.25% 22.73% 0.79% -4.76% -4.87%
Revenue Q/Q Growth
0.95% 2.33% 0.82% 2.74% 0.37% 0.21% 3.76% 2.88% 4.05% 2.32%
EBITDA Q/Q Growth
2.78% -2.15% -4.94% 16.06% 2.12% 6.70% 1.59% 5.97% 12.96% 7.58%
EBIT Q/Q Growth
3.45% -3.02% -6.67% 20.38% 1.56% 8.98% 1.72% 7.25% 14.52% 8.05%
NOPAT Q/Q Growth
3.53% -4.03% 5.29% 9.55% 1.57% -4.01% 5.97% 6.97% 14.62% 8.28%
Net Income Q/Q Growth
4.38% -5.29% 5.73% 9.57% 1.79% -2.84% 6.05% 6.46% 15.55% 8.70%
EPS Q/Q Growth
5.84% -4.19% 6.70% 9.98% 1.95% 0.00% 6.49% 9.02% 16.75% 9.29%
Operating Cash Flow Q/Q Growth
14.33% -12.55% -1.54% 39.97% -6.89% 11.13% -14.63% 12.34% 22.32% 3.36%
Free Cash Flow Firm Q/Q Growth
-3.77% 135.23% -150.10% 63.95% 34.93% 206.82% -72.49% -22.71% 126.00% 10.44%
Invested Capital Q/Q Growth
-6.03% -6.68% 20.53% 16.59% 8.78% -11.40% -0.15% 8.67% -9.63% -11.35%
Profitability Metrics
- - - - - - - - - -
Gross Margin
14.06% 13.74% 14.92% 14.83% 14.78% 15.86% 15.16% 14.48% 16.60% 18.98%
EBITDA Margin
5.40% 5.16% 5.47% 6.00% 6.06% 4.18% 6.54% 6.13% 7.90% 10.16%
Operating Margin
4.27% 4.06% 4.28% 4.96% 5.02% 2.92% 5.36% 5.10% 6.96% 9.23%
EBIT Margin
4.27% 4.08% 4.30% 4.99% 5.04% 2.95% 5.40% 5.14% 6.95% 9.24%
Profit (Net Income) Margin
2.57% 2.41% 2.96% 3.49% 3.54% 1.51% 3.87% 3.67% 5.03% 6.91%
Tax Burden Percent
61.87% 61.44% 71.28% 71.79% 72.11% 52.69% 72.49% 72.68% 72.56% 73.12%
Interest Burden Percent
97.12% 96.12% 96.43% 97.34% 97.50% 97.12% 99.04% 98.17% 99.80% 102.35%
Effective Tax Rate
38.11% 37.50% 28.45% 27.62% 27.89% 47.31% 27.51% 27.32% 27.44% 26.88%
Return on Invested Capital (ROIC)
13.54% 13.76% 14.06% 15.09% 17.61% 8.47% 24.21% 23.35% 36.88% 59.96%
ROIC Less NNEP Spread (ROIC-NNEP)
17.16% 22.16% 2.15% 11.47% 73.85% 8.99% 24.41% 24.61% 37.30% 57.72%
Return on Net Nonoperating Assets (RNNOA)
-1.69% -1.69% 0.09% 1.52% -0.50% -2.01% -6.39% -4.14% -8.38% -22.72%
Return on Equity (ROE)
11.86% 12.07% 14.15% 16.61% 17.12% 6.47% 17.82% 19.21% 28.50% 37.24%
Cash Return on Invested Capital (CROIC)
15.35% 0.28% -8.21% 7.54% 30.31% 29.77% 3.80% 22.57% 41.75% 64.95%
Operating Return on Assets (OROA)
8.28% 8.34% 8.46% 10.08% 10.37% 5.25% 10.17% 10.38% 14.42% 18.79%
Return on Assets (ROA)
4.98% 4.93% 5.81% 7.04% 7.29% 2.69% 7.30% 7.41% 10.44% 14.06%
Return on Common Equity (ROCE)
11.79% 12.05% 14.14% 16.60% 17.11% 6.47% 17.82% 19.21% 28.48% 37.22%
Return on Equity Simple (ROE_SIMPLE)
11.68% 11.85% 13.58% 16.29% 15.81% 6.48% 17.04% 20.58% 25.64% 34.28%
Net Operating Profit after Tax (NOPAT)
178 192 235 292 332 135 385 411 635 983
NOPAT Margin
2.64% 2.54% 3.06% 3.59% 3.62% 1.54% 3.89% 3.71% 5.05% 6.75%
Net Nonoperating Expense Percent (NNEP)
-3.62% -8.40% 11.91% 3.62% -56.24% -0.52% -0.19% -1.25% -0.42% 2.23%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 18.48% 25.72% 33.46%
Cost of Revenue to Revenue
85.94% 86.26% 85.08% 85.17% 85.22% 84.14% 84.84% 85.52% 83.40% 81.02%
SG&A Expenses to Revenue
9.77% 9.63% 9.87% 9.83% 9.74% 10.27% 9.80% 9.38% 9.63% 9.75%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
9.78% 9.68% 10.64% 9.87% 9.75% 12.94% 9.80% 9.38% 9.64% 9.75%
Earnings before Interest and Taxes (EBIT)
287 308 331 406 462 260 534 569 875 1,346
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
363 390 420 488 556 367 648 679 995 1,480
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
1.96 2.70 2.79 1.93 2.31 2.41 2.99 3.55 4.09 7.10
Price to Tangible Book Value (P/TBV)
18.02 59.25 21.91 12.83 12.44 8.01 8.70 15.22 10.90 16.42
Price to Revenue (P/Rev)
0.43 0.55 0.61 0.41 0.52 0.56 0.68 0.63 0.80 1.43
Price to Earnings (P/E)
16.81 22.82 20.57 11.83 14.61 37.21 17.54 17.25 15.96 20.72
Dividend Yield
0.69% 0.47% 0.40% 0.55% 0.38% 0.36% 0.41% 0.37% 0.32% 0.21%
Earnings Yield
5.95% 4.38% 4.86% 8.46% 6.85% 2.69% 5.70% 5.80% 6.27% 4.83%
Enterprise Value to Invested Capital (EV/IC)
2.09 2.76 2.61 1.80 2.52 3.03 3.55 3.85 5.54 12.21
Enterprise Value to Revenue (EV/Rev)
0.40 0.54 0.63 0.45 0.49 0.49 0.63 0.61 0.74 1.34
Enterprise Value to EBITDA (EV/EBITDA)
7.50 10.53 11.57 7.42 8.02 11.76 9.61 10.02 9.36 13.19
Enterprise Value to EBIT (EV/EBIT)
9.47 13.30 14.70 8.92 9.64 16.63 11.65 11.95 10.65 14.51
Enterprise Value to NOPAT (EV/NOPAT)
15.31 21.38 20.66 12.41 13.42 31.93 16.18 16.56 14.66 19.86
Enterprise Value to Operating Cash Flow (EV/OCF)
10.20 15.63 13.28 13.36 12.54 5.36 19.53 13.65 10.35 13.87
Enterprise Value to Free Cash Flow (EV/FCFF)
13.51 1,045.52 0.00 24.82 7.80 9.09 102.98 17.14 12.95 18.33
Leverage & Solvency
- - - - - - - - - -
Debt to Equity
0.21 0.28 0.39 0.36 0.03 0.13 0.14 0.13 0.00 0.00
Long-Term Debt to Equity
0.20 0.27 0.38 0.35 0.02 0.13 0.11 0.12 0.00 0.00
Financial Leverage
-0.10 -0.08 0.04 0.13 -0.01 -0.22 -0.26 -0.17 -0.22 -0.39
Leverage Ratio
2.38 2.45 2.43 2.36 2.35 2.41 2.44 2.59 2.73 2.65
Compound Leverage Factor
2.31 2.36 2.35 2.30 2.29 2.34 2.42 2.55 2.72 2.71
Debt to Total Capital
17.55% 21.58% 28.16% 26.53% 3.20% 11.87% 12.42% 11.13% 0.00% 0.00%
Short-Term Debt to Total Capital
0.98% 0.77% 0.66% 0.68% 0.85% 0.73% 2.88% 0.70% 0.00% 0.00%
Long-Term Debt to Total Capital
16.58% 20.82% 27.50% 25.86% 2.35% 11.14% 9.54% 10.43% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.19% 0.04% 0.04% 0.04% 0.03% 0.02% 0.03% 0.03% 0.04% 0.04%
Common Equity to Total Capital
82.26% 78.37% 71.80% 73.43% 96.77% 88.11% 87.55% 88.84% 99.96% 99.96%
Debt to EBITDA
0.87 1.09 1.56 1.29 0.12 0.75 0.49 0.36 0.00 0.00
Net Debt to EBITDA
-0.50 -0.13 0.44 0.54 -0.52 -1.70 -0.77 -0.31 0.00 0.00
Long-Term Debt to EBITDA
0.82 1.05 1.52 1.26 0.09 0.71 0.38 0.34 0.00 0.00
Debt to NOPAT
1.77 2.21 2.79 2.16 0.20 2.04 0.83 0.60 0.00 0.00
Net Debt to NOPAT
-1.01 -0.26 0.79 0.91 -0.87 -4.63 -1.30 -0.51 0.00 0.00
Long-Term Debt to NOPAT
1.67 2.13 2.72 2.10 0.15 1.92 0.64 0.56 0.00 0.00
Altman Z-Score
3.79 4.09 4.26 4.07 4.11 3.81 4.37 4.50 4.78 6.14
Noncontrolling Interest Sharing Ratio
0.57% 0.14% 0.05% 0.05% 0.04% 0.03% 0.03% 0.03% 0.04% 0.04%
Liquidity Ratios
- - - - - - - - - -
Current Ratio
1.46 1.43 1.38 1.38 1.37 1.44 1.44 1.26 1.26 1.30
Quick Ratio
1.31 1.30 1.26 1.23 1.23 1.31 1.28 1.10 1.14 1.18
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
201 3.92 -137 146 572 475 60 397 719 1,065
Operating Cash Flow to CapEx
843.53% 697.33% 1,193.51% 641.57% 828.27% 1,811.81% 953.46% 1,181.50% 1,388.36% 1,979.85%
Free Cash Flow to Firm to Interest Expense
22.54 0.31 -10.76 10.77 41.37 52.78 9.96 30.06 41.83 281.90
Operating Cash Flow to Interest Expense
29.86 20.78 28.66 20.01 25.74 89.51 52.51 37.73 52.31 372.56
Operating Cash Flow Less CapEx to Interest Expense
26.32 17.80 26.26 16.89 22.63 84.57 47.01 34.53 48.54 353.74
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
1.94 2.04 1.97 2.02 2.06 1.78 1.89 2.02 2.07 2.03
Accounts Receivable Turnover
5.18 5.29 4.95 4.81 4.82 4.45 4.80 4.64 4.36 4.30
Inventory Turnover
136.83 173.76 163.19 162.86 188.93 157.85 156.41 135.57 106.85 114.33
Fixed Asset Turnover
55.03 60.42 60.26 62.18 63.16 55.92 63.79 71.49 74.63 75.30
Accounts Payable Turnover
12.17 13.17 12.24 11.35 11.87 11.07 11.95 11.96 11.76 12.60
Days Sales Outstanding (DSO)
70.46 69.00 73.68 75.90 75.68 82.01 76.04 78.63 83.70 84.96
Days Inventory Outstanding (DIO)
2.67 2.10 2.24 2.24 1.93 2.31 2.33 2.69 3.42 3.19
Days Payable Outstanding (DPO)
29.99 27.72 29.83 32.15 30.75 32.97 30.54 30.51 31.05 28.97
Cash Conversion Cycle (CCC)
43.14 43.38 46.08 45.99 46.86 51.34 47.83 50.81 56.07 59.19
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
1,300 1,488 1,861 2,007 1,767 1,427 1,751 1,765 1,681 1,599
Invested Capital Turnover
5.12 5.42 4.59 4.21 4.86 5.51 6.23 6.30 7.30 8.88
Increase / (Decrease) in Invested Capital
-24 188 373 146 -239 -340 324 14 -84 -82
Enterprise Value (EV)
2,719 4,102 4,861 3,619 4,460 4,321 6,225 6,799 9,313 19,531
Market Capitalization
2,896 4,151 4,673 3,353 4,750 4,947 6,726 7,008 10,102 20,870
Book Value per Share
$23.54 $25.35 $28.45 $30.24 $36.63 $37.37 $42.20 $41.41 $52.50 $63.86
Tangible Book Value per Share
$2.56 $1.16 $3.63 $4.54 $6.80 $11.25 $14.48 $9.66 $19.71 $27.63
Total Capital
1,795 1,961 2,330 2,370 2,126 2,330 2,573 2,221 2,471 2,939
Total Debt
315 423 656 629 68 277 319 247 0.00 0.00
Total Long-Term Debt
298 408 641 613 50 260 245 232 0.00 0.00
Net Debt
-180 -50 186 265 -291 -626 -502 -209 -790 -1,340
Capital Expenditures (CapEx)
32 38 31 42 43 45 33 42 65 71
Debt-free, Cash-free Net Working Capital (DFCFNWC)
184 208 181 304 381 72 282 268 139 -104
Debt-free Net Working Capital (DFNWC)
671 672 649 668 739 975 1,103 724 929 1,235
Net Working Capital (NWC)
654 657 634 652 721 958 1,029 708 929 1,235
Net Nonoperating Expense (NNE)
5.17 9.66 8.12 8.18 7.21 2.38 1.09 4.45 2.11 -24
Net Nonoperating Obligations (NNO)
-180 -50 186 265 -291 -626 -502 -209 -790 -1,340
Total Depreciation and Amortization (D&A)
75 81 90 82 93 108 113 110 120 135
Debt-free, Cash-free Net Working Capital to Revenue
2.74% 2.75% 2.36% 3.74% 4.15% 0.82% 2.85% 2.42% 1.10% -0.72%
Debt-free Net Working Capital to Revenue
9.99% 8.90% 8.44% 8.21% 8.06% 11.08% 11.14% 6.54% 7.38% 8.48%
Net Working Capital to Revenue
9.73% 8.70% 8.24% 8.02% 7.86% 10.89% 10.39% 6.40% 7.38% 8.48%
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
$2.74 $3.00 $3.84 $4.88 $5.78 $2.41 $7.09 $8.13 $13.37 $21.61
Adjusted Weighted Average Basic Shares Outstanding
60.66M 59.66M 58.37M 56.00M 56.26M 109.59M 52.67M 47.69M 47.06M 45.47M
Adjusted Diluted Earnings per Share
$2.72 $2.97 $3.82 $4.85 $5.75 $2.40 $7.06 $8.10 $13.31 $21.52
Adjusted Weighted Average Diluted Shares Outstanding
60.66M 59.66M 58.37M 56.00M 56.26M 109.59M 52.67M 47.69M 47.06M 45.47M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
60.66M 59.66M 58.37M 56.00M 56.26M 109.59M 52.67M 47.69M 47.06M 45.47M
Normalized Net Operating Profit after Tax (NOPAT)
178 194 278 294 333 259 385 411 637 983
Normalized NOPAT Margin
2.65% 2.57% 3.61% 3.62% 3.63% 2.95% 3.89% 3.71% 5.06% 6.75%
Pre Tax Income Margin
4.15% 3.93% 4.15% 4.86% 4.91% 2.87% 5.34% 5.04% 6.94% 9.46%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
32.14 24.43 25.89 29.96 33.46 28.84 88.03 43.12 50.85 356.11
NOPAT to Interest Expense
19.89 15.19 18.43 21.54 24.05 15.02 63.38 31.11 36.95 260.22
EBIT Less CapEx to Interest Expense
28.60 21.45 23.48 26.84 30.35 23.90 82.52 39.93 47.09 337.30
NOPAT Less CapEx to Interest Expense
16.35 12.21 16.03 18.42 20.94 10.08 57.87 27.91 33.18 241.40
Payout Ratios
- - - - - - - - - -
Dividend Payout Ratio
17.59% 12.17% 8.35% 6.57% 5.60% 13.35% 7.35% 6.69% 5.16% 4.31%
Augmented Payout Ratio
78.07% 63.89% 49.36% 82.83% 5.60% 98.01% 58.31% 169.36% 25.33% 52.94%

Quarterly Metrics and Ratios for EMCOR Group

This table displays calculated financial ratios and metrics derived from EMCOR Group's official financial filings.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Growth Metrics
- - - - - - - - - -
Revenue Growth
12.08% 11.73% 11.49% 12.49% 13.49% 16.59% 18.75% 20.40% 15.26% 9.62%
EBITDA Growth
6.04% 19.72% 43.00% 36.80% 49.21% 55.90% 57.87% 62.85% 50.31% 32.17%
EBIT Growth
8.51% 23.89% 53.19% 41.55% 56.37% 63.22% 67.81% 69.47% 54.99% 34.36%
NOPAT Growth
7.31% 26.26% 53.81% 41.14% 58.42% 63.03% 69.40% 70.19% 55.31% 35.89%
Net Income Growth
6.05% 24.23% 51.90% 39.67% 60.48% 67.47% 76.86% 76.09% 59.22% 38.13%
EPS Growth
16.76% 35.45% 66.91% 48.24% 65.28% 74.61% 79.74% 77.97% 62.47% 40.94%
Operating Cash Flow Growth
112.72% 26.70% 11.72% 289.17% 1.46% 63.25% 256.37% -6.62% 101.73% 10.79%
Free Cash Flow Firm Growth
646.64% 151.60% 236.83% 268.00% -127.88% 155.77% -56.06% -1.07% 585.35% 24.92%
Invested Capital Growth
-7.39% 0.79% -6.42% -0.92% 14.53% -4.76% 5.03% 4.34% -3.04% -4.87%
Revenue Q/Q Growth
4.39% 4.37% -2.01% 5.37% 5.32% 7.22% -0.20% 6.84% 0.82% 1.98%
EBITDA Q/Q Growth
7.80% 16.07% -11.02% 22.88% 17.57% 21.27% -9.90% 26.77% 8.52% 6.63%
EBIT Q/Q Growth
8.19% 18.05% -12.57% 26.77% 19.51% 23.22% -10.11% 28.03% 9.30% 6.82%
NOPAT Q/Q Growth
6.11% 19.83% -12.13% 26.32% 19.10% 23.32% -8.70% 26.91% 8.69% 7.90%
Net Income Q/Q Growth
5.07% 19.41% -11.74% 26.12% 20.73% 24.61% -6.79% 25.58% 9.17% 8.10%
EPS Q/Q Growth
8.54% 18.52% -9.38% 27.16% 21.02% 25.21% -6.71% 25.90% 10.48% 8.62%
Operating Cash Flow Q/Q Growth
234.19% 0.92% -132.58% 454.11% -12.87% 62.38% -68.79% 111.47% 88.22% -10.82%
Free Cash Flow Firm Q/Q Growth
347.59% -51.54% 103.78% -31.29% -141.09% 544.64% -52.93% 54.70% 101.56% 14.45%
Invested Capital Q/Q Growth
-16.75% 8.67% -0.19% 9.72% -3.76% -9.63% 5.36% 9.00% -10.57% -11.35%
Profitability Metrics
- - - - - - - - - -
Gross Margin
14.62% 15.42% 15.09% 16.09% 17.01% 17.96% 17.17% 18.65% 19.87% 20.08%
EBITDA Margin
6.28% 6.99% 6.35% 7.40% 8.26% 9.34% 8.44% 10.01% 10.77% 11.27%
Operating Margin
5.31% 6.01% 5.36% 6.46% 7.33% 8.41% 7.57% 9.08% 9.83% 10.31%
EBIT Margin
5.31% 6.01% 5.36% 6.45% 7.32% 8.41% 7.57% 9.08% 9.84% 10.31%
Profit (Net Income) Margin
3.74% 4.28% 3.86% 4.62% 5.29% 6.15% 5.74% 6.75% 7.31% 7.75%
Tax Burden Percent
71.50% 72.59% 72.95% 72.59% 72.35% 72.50% 73.64% 73.00% 72.64% 73.32%
Interest Burden Percent
98.55% 98.20% 98.64% 98.63% 99.96% 100.88% 102.99% 101.90% 102.29% 102.55%
Effective Tax Rate
28.50% 27.41% 27.05% 27.41% 27.65% 27.50% 26.36% 27.00% 27.36% 26.68%
Return on Invested Capital (ROIC)
24.20% 27.47% 24.40% 28.27% 36.79% 44.52% 40.53% 46.11% 55.50% 67.12%
ROIC Less NNEP Spread (ROIC-NNEP)
24.72% 28.12% 24.95% 30.58% 36.88% 44.15% 39.46% 45.10% 54.60% 66.44%
Return on Net Nonoperating Assets (RNNOA)
-3.76% -4.73% -3.31% -1.40% -5.71% -9.92% -9.01% -8.47% -14.90% -26.15%
Return on Equity (ROE)
20.44% 22.74% 21.09% 26.86% 31.09% 34.60% 31.52% 37.64% 40.60% 40.97%
Cash Return on Invested Capital (CROIC)
30.40% 22.57% 31.34% 26.24% 18.27% 41.75% 34.62% 36.97% 52.65% 64.95%
Operating Return on Assets (OROA)
10.65% 12.13% 11.21% 13.66% 15.17% 17.44% 16.13% 19.22% 20.68% 20.96%
Return on Assets (ROA)
7.51% 8.65% 8.07% 9.78% 10.97% 12.75% 12.23% 14.30% 15.36% 15.76%
Return on Common Equity (ROCE)
20.44% 22.73% 21.09% 26.86% 31.07% 34.58% 31.50% 37.63% 40.59% 40.95%
Return on Equity Simple (ROE_SIMPLE)
20.71% 0.00% 21.50% 22.87% 24.05% 0.00% 27.50% 30.10% 33.59% 0.00%
Net Operating Profit after Tax (NOPAT)
107 129 113 143 170 210 191 243 264 285
NOPAT Margin
3.80% 4.36% 3.91% 4.69% 5.30% 6.10% 5.58% 6.63% 7.14% 7.56%
Net Nonoperating Expense Percent (NNEP)
-0.51% -0.65% -0.55% -2.31% -0.08% 0.37% 1.07% 1.01% 0.90% 0.68%
Return On Investment Capital (ROIC_SIMPLE)
- 5.79% - - - 8.49% - - - 9.70%
Cost of Revenue to Revenue
85.38% 84.58% 84.91% 83.91% 82.99% 82.04% 82.83% 81.35% 80.13% 79.92%
SG&A Expenses to Revenue
9.31% 9.41% 9.73% 9.63% 9.61% 9.55% 9.60% 9.58% 10.04% 9.77%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
9.31% 9.41% 9.73% 9.63% 9.68% 9.55% 9.60% 9.58% 10.04% 9.77%
Earnings before Interest and Taxes (EBIT)
150 177 155 196 235 289 260 333 364 389
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
178 206 183 225 265 321 290 367 398 425
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
3.07 3.55 3.73 4.13 4.34 4.09 6.29 6.25 7.28 7.10
Price to Tangible Book Value (P/TBV)
17.74 15.22 13.83 14.22 13.63 10.90 15.12 15.82 18.12 16.42
Price to Revenue (P/Rev)
0.53 0.63 0.68 0.75 0.82 0.80 1.25 1.25 1.41 1.43
Price to Earnings (P/E)
14.83 17.25 17.37 18.07 18.04 15.96 22.89 20.77 21.67 20.72
Dividend Yield
0.45% 0.37% 0.35% 0.33% 0.31% 0.32% 0.21% 0.22% 0.20% 0.21%
Earnings Yield
6.74% 5.80% 5.76% 5.53% 5.54% 6.27% 4.37% 4.82% 4.61% 4.83%
Enterprise Value to Invested Capital (EV/IC)
3.35 3.85 4.21 4.43 5.09 5.54 8.48 8.14 10.60 12.21
Enterprise Value to Revenue (EV/Rev)
0.51 0.61 0.65 0.73 0.78 0.74 1.20 1.19 1.34 1.34
Enterprise Value to EBITDA (EV/EBITDA)
8.49 10.02 10.14 10.81 10.75 9.36 14.24 13.21 13.90 13.19
Enterprise Value to EBIT (EV/EBIT)
10.25 11.95 11.95 12.62 12.39 10.65 16.00 14.70 15.35 14.51
Enterprise Value to NOPAT (EV/NOPAT)
14.17 16.56 16.46 17.42 17.07 14.66 21.97 20.17 21.06 19.86
Enterprise Value to Operating Cash Flow (EV/OCF)
12.27 13.65 14.55 11.71 12.87 10.35 14.05 14.97 14.04 13.87
Enterprise Value to Free Cash Flow (EV/FCFF)
10.60 17.14 12.98 16.81 29.73 12.95 25.09 22.49 19.82 18.33
Leverage & Solvency
- - - - - - - - - -
Debt to Equity
0.10 0.13 0.06 0.15 0.05 0.00 0.03 0.03 0.03 0.00
Long-Term Debt to Equity
0.09 0.12 0.05 0.11 0.04 0.00 0.00 0.00 0.00 0.00
Financial Leverage
-0.15 -0.17 -0.13 -0.05 -0.15 -0.22 -0.23 -0.19 -0.27 -0.39
Leverage Ratio
2.69 2.59 2.59 2.72 2.83 2.73 2.63 2.67 2.69 2.65
Compound Leverage Factor
2.66 2.55 2.55 2.68 2.83 2.75 2.71 2.72 2.75 2.72
Debt to Total Capital
9.15% 11.13% 5.29% 13.06% 4.36% 0.00% 2.82% 2.79% 2.83% 0.00%
Short-Term Debt to Total Capital
0.77% 0.70% 0.71% 3.55% 0.27% 0.00% 2.82% 2.79% 2.83% 0.00%
Long-Term Debt to Total Capital
8.38% 10.43% 4.58% 9.50% 4.09% 0.00% 0.00% 0.00% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.03% 0.03% 0.03% 0.03% 0.04% 0.04% 0.04% 0.04% 0.04% 0.04%
Common Equity to Total Capital
90.81% 88.84% 94.67% 86.92% 95.60% 99.96% 97.14% 97.18% 97.14% 99.96%
Debt to EBITDA
0.29 0.36 0.16 0.40 0.12 0.00 0.07 0.06 0.06 0.00
Net Debt to EBITDA
-0.34 -0.31 -0.42 -0.23 -0.48 0.00 -0.69 -0.59 -0.69 0.00
Long-Term Debt to EBITDA
0.27 0.34 0.14 0.29 0.11 0.00 0.00 0.00 0.00 0.00
Debt to NOPAT
0.48 0.60 0.26 0.65 0.19 0.00 0.11 0.10 0.09 0.00
Net Debt to NOPAT
-0.57 -0.51 -0.68 -0.38 -0.76 0.00 -1.07 -0.89 -1.05 0.00
Long-Term Debt to NOPAT
0.44 0.56 0.22 0.47 0.18 0.00 0.00 0.00 0.00 0.00
Altman Z-Score
3.97 4.26 4.42 4.47 4.54 4.49 5.55 5.50 5.79 5.73
Noncontrolling Interest Sharing Ratio
0.04% 0.03% 0.03% 0.03% 0.04% 0.04% 0.04% 0.04% 0.04% 0.04%
Liquidity Ratios
- - - - - - - - - -
Current Ratio
1.28 1.26 1.34 1.29 1.26 1.26 1.31 1.29 1.28 1.30
Quick Ratio
1.10 1.10 1.16 1.14 1.11 1.14 1.18 1.16 1.16 1.18
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
237 115 234 161 -66 294 103 159 321 367
Operating Cash Flow to CapEx
5,037.31% 2,514.33% -623.26% 2,400.15% 1,430.65% 2,066.21% 683.92% 1,509.00% 3,170.39% 2,822.82%
Free Cash Flow to Firm to Interest Expense
74.17 16.48 127.70 59.71 -733.79 23.33 0.00 0.00 0.00 14.25
Operating Cash Flow to Interest Expense
80.53 37.27 -46.17 111.26 2,899.61 33.67 0.00 0.00 0.00 18.24
Operating Cash Flow Less CapEx to Interest Expense
78.93 35.79 -53.58 106.63 2,696.93 32.04 0.00 0.00 0.00 17.60
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
2.01 2.02 2.09 2.12 2.07 2.07 2.13 2.12 2.10 2.03
Accounts Receivable Turnover
4.59 4.64 4.57 4.43 4.34 4.36 4.47 4.36 4.33 4.30
Inventory Turnover
110.78 135.57 112.72 99.41 93.56 106.85 101.63 107.72 110.60 114.33
Fixed Asset Turnover
69.53 71.49 72.97 73.66 74.02 74.63 75.68 75.58 75.87 75.30
Accounts Payable Turnover
13.27 11.96 13.42 13.11 12.91 11.76 13.70 13.21 13.49 12.60
Days Sales Outstanding (DSO)
79.54 78.63 79.79 82.46 84.12 83.70 81.70 83.79 84.27 84.96
Days Inventory Outstanding (DIO)
3.29 2.69 3.24 3.67 3.90 3.42 3.59 3.39 3.30 3.19
Days Payable Outstanding (DPO)
27.51 30.51 27.20 27.84 28.28 31.05 26.65 27.63 27.06 28.97
Cash Conversion Cycle (CCC)
55.32 50.81 55.83 58.29 59.75 56.07 58.64 59.55 60.51 59.19
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
1,624 1,765 1,762 1,933 1,860 1,681 1,850 2,017 1,804 1,599
Invested Capital Turnover
6.37 6.30 6.24 6.03 6.94 7.30 7.27 6.96 7.77 8.88
Increase / (Decrease) in Invested Capital
-130 14 -121 -18 236 -84 89 84 -56 -82
Enterprise Value (EV)
5,439 6,799 7,410 8,566 9,462 9,313 15,688 16,418 19,122 19,531
Market Capitalization
5,657 7,008 7,714 8,750 9,881 10,102 16,452 17,146 20,076 20,870
Book Value per Share
$37.32 $41.41 $43.32 $44.53 $48.35 $52.50 $55.63 $58.40 $59.11 $63.86
Tangible Book Value per Share
$6.46 $9.66 $11.70 $12.94 $15.38 $19.71 $23.15 $23.07 $23.74 $27.63
Total Capital
2,028 2,221 2,182 2,436 2,384 2,471 2,691 2,824 2,839 2,939
Total Debt
186 247 116 318 104 0.00 76 79 80 0.00
Total Long-Term Debt
170 232 100 231 97 0.00 0.00 0.00 0.00 0.00
Net Debt
-218 -209 -305 -185 -420 -790 -765 -729 -955 -1,340
Capital Expenditures (CapEx)
5.11 10 14 12 18 21 19 19 17 17
Debt-free, Cash-free Net Working Capital (DFCFNWC)
352 268 496 444 319 139 312 339 126 -104
Debt-free Net Working Capital (DFNWC)
756 724 917 947 843 929 1,153 1,146 1,161 1,235
Net Working Capital (NWC)
740 708 901 860 836 929 1,077 1,068 1,081 1,235
Net Nonoperating Expense (NNE)
1.55 2.31 1.54 2.16 0.27 -1.85 -5.72 -4.62 -6.20 -7.25
Net Nonoperating Obligations (NNO)
-218 -209 -305 -185 -420 -790 -765 -729 -955 -1,340
Total Depreciation and Amortization (D&A)
27 29 28 29 30 32 30 34 35 36
Debt-free, Cash-free Net Working Capital to Revenue
3.27% 2.42% 4.37% 3.79% 2.64% 1.10% 2.37% 2.47% 0.88% -0.72%
Debt-free Net Working Capital to Revenue
7.02% 6.54% 8.06% 8.08% 6.97% 7.38% 8.78% 8.34% 8.16% 8.48%
Net Working Capital to Revenue
6.88% 6.40% 7.92% 7.34% 6.91% 7.38% 8.20% 7.77% 7.60% 8.48%
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
$2.16 $2.59 $2.33 $2.97 $3.59 $4.48 $4.18 $5.27 $5.83 $6.33
Adjusted Weighted Average Basic Shares Outstanding
47.66M 47.69M 47.55M 47.14M 47.04M 47.06M 47.00M 46.66M 46.00M 45.47M
Adjusted Diluted Earnings per Share
$2.16 $2.56 $2.32 $2.95 $3.57 $4.47 $4.17 $5.25 $5.80 $6.30
Adjusted Weighted Average Diluted Shares Outstanding
47.66M 47.69M 47.55M 47.14M 47.04M 47.06M 47.00M 46.66M 46.00M 45.47M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
47.66M 47.69M 47.55M 47.14M 47.04M 47.06M 47.00M 46.66M 46.00M 45.47M
Normalized Net Operating Profit after Tax (NOPAT)
107 129 113 143 172 210 191 243 264 285
Normalized NOPAT Margin
3.80% 4.36% 3.91% 4.69% 5.35% 6.10% 5.58% 6.63% 7.14% 7.56%
Pre Tax Income Margin
5.23% 5.90% 5.29% 6.36% 7.31% 8.48% 7.80% 9.25% 10.06% 10.57%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
46.99 25.44 84.56 72.95 2,607.77 22.98 0.00 0.00 0.00 15.10
NOPAT to Interest Expense
33.60 18.47 61.69 53.03 1,889.07 16.66 0.00 0.00 0.00 11.07
EBIT Less CapEx to Interest Expense
45.39 23.96 77.15 68.32 2,405.09 21.35 0.00 0.00 0.00 14.45
NOPAT Less CapEx to Interest Expense
32.00 16.98 54.28 48.39 1,686.40 15.03 0.00 0.00 0.00 10.42
Payout Ratios
- - - - - - - - - -
Dividend Payout Ratio
7.07% 6.69% 6.17% 6.05% 5.72% 5.16% 4.73% 4.50% 4.36% 4.31%
Augmented Payout Ratio
182.40% 169.36% 117.57% 70.41% 25.67% 25.33% 25.69% 25.26% 50.54% 52.94%

Frequently Asked Questions About EMCOR Group's Financials

When does EMCOR Group's fiscal year end?

According to the most recent income statement we have on file, EMCOR Group's financial year ends in December. Their financial year 2024 ended on December 31, 2024.

How has EMCOR Group's net income changed over the last 9 years?

EMCOR Group's net income appears to be on an upward trend, with a most recent value of $1.01 billion in 2024, rising from $172.51 million in 2015. The previous period was $633.33 million in 2023.

What is EMCOR Group's operating income?
EMCOR Group's total operating income in 2024 was $1.34 billion, based on the following breakdown:
  • Total Gross Profit: $2.77 billion
  • Total Operating Expenses: $1.42 billion
How has EMCOR Group revenue changed over the last 9 years?

Over the last 9 years, EMCOR Group's total revenue changed from $6.72 billion in 2015 to $14.57 billion in 2024, a change of 116.8%.

How much debt does EMCOR Group have?

EMCOR Group's total liabilities were at $4.78 billion at the end of 2024, a 15.4% increase from 2023, and a 131.6% increase since 2015.

How much cash does EMCOR Group have?

In the past 9 years, EMCOR Group's cash and equivalents has ranged from $358.82 million in 2019 to $1.34 billion in 2024, and is currently $1.34 billion as of their latest financial filing in 2024.

How has EMCOR Group's book value per share changed over the last 9 years?

Over the last 9 years, EMCOR Group's book value per share changed from 23.54 in 2015 to 63.86 in 2024, a change of 171.2%.

Remove Ads


This page (NYSE:EME) was last updated on 4/15/2025 by MarketBeat.com Staff
From Our Partners