XNYSHRI
Market cap5.17bUSD
Jan 08, Last price
181.92USD
1D
-1.82%
1Q
11.12%
Jan 2017
352.99%
IPO
1,061.69%
Name
Herc Holdings Inc
Chart & Performance
Profile
Herc Holdings Inc., through its subsidiaries, operates as an equipment rental supplier in the United States and internationally. It rents aerial, earthmoving, material handling, trucks and trailers, air compressors, compaction, and lighting equipment. The company also provides ProSolutions, an industry specific solution-based services, which include power generation, climate control, remediation and restoration, pump, trench shoring, and studio and production equipment; and ProContractor professional grade tools. In addition, it offers various services, including repair, maintenance, equipment management, and safety training; and equipment re-rental and on-site support services, as well as ancillary services, such as equipment transport, rental protection, cleaning, refueling, and labor. Further, the company sells used equipment and contractor supplies, such as construction consumables, tools, small equipment, and safety supplies. It serves non-residential and residential construction, specialty trade, restoration, remediation and environment, and facility maintenance contractors; industrial manufacturing industries, including automotive and aerospace, power, metals and mining, agriculture, pulp, paper and wood, food and beverage, and refineries and petrochemical industries; infrastructure and government sectors; and commercial facilities, hospitality, healthcare, recreation, entertainment production, and special event management customers. The company sells its products through its sales team and industry catalogs, as well as through participation and sponsorship of industry events, trade shows, and Internet. Herc Holdings Inc. was founded in 1965 and is based in Bonita Springs, Florida.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 3,282,000 19.83% | 2,738,800 32.11% | |||||||
Cost of revenue | 2,059,000 | 1,674,700 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 1,223,000 | 1,064,100 | |||||||
NOPBT Margin | 37.26% | 38.85% | |||||||
Operating Taxes | 100,000 | 103,500 | |||||||
Tax Rate | 8.18% | 9.73% | |||||||
NOPAT | 1,123,000 | 960,600 | |||||||
Net income | 347,000 5.15% | 330,000 47.32% | |||||||
Dividends | (73,000) | (68,100) | |||||||
Dividend yield | 1.71% | 1.71% | |||||||
Proceeds from repurchase of equity | (120,000) | (115,000) | |||||||
BB yield | 2.81% | 2.89% | |||||||
Debt | |||||||||
Debt current | 37,000 | 58,000 | |||||||
Long-term debt | 5,271,000 | 4,234,800 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 857,000 | 40,200 | |||||||
Net debt | 5,237,000 | 4,594,200 | |||||||
Cash flow | |||||||||
Cash from operating activities | 1,086,000 | 916,700 | |||||||
CAPEX | (1,151,000) | (1,272,200) | |||||||
Cash from investing activities | (1,581,000) | (1,681,800) | |||||||
Cash from financing activities | 512,000 | 784,100 | |||||||
FCF | 417,100 | (131,400) | |||||||
Balance | |||||||||
Cash | 71,000 | 53,500 | |||||||
Long term investments | (354,900) | ||||||||
Excess cash | |||||||||
Stockholders' equity | 380,000 | 95,900 | |||||||
Invested Capital | 6,590,000 | 4,731,700 | |||||||
ROIC | 19.84% | 23.08% | |||||||
ROCE | 18.56% | 19.79% | |||||||
EV | |||||||||
Common stock shares outstanding | 28,700 | 30,200 | |||||||
Price | 148.89 13.16% | 131.57 -15.96% | |||||||
Market cap | 4,273,143 7.54% | 3,973,414 -16.51% | |||||||
EV | 9,510,143 | 8,567,614 | |||||||
EBITDA | 1,978,000 | 1,694,900 | |||||||
EV/EBITDA | 4.81 | 5.05 | |||||||
Interest | 224,000 | 122,000 | |||||||
Interest/NOPBT | 18.32% | 11.47% |