| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | — | — | — | 1 | — | — | — | — | — | 1 | — |
| Sell | — | — | — | — | — | — | — | — | — | — | — | — |
| total | individual payouts | |
|---|---|---|
| 2028 | ‡‡‡‡‡ |
|
| 2027 | ‡‡‡‡‡ |
|
| 2026 | 2.86 |
—
—
—
|
| 2025 | 1.61 |
—
—
—
—
|
| 2024 | 2.66 |
—
—
—
—
|
| 2023 | 2.53 |
—
—
—
—
|
| 2022 | 2.30 |
—
—
—
—
|
| 2021 | 0.50 |
—
|
| 2020 | ‡‡‡ |
|
| 2019 | ‡‡‡ |
|
| 2018 | ‡‡‡ |
|
| 2017 | ‡‡‡ |
|
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Cash | 71.00 | 83.00 | 52.00 | 43.00 |
| Receivables | 563.00 | 589.00 | 769.00 | 805.00 |
| Inventory | — | — | — | — |
| Other | 68.00 | 57.00 | 63.00 | 60.00 |
| 732.00 | 776.00 | 956.00 | 960.00 |
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Payables | 212.00 | 248.00 | 337.00 | 482.00 |
| ST’ Debt | 19.00 | 21.00 | 32.00 | 32.00 |
| Other | 19.00 | 15.00 | — | — |
| 508.00 | 562.00 | 730.00 | 871.00 |
| 10y | 5y | 3y | |
| Sales | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Cash Flow | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Earnings | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Book Value | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 1,139.00 | 1,204.00 | — | — |
—
|
| ’25 | 861.00 | 1,002.00 | 1,304.00 | 1,209.00 |
4,376.00
|
| ’24 | 804.00 | 848.00 | 965.00 | 951.00 |
3,568.00
|
| ’23 | 740.00 | 802.00 | 908.00 | 832.00 |
3,282.00
|
| ’22 | 568.00 | 640.00 | 745.00 | 787.00 |
2,740.00
|
| ’21 | 453.80 | 490.90 | 550.40 | 577.90 |
2,073.00
|
| ’20 | 436.20 | 368.00 | 456.70 | 520.40 |
1,781.30
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 277.00 | 314.00 | — | — |
—
|
| ’25 | 171.00 | 241.00 | 358.00 | 315.00 |
1,085.00
|
| ’24 | 240.00 | 318.00 | 336.00 | 331.00 |
1,225.00
|
| ’23 | 235.00 | 281.00 | 280.00 | 290.00 |
1,086.00
|
| ’22 | 143.00 | 216.00 | 264.00 | 294.00 |
917.00
|
| ’21 | 134.70 | 193.20 | 175.30 | 239.80 |
743.00
|
| ’20 | 101.50 | 178.90 | 143.60 | 186.90 |
610.90
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 94.00 | 108.00 | — | — |
—
|
| ’25 | 49.00 | 54.00 | 30.00 | 166.00 |
299.00
|
| ’24 | 92.00 | 56.00 | 70.00 | 96.00 |
314.00
|
| ’23 | (78.00) | (49.00) | (54.00) | 131.00 |
(50.00)
|
| ’22 | (126.00) | (49.00) | (54.00) | 2.00 |
(227.00)
|
| ’21 | 72.50 | 68.60 | (26.50) | 99.40 |
214.00
|
| ’20 | 39.20 | 124.30 | 73.60 | 187.40 |
424.50
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | (0.72) | 0.57 | — | — |
—
|
| ’25 | (0.63) | (1.17) | 0.90 | 0.72 |
0.03
|
| ’24 | 2.29 | 2.46 | 4.28 | (1.62) |
7.40
|
| ’23 | 2.28 | 2.66 | 3.96 | 3.20 |
12.09
|
| ’22 | 1.92 | 2.38 | 3.36 | 3.27 |
10.92
|
| ’21 | 1.09 | 1.55 | 2.37 | 2.36 |
7.37
|
| ’20 | (0.13) | 0.07 | 1.35 | 1.19 |
2.51
|
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 83.43 | 93.97 | 124.70 | 96.19 | — | — | — |
Low Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 175.00 | 162.47 | 246.88 | 212.19 | — | — | — |
High Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 6,600 | 7,200 | 7,600 | 9,600 | — | — | — |
Employees
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.42 | 0.46 | 0.47 | 0.46 | — | — | — |
Revenue/Emp
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2,740.00 | 3,282.00 | 3,568.00 | 4,376.00 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 58.43% | 56.86% | 56.87% | 52.88% | — | — | — |
Gross Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 434.00 | 447.00 | 291.00 | 1.00 | ‡‡‡‡‡ | — | — |
EBT
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 15.84% | 13.62% | 8.16% | 0.02% | ‡‡‡ | ‡‡‡ | ‡‡‡ |
EBT Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 330.00 | 347.00 | 211.00 | 1.00 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Net Income
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 635.00 | 759.00 | 811.00 | 1,088.00 | — | — | — |
Depreciation
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 92.57 | 115.16 | 125.63 | 139.81 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | 11.15 | 12.18 | 7.43 | 0.03 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Earnings/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 30.98 | 38.11 | 43.13 | 34.66 | ‡‡‡‡ | — | — |
Cash Flow/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (38.65) | (39.86) | (32.08) | (25.11) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Capex/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (7.67) | (1.75) | 11.06 | 9.55 | — | — | — |
Free CF/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 37.43 | 44.67 | 49.15 | 62.24 | ‡‡‡‡‡ | — | — |
Book Value/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 29.60 | 28.50 | 28.40 | 31.30 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Shares
|
| ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 11.86 | 12.11 | 25.45 | 0.00 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
PE Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.42 | 1.28 | 1.51 | 1.06 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PS Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3.52 | 3.31 | 3.85 | 2.38 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PB Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.52 | 2.42 | 2.66 | 2.91 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
EV/Sales
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (30.38) | (158.77) | 30.21 | 42.61 | — | — | — |
EV/FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 917.00 | 1,086.00 | 1,225.00 | 1,085.00 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Op' Cash Flow
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (1,144.00) | (1,136.00) | (911.00) | (786.00) | ‡‡‡‡‡ | — | — |
Capex
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (227.00) | (50.00) | 314.00 | 299.00 | ‡‡‡‡‡ | — | — |
FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 40.00 | 224.00 | 214.00 | 226.00 | — | — | — |
Working Cap'
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3,046.00 | 3,796.00 | 4,191.00 | 8,148.00 | — | — | — |
Total Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2,992.00 | 3,725.00 | 4,108.00 | 8,096.00 | — | — | — |
Net Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,108.00 | 1,273.00 | 1,396.00 | 1,948.00 | — | — | — |
Sh' Equity
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 6.32% | 5.33% | 2.83% | 0.01% | ‡‡‡‡‡ | — | — |
ROA
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 8.52% | 8.39% | 8.56% | 4.17% | — | — | — |
ROIC
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 31.66% | 29.15% | 15.81% | 0.06% | ‡‡‡‡‡ | — | — |
ROE
|
Herc Holdings Inc. (HRI), spun off from Hertz in 2016, has thrived in equipment rentals by dodging automotive volatility and capitalizing on U.S. infrastructure booms, driving revenues from $1.55 billion to $3.57 billion by 2024—with analysts eyeing $5.35 billion by 2027. Gross margins expanded to 57%, ROE hit 32% peaks, and revenue per share quadrupled to $126, fueled by pricing power, fleet utilization, and laws like the Bipartisan Infrastructure Law. Yet, aggressive capex ($800M-$1.1B annually) has sparked free cash flow swings and ballooned debt to $4.19 billion, exposing vulnerabilities amid rising rates.
Profitability shines with operating cash flow per share up 182%, but 2024 saw EPS plunge 39% to $7.43 and net income shrink amid cost pressures, while share dilution risks loom at 17% by 2025. Stock performance has outpaced revenue 6-10x from troughs, trading at premium multiples (P/E 25.4), with analyst targets hinting 9-18% upside but 31% downside if debt refinancing falters—insider silence adds no conviction.
Projections promise EPS rebounds to $13.27 by 2027 and stabilizing FCF for deleveraging, mirroring United Rentals’ success, but recessionary construction dips or execution slips could echo past pitfalls. A classic tailwind-headwind clash merits dollar-cost averaging on dips for patient investors eyeing 15-20% ROE sustainability.
Keep track of companies that you follow and research.
Full access to our data with predictions and indicators that we calculate daily.
Full access to our screener with tons of custom values and customizable email notifications.
Excel export of financials and screeners you define and save.