Financhill
Sell
47

ROK Quote, Financials, Valuation and Earnings

Last price:
$398.62
Seasonality move :
5.45%
Day range:
$391.62 - $396.44
52-week range:
$215.00 - $415.89
Dividend yield:
1.34%
P/E ratio:
51.68x
P/S ratio:
5.37x
P/B ratio:
12.16x
Volume:
1.7M
Avg. volume:
1.1M
1-year change:
38.42%
Market cap:
$44.4B
Revenue:
$8.3B
EPS (TTM):
$7.66
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $7B $7.8B $9.1B $8.3B $8.3B
Revenue Growth (YoY) 10.51% 10.92% 16.65% -8.73% 0.98%
 
Cost of Revenues $3.7B $4.2B $4.8B $4.4B $4.3B
Gross Profit $3.3B $3.5B $4.2B $3.9B $4B
Gross Profit Margin 47.8% 45.36% 46.48% 46.66% 48.18%
 
R&D Expenses $422.5M $440.9M $529.5M $649M $679M
Selling, General & Admin $1.7B $1.8B $2B $2B $1.9B
Other Inc / (Exp) $401.5M -$142.9M $40.8M $47.3M --
Operating Expenses $2.1B $2.2B $2.6B $2.6B $2.6B
Operating Income $1.2B $1.3B $1.7B $1.3B $1.4B
 
Net Interest Expenses $92.3M $119.6M $131.8M $150M $152M
EBT. Incl. Unusual Items $1.5B $1.1B $1.6B $1.1B $917M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $181.9M $154.5M $330.5M $152M $168M
Net Income to Company $1.3B $919.1M $1.3B $948M $749M
 
Minority Interest in Earnings -$13.8M -$13.1M -$109.4M -$5M -$120M
Net Income to Common Excl Extra Items $1.3B $916.2M $1.3B $943M $747M
 
Basic EPS (Cont. Ops) $11.69 $8.02 $12.03 $8.32 $7.69
Diluted EPS (Cont. Ops) $11.58 $7.96 $11.95 $8.28 $7.67
Weighted Average Basic Share $116M $115.9M $114.8M $114M $112.7M
Weighted Average Diluted Share $117.1M $116.7M $115.6M $114.5M $113.1M
 
EBITDA $1.4B $1.6B $1.9B $1.6B $1.7B
EBIT $1.2B $1.3B $1.7B $1.3B $1.4B
 
Revenue (Reported) $7B $7.8B $9.1B $8.3B $8.3B
Operating Income (Reported) $1.2B $1.3B $1.7B $1.3B $1.4B
Operating Income (Adjusted) $1.2B $1.3B $1.7B $1.3B $1.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.8B $2.1B $2.6B $2B $2.3B
Revenue Growth (YoY) 15.12% 17.63% 20.5% -20.52% 13.72%
 
Cost of Revenues $1.1B $1.3B $1.5B $1.1B $1.2B
Gross Profit $721.6M $873.6M $1B $923.5M $1.1B
Gross Profit Margin 39.93% 41.1% 40.85% 45.36% 48.51%
 
R&D Expenses -- -- -- $155M $191M
Selling, General & Admin $447.2M $448.7M $551.6M $486.9M $471M
Other Inc / (Exp) -$242.1M -$2M -$161.1M $27.3M --
Operating Expenses $447.4M $448.2M $551.5M $611.8M $667M
Operating Income $274.2M $425.4M $494.9M $311.7M $456M
 
Net Interest Expenses $25.5M $32.7M $31M $38.7M $36M
EBT. Incl. Unusual Items $4.3M $405.8M $317.4M $275M $63M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$70.3M $69.8M $111.7M $36M $33M
Net Income to Company $74.6M $336M $205.7M $238.9M $30M
 
Minority Interest in Earnings -$3.9M -$2.9M -$97.2M -$1M -$108M
Net Income to Common Excl Extra Items $74.6M $335M $204.4M $237.2M $31M
 
Basic EPS (Cont. Ops) $0.68 $2.93 $2.63 $2.11 $1.24
Diluted EPS (Cont. Ops) $0.67 $2.93 $2.62 $2.10 $1.23
Weighted Average Basic Share $116M $115.2M $114.8M $113.1M $112.4M
Weighted Average Diluted Share $117.2M $115.8M $115.6M $113.7M $113M
 
EBITDA $328.3M $486.1M $563.3M $392.5M $541M
EBIT $274.2M $425.4M $494.9M $311.7M $456M
 
Revenue (Reported) $1.8B $2.1B $2.6B $2B $2.3B
Operating Income (Reported) $274.2M $425.4M $494.9M $311.7M $456M
Operating Income (Adjusted) $274.2M $425.4M $494.9M $311.7M $456M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $7B $7.8B $9.1B $8.3B $8.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.1B $4.7B $5.4B $4.9B $4.8B
Gross Profit $2.9B $3.1B $3.7B $3.3B $3.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7B $1.8B $2B $2B $1.9B
Other Inc / (Exp) $401.5M -$142.9M $146.2M $47.3M --
Operating Expenses $1.7B $1.8B $2B $2.1B $2B
Operating Income $1.2B $1.3B $1.7B $1.2B $1.5B
 
Net Interest Expenses $92.3M $120.5M $132.6M $149.5M $152M
EBT. Incl. Unusual Items $1.5B $1.1B $1.6B $1.1B $917M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $181.9M $154.5M $330.5M $151.9M $168M
Net Income to Company $1.3B $919.1M $1.3B $948M $749M
 
Minority Interest in Earnings -$13.8M -$13.1M -$109.4M -$5.3M -$120M
Net Income to Common Excl Extra Items $1.3B $916.3M $1.3B $943M $747M
 
Basic EPS (Cont. Ops) $11.68 $8.03 $12.03 $8.32 $7.69
Diluted EPS (Cont. Ops) $11.58 $7.99 $11.97 $8.28 $7.66
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.4B $1.6B $1.9B $1.5B $1.9B
EBIT $1.2B $1.3B $1.7B $1.2B $1.5B
 
Revenue (Reported) $7B $7.8B $9.1B $8.3B $8.3B
Operating Income (Reported) $1.2B $1.3B $1.7B $1.2B $1.5B
Operating Income (Adjusted) $1.2B $1.3B $1.7B $1.2B $1.5B
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $7.8B $9.1B $8.3B $8.3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.7B $5.4B $4.9B $4.8B --
Gross Profit $3.1B $3.7B $3.3B $3.5B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $155M $191M --
Selling, General & Admin $1.8B $2B $2B $1.9B --
Other Inc / (Exp) -$142.9M $146.2M $47.3M -$2M --
Operating Expenses $1.8B $2B $2.1B $2B --
Operating Income $1.3B $1.7B $1.2B $1.5B --
 
Net Interest Expenses $120.5M $132.6M $149.5M $152M --
EBT. Incl. Unusual Items $1.1B $1.6B $1.1B $917M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $154.5M $330.5M $151.9M $168M --
Net Income to Company $919.1M $1.3B $948M $749M --
 
Minority Interest in Earnings -$13.1M -$109.4M -$5.3M -$120M --
Net Income to Common Excl Extra Items $916.3M $1.3B $943M $747M --
 
Basic EPS (Cont. Ops) $8.03 $12.03 $8.32 $7.69 --
Diluted EPS (Cont. Ops) $7.99 $11.97 $8.28 $7.66 --
Weighted Average Basic Share $463.4M $459.2M $455.7M $450.8M --
Weighted Average Diluted Share $466.7M $462.3M $457.9M $452.8M --
 
EBITDA $1.6B $1.9B $1.5B $1.9B --
EBIT $1.3B $1.7B $1.2B $1.5B --
 
Revenue (Reported) $7.8B $9.1B $8.3B $8.3B --
Operating Income (Reported) $1.3B $1.7B $1.2B $1.5B --
Operating Income (Adjusted) $1.3B $1.7B $1.2B $1.5B --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $662.8M $511.9M $1.1B $471M $468M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.4B $1.7B $2.2B $1.8B $1.9B
Inventory $798.1M $1.1B $1.4B $1.3B $1.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $178.6M $329.1M $266.7M $315.1M --
Total Current Assets $3.1B $3.6B $4.9B $3.9B $3.9B
 
Property Plant And Equipment $959.6M $907.5M $1B $1.2B $1.2B
Long-Term Investments $1.4B $1.1B $162.7M $170M $183M
Goodwill $3.6B $3.5B $3.5B $4B --
Other Intangibles $1B $902M $852.4M $1.1B --
Other Long-Term Assets $286.5M $374.2M $361.6M $406.3M --
Total Assets $11B $10.8B $11.3B $11.2B $11.2B
 
Accounts Payable $889.8M $1B $1.2B $860M $930M
Accrued Expenses $17.8M $18.1M $18.6M $18.4M --
Current Portion Of Long-Term Debt $516.5M $651.4M $103.3M $351.2M --
Current Portion Of Capital Lease Obligations $89.9M $83.3M $83.4M $89.9M --
Other Current Liabilities $103.7M $138.4M $141.6M $151.6M --
Total Current Liabilities $3B $3.6B $3.4B $3.6B $3.4B
 
Long-Term Debt $3.8B $3.1B $3.1B $2.9B $2.9B
Capital Leases -- -- -- -- --
Total Liabilities $8.3B $7.7B $7.6B $7.6B $7.5B
 
Common Stock $181.4M $181.4M $181.4M $181M $141M
Other Common Equity Adj -$1B -$917.5M -$790.1M -$772.4M --
Common Equity $2.4B $2.7B $3.6B $3.5B $3.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $304.5M $291.1M $181.8M $177M $57M
Total Equity $2.7B $3B $3.7B $3.7B $3.7B
 
Total Liabilities and Equity $11B $10.8B $11.3B $11.2B $11.2B
Cash and Short Terms $662.8M $511.9M $1.1B $471M $468M
Total Debt $3.8B $3.7B $3.2B $3.2B $2.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $662.8M $511.9M $1.1B $471M $468M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.4B $1.7B $2.2B $1.8B $1.9B
Inventory $798.1M $1.1B $1.4B $1.3B $1.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $178.6M $329.1M $266.7M $315.1M --
Total Current Assets $3.1B $3.6B $4.9B $3.9B $3.9B
 
Property Plant And Equipment $959.6M $907.5M $1B $1.2B $1.2B
Long-Term Investments $1.4B $1.1B $162.7M $170M $183M
Goodwill $3.6B $3.5B $3.5B $4B --
Other Intangibles $1B $902M $852.4M $1.1B --
Other Long-Term Assets $286.5M $374.2M $361.6M $406.3M --
Total Assets $11B $10.8B $11.3B $11.2B $11.2B
 
Accounts Payable $889.8M $1B $1.2B $860M $930M
Accrued Expenses $17.8M $18.1M $18.6M $18.4M --
Current Portion Of Long-Term Debt $516.5M $651.4M $103.3M $351.2M --
Current Portion Of Capital Lease Obligations $89.9M $83.3M $83.4M $89.9M --
Other Current Liabilities $103.7M $138.4M $141.6M $151.6M --
Total Current Liabilities $3B $3.6B $3.4B $3.6B $3.4B
 
Long-Term Debt $3.8B $3.1B $3.1B $2.9B $2.9B
Capital Leases -- -- -- -- --
Total Liabilities $8.3B $7.7B $7.6B $7.6B $7.5B
 
Common Stock $181.4M $181.4M $181.4M $181M $141M
Other Common Equity Adj -$1B -$917.5M -$790.1M -$772.4M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $304.5M $291.1M $181.8M $177M $57M
Total Equity $2.7B $3B $3.7B $3.7B $3.7B
 
Total Liabilities and Equity $11B $10.8B $11.3B $11.2B $11.2B
Cash and Short Terms $662.8M $511.9M $1.1B $471M $468M
Total Debt $3.8B $3.7B $3.2B $3.2B $2.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.3B $919.1M $1.3B $948M $749M
Depreciation & Amoritzation $189.8M $238.9M $250.4M $317M $325M
Stock-Based Compensation $51.7M $68.1M $88.3M $100M $85M
Change in Accounts Receivable -$138.1M -$415.6M -$368.7M $405M -$117M
Change in Inventories -$202.8M -$292.8M -$295.9M $132M $55M
Cash From Operations $1.3B $823.1M $1.4B $864M $1.5B
 
Capital Expenditures $120.3M $141.1M $160.5M $225M $186M
Cash Acquisitions $2.5B $16.6M $168.4M $749M --
Cash From Investing -$2.6B -$7.8M $854.3M -$982M -$216M
 
Dividends Paid (Ex Special Dividend) $497.1M $519.4M $542.4M $571M $591M
Special Dividend Paid
Long-Term Debt Issued $2B $59.6M -- $674M --
Long-Term Debt Repaid -$2.5M -$210M -$875.5M -- --
Repurchase of Common Stock $299.7M $301.3M $311.5M $595M $425M
Other Financing Activities -$30.4M -$21M -$34.7M -$50.3M --
Cash From Financing $1.3B -$934.2M -$1.7B -$503M -$1.3B
 
Beginning Cash (CF) $662.2M $499.3M $1.1B $471M $468M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$51M -$171.5M $572.5M -$609M -$3M
Ending Cash (CF) $628M $275.2M $1.7B -$126M $469M
 
Levered Free Cash Flow $1.1B $682M $1.2B $639M $1.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $74.6M $336M $205.7M $238.9M $30M
Depreciation & Amoritzation $54.1M $60.7M $68.4M $80.8M $85M
Stock-Based Compensation $13.8M $19.3M $23.3M $25M $20M
Change in Accounts Receivable $5.6M -$89.5M $46.5M $94.6M -$59M
Change in Inventories -$69.5M -$86.6M $14M $63.8M $11M
Cash From Operations $204.1M $399.4M $839.5M $432.5M $454M
 
Capital Expenditures $43.7M $40.8M $63.2M $65.2M $49M
Cash Acquisitions $2.2B $100K $400K -$200K --
Cash From Investing -$2.3B $91.4M $765.7M -$62M -$51M
 
Dividends Paid (Ex Special Dividend) $124.2M $129M $135.5M $141.7M $147M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2B -$242.2M -- -$48M --
Long-Term Debt Repaid -$2.5M -- -$782.6M -- --
Repurchase of Common Stock $61.2M $82.8M $54.4M $118.3M $69M
Other Financing Activities -$16.3M -$13.5M -$7M -$15.3M --
Cash From Financing $1.8B -$455.7M -$966.4M -$316M -$431M
 
Beginning Cash (CF) $662.2M $499.3M $1.1B $471M $468M
Foreign Exchange Rate Adjustment -$10.5M -$27.3M -$10.5M $10.2M $1M
Additions / Reductions -$260.2M $7.8M $628.3M $64.7M -$27M
Ending Cash (CF) $391.5M $479.8M $1.7B $545.9M $442M
 
Levered Free Cash Flow $160.4M $358.6M $776.3M $367.3M $405M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.3B $919.1M $1.3B $948M $749M
Depreciation & Amoritzation $189.8M $238.9M $250.4M $317M $325M
Stock-Based Compensation $51.7M $68.1M $88.3M $100M $85M
Change in Accounts Receivable -$138.1M -$415.6M -$368.7M $405M -$117M
Change in Inventories -$202.8M -$292.8M -$295.9M $132M $55M
Cash From Operations $1.3B $823.1M $1.4B $864M $1.5B
 
Capital Expenditures $120.3M $141.1M $160.5M $225M $186M
Cash Acquisitions $2.5B $16.6M $168.4M $749M --
Cash From Investing -$2.6B -$7.8M $854.3M -$982M -$216M
 
Dividends Paid (Ex Special Dividend) $497.1M $519.4M $542.4M $571M $591M
Special Dividend Paid
Long-Term Debt Issued $2B $59.6M -- $674M --
Long-Term Debt Repaid -- -$210M -$875.5M -- --
Repurchase of Common Stock $299.7M $301.3M $311.5M $595M $425M
Other Financing Activities -$30.4M -$21M -$34.7M -$50.3M --
Cash From Financing $1.3B -$934.2M -$1.7B -$503M -$1.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$51M -$171.5M $572.5M -$609M -$3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.1B $682M $1.2B $639M $1.4B
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders $919.1M $1.3B $948M $749M --
Depreciation & Amoritzation $238.9M $250.4M $317M $325M --
Stock-Based Compensation $68.1M $88.3M $100M $85M --
Change in Accounts Receivable -$415.6M -$368.7M $405M -$117M --
Change in Inventories -$292.8M -$295.9M $132M $55M --
Cash From Operations $823.1M $1.4B $864M $1.5B --
 
Capital Expenditures $141.1M $160.5M $225M $186M --
Cash Acquisitions $16.6M $168.4M $749M -- --
Cash From Investing -$7.8M $854.3M -$982M -$216M --
 
Dividends Paid (Ex Special Dividend) $519.4M $542.4M $571M $591M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $59.6M $0 $674M $525M --
Long-Term Debt Repaid -$210M -$875.5M -- -$698M --
Repurchase of Common Stock $301.3M $311.5M $595M $425M --
Other Financing Activities -$21M -$34.7M -$50.3M -$9M --
Cash From Financing -$934.2M -$1.7B -$503M -$1.3B --
 
Beginning Cash (CF) $2B $2.5B $1.8B $1.9B --
Foreign Exchange Rate Adjustment -$52.6M $19.2M $12M $4M --
Additions / Reductions -$171.5M $572.5M -$609M -$3M --
Ending Cash (CF) $1.8B $3.1B $1.2B $1.9B --
 
Levered Free Cash Flow $682M $1.2B $639M $1.4B --

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

GET BETTER TRADE IDEAS

Popular

Is Bloom Energy The Best Stock to Buy Now?
Is Bloom Energy The Best Stock to Buy Now?

Shares of energy startup Bloom Energy (NYSE:BE) have advanced by…

Is Berkshire Hathaway Stock Undervalued?
Is Berkshire Hathaway Stock Undervalued?

Berkshire Hathaway (NYSE:BRK.A,BRK.B) has undershot the market this year, returning…

Is Oracle Stock Undervalued?
Is Oracle Stock Undervalued?

Shares of Oracle (NYSE:ORCL) rocketed higher earlier this year when…

Stock Ideas

Buy
54
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
57
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 38x

Alerts

Sell
1
LW alert for Dec 22

Lamb Weston Holdings, Inc. [LW] is down 2.59% over the past day.

Buy
54
BMRN alert for Dec 22

BioMarin Pharmaceutical, Inc. [BMRN] is down 3.03% over the past day.

Buy
82
RKLB alert for Dec 22

Rocket Lab Corp. [RKLB] is up 9.97% over the past day.

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

Show me the best stock