Financhill
Buy
51

UI Quote, Financials, Valuation and Earnings

Last price:
$577.72
Seasonality move :
3.74%
Day range:
$561.00 - $579.71
52-week range:
$255.00 - $803.60
Dividend yield:
0.49%
P/E ratio:
44.19x
P/S ratio:
12.69x
P/B ratio:
42.20x
Volume:
79.5K
Avg. volume:
177.2K
1-year change:
69.38%
Market cap:
$35B
Revenue:
$2.6B
EPS (TTM):
$13.08
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $1.9B $1.7B $1.9B $1.9B $2.6B
Revenue Growth (YoY) 47.77% -10.87% 14.71% -0.62% 33.45%
 
Cost of Revenues $985.8M $1B $1.2B $1.2B $1.5B
Gross Profit $912.3M $669.8M $760.7M $739.8M $1.1B
Gross Profit Margin 48.06% 39.59% 39.2% 38.36% 43.42%
 
R&D Expenses $116.2M $137.7M $145.2M $159.8M $169.7M
Selling, General & Admin $53.5M $69.9M $71M $81M $111.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $169.7M $207.5M $216.2M $240.8M $281.2M
Operating Income $742.6M $462.3M $544.6M $499M $836.3M
 
Net Interest Expenses $14.9M $17.8M $58.2M $75.2M $30.6M
EBT. Incl. Unusual Items $727.7M $444.4M $486.3M $423.8M $805.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $111.1M $65.8M $78.7M $73.9M $93.7M
Net Income to Company $616.6M $378.7M $407.6M $350M $711.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $616.6M $378.7M $407.6M $350M $711.9M
 
Basic EPS (Cont. Ops) $9.79 $6.14 $6.75 $5.79 $11.77
Diluted EPS (Cont. Ops) $9.78 $6.13 $6.74 $5.79 $11.76
Weighted Average Basic Share $63M $61.7M $60.4M $60.5M $60.5M
Weighted Average Diluted Share $63.1M $61.7M $60.5M $60.5M $60.5M
 
EBITDA $754.9M $477.1M $561.2M $518.2M $858.2M
EBIT $742.6M $462.3M $544.6M $499M $836.3M
 
Revenue (Reported) $1.9B $1.7B $1.9B $1.9B $2.6B
Operating Income (Reported) $742.6M $462.3M $544.6M $499M $836.3M
Operating Income (Adjusted) $742.6M $462.3M $544.6M $499M $836.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $458.9M $498.1M $463.1M $550.3M $733.8M
Revenue Growth (YoY) -3.09% 8.54% -7.03% 18.85% 33.33%
 
Cost of Revenues $249.5M $326.7M $279.2M $318.7M $396.4M
Gross Profit $209.5M $171.4M $183.9M $231.6M $337.4M
Gross Profit Margin 45.64% 34.41% 39.71% 42.09% 45.98%
 
R&D Expenses $32.1M $32.7M $36.3M $38M $48.5M
Selling, General & Admin $15.7M $16.7M $19.3M $24.4M $27.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $47.8M $49.4M $55.6M $62.4M $75.7M
Operating Income $161.7M $122M $128.3M $169.2M $261.7M
 
Net Interest Expenses $3.8M $10.7M $21.2M $10.6M $3.2M
EBT. Incl. Unusual Items $157.9M $111.4M $107.1M $158.6M $258.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $25.7M $18.2M $19.3M $30.6M $50.7M
Net Income to Company $132.2M $93.2M $87.8M $128M $207.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $132.2M $93.2M $87.8M $128M $207.9M
 
Basic EPS (Cont. Ops) $2.11 $1.54 $1.45 $2.12 $3.44
Diluted EPS (Cont. Ops) $2.11 $1.54 $1.45 $2.12 $3.43
Weighted Average Basic Share $62.5M $60.4M $60.4M $60.5M $60.5M
Weighted Average Diluted Share $62.6M $60.4M $60.5M $60.5M $60.6M
 
EBITDA $165.6M $125.9M $133.7M $175.3M $266.8M
EBIT $161.7M $122M $128.3M $169.2M $261.7M
 
Revenue (Reported) $458.9M $498.1M $463.1M $550.3M $733.8M
Operating Income (Reported) $161.7M $122M $128.3M $169.2M $261.7M
Operating Income (Adjusted) $161.7M $122M $128.3M $169.2M $261.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.9B $1.7B $1.9B $2B $2.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $989.9M $1.1B $1.1B $1.2B $1.5B
Gross Profit $893.6M $631.7M $773.2M $787.5M $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $122.4M $138.2M $148.8M $161.5M $180.2M
Selling, General & Admin $56.9M $70.9M $73.6M $86.1M $114.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $179.3M $209.1M $222.4M $247.6M $294.4M
Operating Income $714.3M $422.6M $550.9M $539.9M $928.8M
 
Net Interest Expenses $14.8M $24.7M $68.8M $64.5M $23.2M
EBT. Incl. Unusual Items $699.5M $397.9M $482.1M $475.4M $905.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $107.3M $58.2M $79.9M $85.2M $113.8M
Net Income to Company $592.2M $339.7M $402.2M $390.2M $791.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $592.2M $339.7M $402.2M $390.2M $791.8M
 
Basic EPS (Cont. Ops) $9.44 $5.55 $6.65 $6.45 $13.09
Diluted EPS (Cont. Ops) $9.43 $5.55 $6.65 $6.45 $13.08
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $727.8M $437.4M $569M $560.1M $949.7M
EBIT $714.3M $422.6M $550.9M $539.9M $928.8M
 
Revenue (Reported) $1.9B $1.7B $1.9B $2B $2.8B
Operating Income (Reported) $714.3M $422.6M $550.9M $539.9M $928.8M
Operating Income (Adjusted) $714.3M $422.6M $550.9M $539.9M $928.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $458.9M $498.1M $463.1M $550.3M $733.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $249.5M $326.7M $279.2M $318.7M $396.4M
Gross Profit $209.5M $171.4M $183.9M $231.6M $337.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $32.1M $32.7M $36.3M $38M $48.5M
Selling, General & Admin $15.7M $16.7M $19.3M $24.4M $27.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $47.8M $49.4M $55.6M $62.4M $75.7M
Operating Income $161.7M $122M $128.3M $169.2M $261.7M
 
Net Interest Expenses $3.8M $10.7M $21.2M $10.6M $3.2M
EBT. Incl. Unusual Items $157.9M $111.4M $107.1M $158.6M $258.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $25.7M $18.2M $19.3M $30.6M $50.7M
Net Income to Company $132.2M $93.2M $87.8M $128M $207.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $132.2M $93.2M $87.8M $128M $207.9M
 
Basic EPS (Cont. Ops) $2.11 $1.54 $1.45 $2.12 $3.44
Diluted EPS (Cont. Ops) $2.11 $1.54 $1.45 $2.12 $3.43
Weighted Average Basic Share $62.5M $60.4M $60.4M $60.5M $60.5M
Weighted Average Diluted Share $62.6M $60.4M $60.5M $60.5M $60.6M
 
EBITDA $165.6M $125.9M $133.7M $175.3M $266.8M
EBIT $161.7M $122M $128.3M $169.2M $261.7M
 
Revenue (Reported) $458.9M $498.1M $463.1M $550.3M $733.8M
Operating Income (Reported) $161.7M $122M $128.3M $169.2M $261.7M
Operating Income (Adjusted) $161.7M $122M $128.3M $169.2M $261.7M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $250.7M $136.7M $114.9M $126.3M $149.7M
Short Term Investments $1.3M $427K $109K -- --
Accounts Receivable, Net $172.3M $119.6M $167.8M $169.1M $244.6M
Inventory $253.8M $352.1M $862.3M $585.5M $723.3M
Prepaid Expenses $51K -- -- -- $7.3M
Other Current Assets $17.3M $13.2M $22M $35M --
Total Current Assets $694.2M $621.6M $1.2B $916M $1.2B
 
Property Plant And Equipment $119.1M $144.5M $144.3M $128.9M $118.2M
Long-Term Investments $1M -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $8.7M $7.2M $5.7M $4.2M --
Other Long-Term Assets $5.8M $4.8M $5.5M $9M --
Total Assets $905M $860.5M $1.4B $1.2B $1.5B
 
Accounts Payable $112.1M $83.7M $154.2M $51.1M $164.8M
Accrued Expenses $21.7M $42.3M $23.4M $26.6M --
Current Portion Of Long-Term Debt $23.9M $23.9M $36.5M $36.5M --
Current Portion Of Capital Lease Obligations $9.1M $12.7M $14.3M $13.7M --
Other Current Liabilities $55.5M $87M $56.9M $72.6M --
Total Current Liabilities $276.4M $311M $351.8M $284.8M $710.9M
 
Long-Term Debt $499.3M $816.6M $1.1B $707.1M $35.5M
Capital Leases -- -- -- -- --
Total Liabilities $902.3M $1.2B $1.5B $1.1B $798.2M
 
Common Stock $63K $60K $60K $60K $61K
Other Common Equity Adj $1K -$474K -- -- --
Common Equity $2.7M -$382.9M -$115.7M $95.1M $668.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.7M -$382.9M -$115.7M $95.1M $668.3M
 
Total Liabilities and Equity $905M $860.5M $1.4B $1.2B $1.5B
Cash and Short Terms $250.7M $136.7M $114.9M $126.3M $149.7M
Total Debt $532.3M $840.5M $1.1B $743.6M $285M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $267M $136.9M $108.6M $165.2M $177.2M
Short Term Investments $1.1M $378K $41K -- --
Accounts Receivable, Net $173.9M $147.6M $168.7M $174.5M $245.3M
Inventory $300.3M $413M $854.5M $543.6M $722.8M
Prepaid Expenses $3.8M -- -- -- $17.3M
Other Current Assets $35.4M $14.1M $22M $43.2M --
Total Current Assets $780.3M $711.6M $1.2B $926.5M $1.2B
 
Property Plant And Equipment $141.3M $146.8M $140.1M $122.3M $114.8M
Long-Term Investments $1.3M -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $8.3M $6.9M $5.3M $3.8M --
Other Long-Term Assets $5.2M $5.6M $5.2M $8.8M --
Total Assets $998.7M $937.2M $1.4B $1.2B $1.5B
 
Accounts Payable $124.6M $94M $124.2M $52.6M $243.4M
Accrued Expenses $21.9M $27.3M $21.2M $26.3M --
Current Portion Of Long-Term Debt $23.9M $24.4M $36.5M $24.4M --
Current Portion Of Capital Lease Obligations $10.4M $12.7M $14.3M $13.2M --
Other Current Liabilities $58.2M $116.5M $49.7M $126.3M --
Total Current Liabilities $322.9M $361.5M $338.1M $364.1M $573.1M
 
Long-Term Debt $514.2M $817.7M $1.1B $562.4M $33.7M
Capital Leases -- -- -- -- --
Total Liabilities $940.7M $1.3B $1.5B $969.8M $661.8M
 
Common Stock $62K $60K $60K $60K $61K
Other Common Equity Adj -- -$523K -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $58M -$325.5M -$63.1M $188.1M $828.4M
 
Total Liabilities and Equity $998.7M $937.2M $1.4B $1.2B $1.5B
Cash and Short Terms $267M $136.9M $108.6M $165.2M $177.2M
Total Debt $548.5M $842.1M $1.1B $586.8M $167.1M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $616.6M $378.7M $407.6M $350M $711.9M
Depreciation & Amoritzation $12.4M $14.8M $16.7M $19.3M $21.9M
Stock-Based Compensation $3M $3.5M $4.7M $6.4M $7.2M
Change in Accounts Receivable -$30.1M $52.7M -$48.2M -$1.8M -$86.9M
Change in Inventories $52.9M -$29.6M -$487.9M $250.7M -$219.9M
Cash From Operations $612M $370.3M -$145.4M $541.5M $640M
 
Capital Expenditures $18.3M $13.5M $20.9M $12M $12.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$19.3M -$11.2M -$20.9M -$12M -$12.6M
 
Dividends Paid (Ex Special Dividend) $100.8M $148.1M $145M $145.1M $145.2M
Special Dividend Paid
Long-Term Debt Issued $112.5M $345M $665M -- --
Long-Term Debt Repaid -$273.8M -$50M -$373.1M -$372.5M --
Repurchase of Common Stock $219.8M $618.1M -- -- --
Other Financing Activities -$4.3M -$1.2M -$1.9M -$434K --
Cash From Financing -$486M -$472.3M $145M -$518M -$604.1M
 
Beginning Cash (CF) $249.4M $136.2M $114.8M $126.3M $149.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $106.8M -$113.2M -$21.4M $11.5M $23.4M
Ending Cash (CF) $356.2M $23M $93.4M $137.9M $173.1M
 
Levered Free Cash Flow $593.7M $356.8M -$166.4M $529.5M $627.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $132.2M $93.2M $87.8M $128M $207.9M
Depreciation & Amoritzation $3.9M $3.9M $5.1M $6.1M $5.1M
Stock-Based Compensation $810K $1M $1.5M $1.7M $1.9M
Change in Accounts Receivable -$1.6M -$27.9M -$898K -$5.4M -$694K
Change in Inventories -$27.6M -$94.2M $28.6M $8.5M -$6.6M
Cash From Operations $100.9M $42M $67.7M $233.7M $198.5M
 
Capital Expenditures $3M $8.7M $3M $2.6M $5.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3M -$8.7M -$3M -$2.6M -$5.2M
 
Dividends Paid (Ex Special Dividend) $37.5M $36.3M $36.3M $36.3M $48.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $50M -- -- --
Long-Term Debt Repaid -$6.3M -$46.3M -$34.4M -$155.6M --
Repurchase of Common Stock $36.8M -- -- -- --
Other Financing Activities -$935K -$544K -$313K -$323K --
Cash From Financing -$81.4M -$33M -$71M -$192.2M -$165.8M
 
Beginning Cash (CF) $265.9M $136.5M $108.5M $165.2M $177.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $16.5M $295K -$6.3M $38.8M $27.5M
Ending Cash (CF) $282.4M $136.8M $102.2M $204M $204.7M
 
Levered Free Cash Flow $98M $33.3M $64.7M $231.1M $193.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $592.2M $339.7M $402.2M $390.2M $791.8M
Depreciation & Amoritzation $13.5M $14.8M $17.9M $20.2M $20.9M
Stock-Based Compensation $3.1M $3.8M $5.2M $6.6M $7.4M
Change in Accounts Receivable $22.1M $26.4M -$21.2M -$6.2M -$82.2M
Change in Inventories -$4.7M -$96.2M -$365.1M $230.5M -$234.9M
Cash From Operations $596M $311.3M -$119.7M $707.5M $604.8M
 
Capital Expenditures $18.5M $19.2M $15.3M $11.6M $15.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$17.3M -$16.9M -$15.3M -$11.6M -$15.1M
 
Dividends Paid (Ex Special Dividend) $112.8M $146.8M $145.1M $145.1M $157.3M
Special Dividend Paid
Long-Term Debt Issued $112.5M $395M -- -- --
Long-Term Debt Repaid -$263.8M -$90M -$361.3M -$493.8M --
Repurchase of Common Stock $172.6M $581.4M -- -- --
Other Financing Activities -$4.6M -$794K -$1.7M -$444K --
Cash From Financing -$441.2M -$423.9M $107M -$639.3M -$577.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $137.5M -$129.4M -$28M $56.6M $12M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $577.5M $292.1M -$135M $695.9M $589.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $132.2M $93.2M $87.8M $128M $207.9M
Depreciation & Amoritzation $3.9M $3.9M $5.1M $6.1M $5.1M
Stock-Based Compensation $810K $1M $1.5M $1.7M $1.9M
Change in Accounts Receivable -$1.6M -$27.9M -$898K -$5.4M -$694K
Change in Inventories -$27.6M -$94.2M $28.6M $8.5M -$6.6M
Cash From Operations $100.9M $42M $67.7M $233.7M $198.5M
 
Capital Expenditures $3M $8.7M $3M $2.6M $5.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3M -$8.7M -$3M -$2.6M -$5.2M
 
Dividends Paid (Ex Special Dividend) $37.5M $36.3M $36.3M $36.3M $48.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $50M -- -- --
Long-Term Debt Repaid -$6.3M -$46.3M -$34.4M -$155.6M --
Repurchase of Common Stock $36.8M -- -- -- --
Other Financing Activities -$935K -$544K -$313K -$323K --
Cash From Financing -$81.4M -$33M -$71M -$192.2M -$165.8M
 
Beginning Cash (CF) $265.9M $136.5M $108.5M $165.2M $177.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $16.5M $295K -$6.3M $38.8M $27.5M
Ending Cash (CF) $282.4M $136.8M $102.2M $204M $204.7M
 
Levered Free Cash Flow $98M $33.3M $64.7M $231.1M $193.3M

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

GET BETTER TRADE IDEAS

Popular

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

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

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock