Financhill
Buy
55

ALGN Quote, Financials, Valuation and Earnings

Last price:
$156.69
Seasonality move :
6.61%
Day range:
$155.98 - $158.59
52-week range:
$122.00 - $237.23
Dividend yield:
0%
P/E ratio:
30.36x
P/S ratio:
2.88x
P/B ratio:
2.84x
Volume:
1.1M
Avg. volume:
1.5M
1-year change:
-24.48%
Market cap:
$11.2B
Revenue:
$4B
EPS (TTM):
$5.16
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.5B $4B $3.7B $3.9B $4B
Revenue Growth (YoY) 2.71% 59.9% -5.51% 3.42% 3.54%
 
Cost of Revenues $708.7M $999M $1.1B $1.1B $1.2B
Gross Profit $1.8B $3B $2.7B $2.7B $2.8B
Gross Profit Margin 71.33% 74.73% 70.96% 70.56% 70.55%
 
R&D Expenses $175.3M $250.3M $305.3M $346.8M $364.2M
Selling, General & Admin $1.2B $1.7B $1.7B $1.7B $1.8B
Other Inc / (Exp) -$11.3M $32.9M -$60.4M -$32.7M -$83M
Operating Expenses $1.4B $2B $2B $2.1B $2.1B
Operating Income $387.2M $976.4M $654M $656.7M $671.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $378.9M $1B $599.1M $641.2M $609M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.4B $240.4M $237.5M $196.2M $187.6M
Net Income to Company $1.8B $772M $361.6M $445.1M $421.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.8B $772M $361.6M $445.1M $421.4M
 
Basic EPS (Cont. Ops) $22.55 $9.78 $4.62 $5.82 $5.63
Diluted EPS (Cont. Ops) $22.41 $9.69 $4.61 $5.81 $5.62
Weighted Average Basic Share $78.8M $78.9M $78.2M $76.4M $74.9M
Weighted Average Diluted Share $79.2M $79.7M $78.4M $76.6M $75M
 
EBITDA $480.7M $1.1B $810.4M $799.1M $816.8M
EBIT $387.2M $976.4M $654M $656.7M $671.8M
 
Revenue (Reported) $2.5B $4B $3.7B $3.9B $4B
Operating Income (Reported) $387.2M $976.4M $654M $656.7M $671.8M
Operating Income (Adjusted) $387.2M $976.4M $654M $656.7M $671.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1B $890.3M $960.2M $977.9M $995.7M
Revenue Growth (YoY) 38.38% -12.36% 7.85% 1.84% 1.82%
 
Cost of Revenues $256.3M $267.5M $292.2M $292.4M $328.5M
Gross Profit $759.6M $622.9M $668M $685.5M $667.1M
Gross Profit Margin 74.77% 69.96% 69.57% 70.1% 67%
 
R&D Expenses $65.6M $77M $88.7M $85.3M $93.3M
Selling, General & Admin $428.4M $398.5M $408M $434.1M $417.8M
Other Inc / (Exp) $427K -$22.7M -$9.8M -$437K --
Operating Expenses $498.5M $479.2M $501.6M $523.1M $511.1M
Operating Income $261.2M $143.7M $166.3M $162.4M $156.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $262M $122.6M $162.1M $165.9M $94.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $81M $49.9M $40.7M $50M $38M
Net Income to Company $181M $72.7M $121.4M $116M $56.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $181M $72.7M $121.4M $116M $56.8M
 
Basic EPS (Cont. Ops) $2.29 $0.93 $1.59 $1.55 $0.78
Diluted EPS (Cont. Ops) $2.28 $0.93 $1.58 $1.55 $0.78
Weighted Average Basic Share $78.9M $78.1M $76.6M $74.7M $72.4M
Weighted Average Diluted Share $79.5M $78.2M $76.8M $74.8M $72.4M
 
EBITDA $295.7M $183.5M $203.4M $200.2M $211.8M
EBIT $261.2M $143.7M $166.3M $162.4M $156.1M
 
Revenue (Reported) $1B $890.3M $960.2M $977.9M $995.7M
Operating Income (Reported) $261.2M $143.7M $166.3M $162.4M $156.1M
Operating Income (Adjusted) $261.2M $143.7M $166.3M $162.4M $156.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.8B $3.9B $3.8B $4B $4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $936.8M $1.1B $1.1B $1.2B $1.2B
Gross Profit $2.8B $2.8B $2.7B $2.8B $2.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $226.7M $294.2M $348.2M $351.5M $381.8M
Selling, General & Admin $1.6B $1.7B $1.7B $1.7B $1.7B
Other Inc / (Exp) $35.5M -$50.4M -$27.3M -$55.1M --
Operating Expenses $1.9B $2B $2.1B $2.1B $2.1B
Operating Income $968.7M $750.8M $595.9M $679.5M $631.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1B $703.7M $583.6M $641.1M $549.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $266.9M $193M $220.8M $199.5M $171.1M
Net Income to Company $740M $510.8M $362.8M $441.6M $378.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $740M $510.8M $362.8M $441.6M $378.4M
 
Basic EPS (Cont. Ops) $9.37 $6.50 $4.73 $5.87 $5.16
Diluted EPS (Cont. Ops) $9.30 $6.47 $4.71 $5.87 $5.16
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.1B $902M $761.6M $819.8M $805M
EBIT $968.7M $750.8M $595.9M $679.5M $631.5M
 
Revenue (Reported) $3.8B $3.9B $3.8B $4B $4B
Operating Income (Reported) $968.7M $750.8M $595.9M $679.5M $631.5M
Operating Income (Adjusted) $968.7M $750.8M $595.9M $679.5M $631.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.9B $2.8B $2.9B $3B $3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $726.2M $805.7M $853.9M $886.9M $919.3M
Gross Profit $2.2B $2B $2.1B $2.1B $2.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $177.8M $221.7M $264.7M $269.3M $286.9M
Selling, General & Admin $1.3B $1.3B $1.3B $1.3B $1.3B
Other Inc / (Exp) $34.5M -$48.8M -$15.7M -$38.2M $7.5M
Operating Expenses $1.4B $1.5B $1.6B $1.6B $1.6B
Operating Income $755.5M $529.9M $471.8M $494.7M $454.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $792.4M $483.7M $468.3M $468.2M $408.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $211.4M $163.9M $147.3M $150.6M $134.1M
Net Income to Company $581.1M $319.8M $321M $317.6M $274.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $581.1M $319.8M $321M $317.6M $274.6M
 
Basic EPS (Cont. Ops) $7.36 $4.08 $4.19 $4.23 $3.77
Diluted EPS (Cont. Ops) $7.30 $4.06 $4.18 $4.23 $3.77
Weighted Average Basic Share $236.9M $235.2M $230M $225.1M $218.5M
Weighted Average Diluted Share $239M $236M $230.6M $225.3M $218.6M
 
EBITDA $841.6M $644.8M $596M $601.6M $589.8M
EBIT $755.5M $529.9M $471.8M $494.7M $454.4M
 
Revenue (Reported) $2.9B $2.8B $2.9B $3B $3B
Operating Income (Reported) $755.5M $529.9M $471.8M $494.7M $454.4M
Operating Income (Adjusted) $755.5M $529.9M $471.8M $494.7M $454.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $960.8M $1.2B $999.6M $972.7M $1B
Short Term Investments -- $72M $57.5M $35.3M --
Accounts Receivable, Net $657.7M $897.2M $859.7M $903.4M $995.7M
Inventory $139.2M $230.2M $338.8M $296.9M $254.3M
Prepaid Expenses $30.1M $70.2M $69.1M $52.5M $83M
Other Current Assets $61.7M $31.5M $16.8M $77.3M $81.6M
Total Current Assets $1.8B $2.5B $2.4B $2.4B $2.5B
 
Property Plant And Equipment $817.3M $1.2B $1.4B $1.4B $1.4B
Long-Term Investments -- $125.3M $42M $8M --
Goodwill $444.8M $418.5M $407.6M $419.5M $442.6M
Other Intangibles $130.1M $109.7M $95.7M $82.1M $103.5M
Other Long-Term Assets $35.2M $57.5M $55.8M $128.7M $234.2M
Total Assets $4.8B $5.9B $5.9B $6.1B $6.2B
 
Accounts Payable $142.1M $163.9M $127.9M $113.1M $108.7M
Accrued Expenses $353.7M $550.8M $353.5M $458M $518.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $21.7M $22.7M $26.6M $29.7M $31.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.3B $1.9B $1.9B $2.1B $2B
 
Long-Term Debt -- $102.7M $100.3M $97M $88.2M
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $2.3B $2.3B $2.5B $2.4B
 
Common Stock $8K $8K $8K $7K $7K
Other Common Equity Adj $43.5M $4.3M -$10.3M $21.2M $6M
Common Equity $3.2B $3.6B $3.6B $3.6B $3.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.2B $3.6B $3.6B $3.6B $3.9B
 
Total Liabilities and Equity $4.8B $5.9B $5.9B $6.1B $6.2B
Cash and Short Terms $960.8M $1.2B $999.6M $972.7M $1B
Total Debt -- $102.7M $100.3M $97M $88.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.2B $1.1B $1.3B $1B $1B
Short Term Investments -- $46.2M $44.8M -- --
Accounts Receivable, Net $855M $859.6M $904.2M $1B $1.1B
Inventory $207.1M $320.9M $296.2M $254.1M $228.2M
Prepaid Expenses -- $50.6M $59.5M $73M $75.9M
Other Current Assets $155.3M $46.6M $34.2M $68.8M --
Total Current Assets $2.5B $2.5B $2.7B $2.6B $2.5B
 
Property Plant And Equipment $1.1B $1.3B $1.4B $1.4B $1.3B
Long-Term Investments $8.6M $50.3M $18.1M -- --
Goodwill $426.6M $377.6M $404.3M $471.5M --
Other Intangibles $115.8M $91.7M $82.7M $115.9M --
Other Long-Term Assets $54.7M $52.1M $132.4M $199.7M --
Total Assets $5.7B $5.9B $6.3B $6.4B $6.2B
 
Accounts Payable $174.9M $138.9M $99.7M $109M $125.6M
Accrued Expenses $488M $359.4M $429M $506.5M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $22.2M $24.2M $28.3M $31.2M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.8B $1.8B $2.1B $2.1B $2B
 
Long-Term Debt $74.4M $96.7M $98.5M $96.4M $87.3M
Capital Leases -- -- -- -- --
Total Liabilities $2.1B $2.2B $2.5B $2.4B $2.3B
 
Common Stock $8K $8K $8K $7K $7K
Other Common Equity Adj $17.6M -$40.7M $2M $35.9M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.5B $3.7B $3.8B $3.9B $4B
 
Total Liabilities and Equity $5.7B $5.9B $6.3B $6.4B $6.2B
Cash and Short Terms $1.2B $1.1B $1.3B $1B $1B
Total Debt $96.5M $96.7M $98.5M $96.4M $87.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.8B $772M $361.6M $445.1M $421.4M
Depreciation & Amoritzation $93.5M $135.5M $156.3M $142.4M $145M
Stock-Based Compensation $98.4M $114.3M $133.4M $154M $173.7M
Change in Accounts Receivable -$139.8M -$262.1M $21.5M -$104.6M -$153.5M
Change in Inventories -$29.1M -$112.5M -$130.1M $30.2M $25.1M
Cash From Operations $662.2M $1.2B $568.7M $785.8M $738.2M
 
Capital Expenditures $154.9M $401.1M $291.9M $177.7M $115.6M
Cash Acquisitions -$420.8M $8M $12.3M -- $77.1M
Cash From Investing -$231.5M -$563.4M -$213.3M -$195.9M -$254.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $375M $475M $592.4M $352.9M
Other Financing Activities -$51.1M -$108.9M -$92.8M -$32.6M -$28.1M
Cash From Financing -$30.8M -$458.3M -$501.7M -$598.3M -$355.7M
 
Beginning Cash (CF) $551.1M $1.1B $942.1M $937.4M $1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $399.9M $138.7M -$157.8M -$3.8M $106.4M
Ending Cash (CF) $961.5M $1.2B $772.8M $938.3M $1.1B
 
Levered Free Cash Flow $507.3M $771.4M $276.8M $608.1M $622.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $181M $72.7M $121.4M $116M $56.8M
Depreciation & Amoritzation $34.6M $39.9M $45.5M $37.8M $55.7M
Stock-Based Compensation $28.4M $32.9M $39.6M $49M $48.4M
Change in Accounts Receivable -$51.3M $85.7M -$6.6M $11.7M $3.7M
Change in Inventories -$34.2M -$17.5M $12.6M $908K -$6M
Cash From Operations $355M $266.5M $287.2M $263.7M $188.7M
 
Capital Expenditures $124.3M $75.3M $21.6M $29.8M $19.8M
Cash Acquisitions $8M $12.3M -- -- --
Cash From Investing -$131.8M -$85.4M -$4.3M -$8.9M -$19.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $115M -- -- -- $71.6M
Other Financing Activities $37.5M -$424K -$506K -$370K --
Cash From Financing -$65M $10.9M $11.8M $10.6M -$64.1M
 
Beginning Cash (CF) $1.2B $1B $1.2B $1B $988.2M
Foreign Exchange Rate Adjustment -$6.7M -$25.4M -$7.7M $15.2M -$1.4M
Additions / Reductions $151.5M $166.6M $287.1M $280.5M $103.5M
Ending Cash (CF) $1.4B $1.2B $1.5B $1.3B $1.1B
 
Levered Free Cash Flow $230.7M $191.1M $265.6M $233.9M $169M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $740M $510.8M $362.8M $441.6M $378.4M
Depreciation & Amoritzation $128.9M $151.9M $174.2M $116.6M $173.6M
Stock-Based Compensation $109.8M $128.5M $149.9M $173.7M $180.4M
Change in Accounts Receivable -$254M -$13.7M -$91M -$159.6M -$136M
Change in Inventories -$100.6M -$137.7M $10.1M $30.8M -$4.2M
Cash From Operations $1.3B $696.9M $883.6M $499.1M $656.1M
 
Capital Expenditures $345.2M $347.8M $197.5M $126M $89.5M
Cash Acquisitions $8M $12.3M -- $77.1M --
Cash From Investing -$300.4M -$465.2M -$238.4M -$214.3M -$130.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $275M $375M $492.4M $450M $571.6M
Other Financing Activities -$109.8M -$54.2M -$22.5M -$78.3M --
Cash From Financing -$359.2M -$403.1M -$448.2M -$503M -$570.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $622.3M -$193.7M $194.6M -$196.4M -$37.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $936M $349.1M $686.1M $373M $566.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $581.1M $319.8M $321M $317.6M $274.6M
Depreciation & Amoritzation $86.1M $114.9M $132.7M $106.9M $135.4M
Stock-Based Compensation $84.5M $98.7M $115.2M $134.9M $141.6M
Change in Accounts Receivable -$216.1M $32.3M -$80.3M -$135.2M -$117.7M
Change in Inventories -$83.2M -$108.5M $31.6M $32.3M $3.1M
Cash From Operations $899.7M $424M $738.9M $452.2M $370M
 
Capital Expenditures $292M $238.7M $144.3M $92.6M $66.5M
Cash Acquisitions $8M $12.3M -- $77.1M --
Cash From Investing -$255.7M -$157.5M -$182.6M -$201M -$76.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$45M $275M $292.4M $150M $368.7M
Other Financing Activities -$107.3M -$52.6M $17.7M -$28M -$19.8M
Cash From Financing -$356.8M -$301.5M -$248.1M -$152.7M -$367.2M
 
Beginning Cash (CF) $3.3B $2.8B $3B $2.7B $2.7B
Foreign Exchange Rate Adjustment -$10.2M -$20.4M -$11.2M $6M $34.5M
Additions / Reductions $280.5M -$55.4M $297M $104.5M -$39.2M
Ending Cash (CF) $3.6B $2.8B $3.3B $2.8B $2.7B
 
Levered Free Cash Flow $607.7M $185.3M $594.6M $359.5M $303.5M

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

GET BETTER TRADE IDEAS

Popular

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

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…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
59
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 23

Applied Optoelectronics, Inc. [AAOI] is up 3.95% over the past day.

Buy
60
ZBIO alert for Dec 23

Zenas BioPharma, Inc. [ZBIO] is up 1.18% over the past day.

Buy
54
UNF alert for Dec 23

UniFirst Corp. [UNF] is up 0.77% over the past day.

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

Show me the best stock