Financhill
Buy
64

AIT Quote, Financials, Valuation and Earnings

Last price:
$279.23
Seasonality move :
4.64%
Day range:
$278.58 - $283.11
52-week range:
$199.96 - $296.70
Dividend yield:
0.68%
P/E ratio:
26.63x
P/S ratio:
2.26x
P/B ratio:
5.57x
Volume:
205.4K
Avg. volume:
390.6K
1-year change:
6.35%
Market cap:
$10.4B
Revenue:
$4.6B
EPS (TTM):
$10.51
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $3.2B $3.8B $4.4B $4.5B $4.6B
Revenue Growth (YoY) -0.3% 17.76% 15.8% 1.51% 1.88%
 
Cost of Revenues $2.3B $2.8B $3.2B $3.2B $3.2B
Gross Profit $887.8M $1.1B $1.2B $1.3B $1.3B
Gross Profit Margin 27.44% 27.64% 27.96% 28.67% 28.98%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $680.5M $749.1M $813.8M $840.8M $884.6M
Other Inc / (Exp) -$47M -$1.2M -$231K $5.3M --
Operating Expenses $613.1M $686.2M $754.3M $773.6M $774.8M
Operating Income $274.7M $367.2M $479.6M $510.7M $547.9M
 
Net Interest Expenses $42.4M $38.1M $17.5M $1.9M $34.3M
EBT. Incl. Unusual Items $177.1M $329.8M $449.8M $498.1M $501M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $32.3M $72.4M $103.1M $112.4M $108M
Net Income to Company $144.8M $257.4M $346.7M $385.8M $393M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $144.8M $257.4M $346.7M $385.8M $393M
 
Basic EPS (Cont. Ops) $3.73 $6.69 $8.98 $9.98 $10.26
Diluted EPS (Cont. Ops) $3.68 $6.58 $8.84 $9.83 $10.12
Weighted Average Basic Share $38.8M $38.5M $38.6M $38.7M $38.3M
Weighted Average Diluted Share $39.3M $39.1M $39.2M $39.3M $38.8M
 
EBITDA $329.8M $420.7M $532.6M $563.1M $608.4M
EBIT $274.7M $367.2M $479.6M $510.7M $547.9M
 
Revenue (Reported) $3.2B $3.8B $4.4B $4.5B $4.6B
Operating Income (Reported) $274.7M $367.2M $479.6M $510.7M $547.9M
Operating Income (Adjusted) $274.7M $367.2M $479.6M $510.7M $547.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $876.9M $1.1B $1.1B $1.1B $1.2B
Revenue Growth (YoY) 16.72% 20.92% 1.59% -0.39% 8.39%
 
Cost of Revenues $632.8M $765.1M $773.4M $758.4M $826.4M
Gross Profit $244.1M $295.1M $303.8M $314.6M $336.6M
Gross Profit Margin 27.84% 27.84% 28.2% 29.32% 28.94%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $179.4M $195.6M $202.5M $207.2M $230.1M
Other Inc / (Exp) $869K -$758K $2.9M $755K --
Operating Expenses $163.2M $180.6M $184.4M $189.8M $196.8M
Operating Income $80.9M $114.5M $119.4M $124.8M $139.8M
 
Net Interest Expenses $4.4M $5.5M -- $3.2M $4.4M
EBT. Incl. Unusual Items $72M $106M $115.6M $122.6M $122.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15M $25.5M $24.4M $29.3M $27.4M
Net Income to Company $57M $80.5M $91.2M $93.3M $95.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $57M $80.5M $91.2M $93.3M $95.3M
 
Basic EPS (Cont. Ops) $1.48 $2.09 $2.35 $2.43 $2.54
Diluted EPS (Cont. Ops) $1.46 $2.05 $2.32 $2.39 $2.51
Weighted Average Basic Share $38.5M $38.6M $38.7M $38.4M $37.6M
Weighted Average Diluted Share $39.1M $39.2M $39.3M $39M $38.1M
 
EBITDA $94.4M $127.9M $132.7M $138.3M $156.5M
EBIT $80.9M $114.5M $119.4M $124.8M $139.8M
 
Revenue (Reported) $876.9M $1.1B $1.1B $1.1B $1.2B
Operating Income (Reported) $80.9M $114.5M $119.4M $124.8M $139.8M
Operating Income (Adjusted) $80.9M $114.5M $119.4M $124.8M $139.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $3.5B $4.2B $4.5B $4.5B $4.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.5B $3B $3.2B $3.2B $3.4B
Gross Profit $967.5M $1.2B $1.3B $1.3B $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $714.8M $784.7M $824.8M $853M $928.1M
Other Inc / (Exp) $3.6M -$4.1M $2.7M $5.7M --
Operating Expenses $650M $727.2M $769M $781.8M $787.7M
Operating Income $317.6M $429M $499.5M $512.9M $590.2M
 
Net Interest Expenses $41.6M $25.9M $12M $7.2M $18.6M
EBT. Incl. Unusual Items $282M $395.2M $479.3M $502.2M $513.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $56.7M $90.5M $104.9M $116.2M $109.9M
Net Income to Company $225.3M $304.8M $374.5M $386.1M $403.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $225.3M $304.8M $374.5M $386.1M $403.8M
 
Basic EPS (Cont. Ops) $5.83 $7.91 $9.68 $10.02 $10.65
Diluted EPS (Cont. Ops) $5.74 $7.79 $9.53 $9.88 $10.51
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $371.2M $482M $552.4M $565.8M $657.1M
EBIT $317.6M $429M $499.5M $512.9M $590.2M
 
Revenue (Reported) $3.5B $4.2B $4.5B $4.5B $4.8B
Operating Income (Reported) $317.6M $429M $499.5M $512.9M $590.2M
Operating Income (Adjusted) $317.6M $429M $499.5M $512.9M $590.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.8B $2.1B $2.2B $2.2B $2.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $1.5B $1.6B $1.5B $1.7B
Gross Profit $485.9M $588.7M $615.8M $626.1M $681.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $360.2M $395.9M $406.9M $419.1M $462.5M
Other Inc / (Exp) $1.2M -$1.8M $2.5M $3M --
Operating Expenses $330.4M $366.9M $372.4M $382.5M $396.3M
Operating Income $155.5M $221.8M $243.4M $243.6M $285M
 
Net Interest Expenses $9.2M $12.7M -- $7.2M $9.1M
EBT. Incl. Unusual Items $139.6M $205M $234.5M $238.6M $251.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $29.6M $47.7M $49.5M $53.3M $55.2M
Net Income to Company $110M $157.3M $185.1M $185.4M $196.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $110M $157.3M $185.1M $185.4M $196.2M
 
Basic EPS (Cont. Ops) $2.86 $4.08 $4.78 $4.83 $5.21
Diluted EPS (Cont. Ops) $2.81 $4.02 $4.71 $4.76 $5.14
Weighted Average Basic Share $77M $77.1M $77.4M $76.8M $75.4M
Weighted Average Diluted Share $78.2M $78.3M $78.6M $77.9M $76.3M
 
EBITDA $182.6M $248.4M $269.8M $270.7M $318.4M
EBIT $155.5M $221.8M $243.4M $243.6M $285M
 
Revenue (Reported) $1.8B $2.1B $2.2B $2.2B $2.4B
Operating Income (Reported) $155.5M $221.8M $243.4M $243.6M $285M
Operating Income (Adjusted) $155.5M $221.8M $243.4M $243.6M $285M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $257.7M $184.5M $344M $460.6M $388.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $531.5M $674.5M $726.3M $737.5M $781.4M
Inventory $362.5M $449.8M $501.2M $488.3M $505.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $60M $68.8M $93.2M $96.1M --
Total Current Assets $1.2B $1.4B $1.6B $1.8B $1.7B
 
Property Plant And Equipment $202.7M $219.9M $215.7M $251.8M $316.8M
Long-Term Investments $16.8M $15.3M $18.6M $22.5M $25.6M
Goodwill $560.1M $563.2M $578.4M $619.4M --
Other Intangibles $279.6M $250.6M $235.5M $245.9M --
Other Long-Term Assets $32.8M $59.3M $66.8M $64.9M --
Total Assets $2.3B $2.5B $2.7B $3B $3.2B
 
Accounts Payable $208.2M $259.5M $301.7M $266.9M $280.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $98.4M $108.8M $114.7M $115.9M --
Total Current Liabilities $427.7M $499.6M $540.3M $501.1M $526.2M
 
Long-Term Debt $849.1M $730M $669.6M $676.4M $730.8M
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1.3B $1.3B $1.3B $1.3B
 
Common Stock $10M $10M $10M $10M $10M
Other Common Equity Adj -$93.1M -$72.3M -$55.3M -$77.6M --
Common Equity $932.5M $1.1B $1.5B $1.7B $1.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $932.5M $1.1B $1.5B $1.7B $1.8B
 
Total Liabilities and Equity $2.3B $2.5B $2.7B $3B $3.2B
Cash and Short Terms $257.7M $184.5M $344M $460.6M $388.4M
Total Debt $892.6M $770.1M $694.8M $701.5M $730.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $154.8M $165.5M $412.9M $303.4M $406M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $536M $670.1M $671.6M $708.6M $722M
Inventory $399.8M $523M $520.2M $518M $529M
Prepaid Expenses -- -- -- -- --
Other Current Assets $68.9M $79.2M $89.8M $97M --
Total Current Assets $1.1B $1.4B $1.7B $1.6B $1.7B
 
Property Plant And Equipment $203.1M $218.6M $218.2M $320.7M $311.4M
Long-Term Investments $18.2M $16.8M $20.9M $24.8M $28.4M
Goodwill $562.8M $572.3M $589.4M $686.1M --
Other Intangibles $266.3M $246.7M $227.8M $360.7M --
Other Long-Term Assets $49.9M $63M $65.4M $62.4M --
Total Assets $2.2B $2.5B $2.8B $3B $3.2B
 
Accounts Payable $203.6M $250.4M $253.7M $240.9M $258.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $91.4M $97.7M $97.3M $113.3M --
Total Current Liabilities $399.9M $447.2M $449.1M $429.4M $475.5M
 
Long-Term Debt $681.3M $624.1M $571.9M $572.3M $572.3M
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $1.2B $1.2B $1.3B $1.3B
 
Common Stock $10M $10M $10M $10M $10M
Other Common Equity Adj -$92.9M -$67.4M -$59.6M -$105.8M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1B $1.3B $1.6B $1.8B $1.9B
 
Total Liabilities and Equity $2.2B $2.5B $2.8B $3B $3.2B
Cash and Short Terms $154.8M $165.5M $412.9M $303.4M $406M
Total Debt $721.4M $649.2M $597M $572.3M $572.3M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $144.8M $257.4M $346.7M $385.8M $393M
Depreciation & Amoritzation $55.1M $53.6M $53.1M $52.4M $60.5M
Stock-Based Compensation $9M $11.8M $12.4M $12.9M $7.3M
Change in Accounts Receivable -$59.1M -$145.5M -$51.1M -$1.9M -$4.9M
Change in Inventories $41.3M -$92.4M -$43M $18.4M $29.2M
Cash From Operations $241.7M $187.6M $344M $371.4M $492.4M
 
Capital Expenditures $15.9M $18.1M $26.5M $24.9M $27.2M
Cash Acquisitions $30.2M $7M $35.8M $72.1M $293.4M
Cash From Investing -$44.9M -$35.7M -$60.8M -$95.4M -$318.8M
 
Dividends Paid (Ex Special Dividend) $50.7M $51.8M $53.4M $55.9M $63.7M
Special Dividend Paid
Long-Term Debt Issued $26M $410.6M -- $408K --
Long-Term Debt Repaid -$131.9M -$550.5M -$67.2M -$25.3M --
Repurchase of Common Stock $40.1M $13.8M $716K $73.4M $152.8M
Other Financing Activities -$16.6M -$18.1M -$5.6M -$2.5M --
Cash From Financing -$213M -$223M -$126.9M -$156.5M -$245.6M
 
Beginning Cash (CF) $257.7M $184.5M $344M $460.6M $388.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$10.8M -$73.3M $159.6M $116.6M -$72.2M
Ending Cash (CF) $252.4M $109M $506.9M $574.3M $316M
 
Levered Free Cash Flow $225.8M $169.4M $317.5M $346.5M $465.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $57M $80.5M $91.2M $93.3M $95.3M
Depreciation & Amoritzation $13.5M $13.4M $13.3M $13.5M $16.7M
Stock-Based Compensation $1.7M $2.1M $2.3M $1.4M $1.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $32.6M $62.9M $101.8M $95.1M $98M
 
Capital Expenditures $3.9M $7.3M $5.5M $5.2M $6.3M
Cash Acquisitions -$120K $25.5M -- $262.6M $145K
Cash From Investing -$3.4M -$32.7M -$5.2M -$267.8M -$5.8M
 
Dividends Paid (Ex Special Dividend) $12.8M $13.2M $13.6M $14.3M $17.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $442.6M -- -- -- --
Long-Term Debt Repaid -$540.6M -$62K -$25.1M -$25M --
Repurchase of Common Stock $3.5M -- $10.7M $20.1M $90.2M
Other Financing Activities -$7.3M -$399K $2.5M $2.3M --
Cash From Financing -$121.5M -$13.6M -$46.7M -$57.1M -$106.9M
 
Beginning Cash (CF) $154.8M $165.5M $412.9M $303.4M $406M
Foreign Exchange Rate Adjustment -$254K $1.4M $2.6M -$5.4M $1.9M
Additions / Reductions -$92.5M $18M $52.4M -$235.1M -$12.7M
Ending Cash (CF) $62.1M $184.9M $467.9M $63M $395.2M
 
Levered Free Cash Flow $28.7M $55.6M $96.2M $89.9M $91.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $225.3M $304.8M $374.5M $386.1M $403.8M
Depreciation & Amoritzation $53.7M $53M $52.9M $53M $66.9M
Stock-Based Compensation $10.1M $12.6M $12.6M $11.8M $7.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $163.6M $195.1M $423.1M $426.3M $486.9M
 
Capital Expenditures $14.9M $23.4M $23.5M $25.7M $30M
Cash Acquisitions $6.1M $25.5M $31.7M $323.8M $22.7M
Cash From Investing -$34.6M -$45M -$53.5M -$347.5M -$51.1M
 
Dividends Paid (Ex Special Dividend) $51.2M $52.6M $54.3M $57.2M $70M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$610M -$40.2M -$52.2M -$25.2M --
Repurchase of Common Stock $50.2M $4.4M $10.7M $92.8M $266.2M
Other Financing Activities -$19.6M -$10M -$9.8M -$3.5M --
Cash From Financing -$262.2M -$138.7M -$127M -$178.3M -$339.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$133.9M $10.7M $247.3M -$109.4M $102.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $148.7M $171.7M $399.6M $400.6M $456.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $110M $157.3M $185.1M $185.4M $196.2M
Depreciation & Amoritzation $27.1M $26.6M $26.4M $27M $33.4M
Stock-Based Compensation $3.3M $4M $4.2M $3.1M $3.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $81.3M $88.8M $168M $222.9M $217.4M
 
Capital Expenditures $7.5M $12.8M $9.9M $10.7M $13.6M
Cash Acquisitions $7M $25.5M $21.4M $273.1M $2.4M
Cash From Investing -$28.9M -$38.2M -$30.8M -$283M -$15.4M
 
Dividends Paid (Ex Special Dividend) $25.5M $26.3M $27.2M $28.5M $34.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $442.6M -- -- -- --
Long-Term Debt Repaid -$550.4M -$40.1M -$25.1M -$25.1M --
Repurchase of Common Stock $10.1M $716K $10.7M $30.1M $143.4M
Other Financing Activities -$10.3M -$2.2M -$6.4M -$7.5M --
Cash From Financing -$153.4M -$69.1M -$69.2M -$91.1M -$185.4M
 
Beginning Cash (CF) $402.2M $313.1M $773.3M $842M $824.7M
Foreign Exchange Rate Adjustment -$1.8M -$417K $915K -$6M $1M
Additions / Reductions -$102.9M -$18.9M $68.8M -$157.2M $17.6M
Ending Cash (CF) $297.4M $293.8M $843M $678.8M $843.3M
 
Levered Free Cash Flow $73.8M $76M $158.1M $212.1M $203.8M

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

GET BETTER TRADE IDEAS

Popular

Is Celestica The Best AI Stock to Buy Now?
Is Celestica The Best AI Stock to Buy Now?

Technology and hardware business Celestica (NYSE:CLS) has seen massive upward…

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

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

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 34x

Sell
44
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Buy
77
CPS alert for Feb 17

Cooper-Standard Holdings, Inc. [CPS] is up 0.95% over the past day.

Buy
58
TPH alert for Feb 17

Tri Pointe Homes, Inc. [TPH] is down 0.15% over the past day.

Sell
20
IRON alert for Feb 17

Disc Medicine, Inc. [IRON] is up 11.47% over the past day.

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

Show me the best stock