Financhill
Buy
67

AKO.B Quote, Financials, Valuation and Earnings

Last price:
$27.80
Seasonality move :
2.64%
Day range:
$27.40 - $27.80
52-week range:
$17.50 - $29.38
Dividend yield:
4.87%
P/E ratio:
14.57x
P/S ratio:
1.16x
P/B ratio:
7.02x
Volume:
2.3K
Avg. volume:
7.3K
1-year change:
50.19%
Market cap:
$4.3B
Revenue:
$3.4B
EPS (TTM):
$1.89
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.1B $2.9B $3B $3.1B $3.4B
Revenue Growth (YoY) -15.18% 35.82% 4.38% 2.47% 9.59%
 
Cost of Revenues $1.3B $1.8B $1.9B $1.9B $2.1B
Gross Profit $853.7M $1.1B $1.2B $1.2B $1.4B
Gross Profit Margin 39.79% 37.95% 38.7% 38.82% 39.66%
 
R&D Expenses $2.5M $3M $5.7M $4M $11.2M
Selling, General & Admin $551M $721.5M $781.9M $784.5M $902.3M
Other Inc / (Exp) -$23.3M -$51.3M -$98.3M -$70M -$10.3M
Operating Expenses $560.9M $739.8M $780.1M $792.4M $934.1M
Operating Income $292.8M $366.1M $396.8M $417.4M $420.6M
 
Net Interest Expenses $69.2M $69.7M $68.2M $77.7M $74.6M
EBT. Incl. Unusual Items $222.1M $263M $264.9M $306.8M $388.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $69.4M $60.7M $119.4M $102.4M $141.3M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $1.4M $3.1M $3.4M $3.7M $2.1M
Net Income to Common Excl Extra Items $155.5M $206.4M $147M $207.7M $248.6M
 
Basic EPS (Cont. Ops) $1.02 $1.35 $0.95 $1.36 $1.64
Diluted EPS (Cont. Ops) $1.02 $1.35 $0.95 $1.36 $1.64
Weighted Average Basic Share $150.6M $150.6M $150.6M $150.6M $150.6M
Weighted Average Diluted Share $150.6M $150.6M $150.6M $150.6M $150.6M
 
EBITDA $432.9M $503.8M $533.5M $551.6M $580.6M
EBIT $292.8M $366.1M $396.8M $417.4M $420.6M
 
Revenue (Reported) $2.1B $2.9B $3B $3.1B $3.4B
Operating Income (Reported) $292.8M $366.1M $396.8M $417.4M $420.6M
Operating Income (Adjusted) $292.8M $366.1M $396.8M $417.4M $420.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $696.3M $706.2M $786M $781.5M $834.1M
Revenue Growth (YoY) 37.79% 1.43% 11.3% -0.57% 6.73%
 
Cost of Revenues $449.3M $440M $483.4M $485.5M $519.5M
Gross Profit $246.9M $266.2M $302.6M $296M $314.6M
Gross Profit Margin 35.47% 37.7% 38.5% 37.87% 37.72%
 
R&D Expenses $683.7K $1.4M $781.3K $1.7M $1M
Selling, General & Admin $170.4M $191.9M $211M $211.5M $218.8M
Other Inc / (Exp) -$4M -$12.1M $14.7M -$7.4M --
Operating Expenses $175.1M $190.2M $214.7M $215.2M $218.6M
Operating Income $71.8M $76M $87.9M $80.8M $96.1M
 
Net Interest Expenses $17.5M $17.4M $25.8M $20.3M $18.4M
EBT. Incl. Unusual Items $53.5M $52.8M $86.7M $61.6M $86.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.6M $15.8M $11.2M $16.9M $26.4M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $370K $578.7K -$184.9K $381.1K $418.5K
Net Income to Common Excl Extra Items $51.6M $37.3M $74.5M $45.5M $60M
 
Basic EPS (Cont. Ops) $0.34 $0.24 $0.50 $0.30 $0.40
Diluted EPS (Cont. Ops) $0.34 $0.24 $0.50 $0.30 $0.40
Weighted Average Basic Share $150.6M $150.6M $150.6M $150.6M $150.6M
Weighted Average Diluted Share $150.6M $150.6M $150.6M $150.6M $150.6M
 
EBITDA $104.9M $109M $126.2M $119.6M $139M
EBIT $71.8M $76M $87.9M $80.8M $96.1M
 
Revenue (Reported) $696.3M $706.2M $786M $781.5M $834.1M
Operating Income (Reported) $71.8M $76M $87.9M $80.8M $96.1M
Operating Income (Adjusted) $71.8M $76M $87.9M $80.8M $96.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.7B $3B $3.2B $3B $3.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.7B $1.8B $2B $1.8B $2.2B
Gross Profit $1B $1.2B $1.2B $1.2B $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $4.4M $4.8M $4.9M $12.4M
Selling, General & Admin $627.6M $776.8M $827.4M $761.8M $937.5M
Other Inc / (Exp) -$34.9M -$93.5M -$55.8M -$33.4M --
Operating Expenses $634.9M $806M $842.1M $783.8M $954.5M
Operating Income $372M $364.4M $400.9M $390.3M $455.6M
 
Net Interest Expenses $76.3M $67.5M $79.3M $68.7M $74.8M
EBT. Incl. Unusual Items $263M $278.3M $302.5M $319.2M $427.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $89.1M $84.2M $118.3M $108.8M $141.7M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $3.1M $2M $3.5M $3.1M $1.2M
Net Income to Common Excl Extra Items $177.1M $196.3M $185.5M $215.4M $285.8M
 
Basic EPS (Cont. Ops) $1.16 $1.29 $1.21 $1.41 $1.89
Diluted EPS (Cont. Ops) $1.16 $1.29 $1.21 $1.41 $1.89
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $509.5M $501M $545.6M $526.8M $625.7M
EBIT $372M $364.4M $400.9M $390.3M $455.6M
 
Revenue (Reported) $2.7B $3B $3.2B $3B $3.6B
Operating Income (Reported) $372M $364.4M $400.9M $390.3M $455.6M
Operating Income (Adjusted) $372M $364.4M $400.9M $390.3M $455.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2B $2.2B $2.4B $2.3B $2.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $1.3B $1.5B $1.4B $1.6B
Gross Profit $743.2M $839.8M $939.1M $919.5M $981.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.9M $4.1M $3.2M $4.1M $5.4M
Selling, General & Admin $494.3M $571.9M $639.3M $624.8M $663.9M
Other Inc / (Exp) -$26.4M -$76.4M -$35.2M -$17.3M -$10.3M
Operating Expenses $506M $595.2M $649M $647.6M $672M
Operating Income $237.2M $244.6M $290.1M $271.8M $310M
 
Net Interest Expenses $53.7M $51.4M $62.6M $53.6M $53.9M
EBT. Incl. Unusual Items $159.9M $182.6M $221.4M $230.4M $267.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $48M $73.4M $76.3M $85M $87.1M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $2.5M $1.6M $1.7M $1.2M $369.4K
Net Income to Common Excl Extra Items $113.9M $109.4M $145.1M $147.3M $181.5M
 
Basic EPS (Cont. Ops) $0.74 $0.72 $0.95 $0.97 $1.20
Diluted EPS (Cont. Ops) $0.74 $0.72 $0.95 $0.97 $1.20
Weighted Average Basic Share $451.8M $451.8M $451.8M $451.8M $451.8M
Weighted Average Diluted Share $451.8M $451.8M $451.8M $451.8M $451.8M
 
EBITDA $335.2M $345.2M $402M $386.6M $435.3M
EBIT $237.2M $244.6M $290.1M $271.8M $310M
 
Revenue (Reported) $2B $2.2B $2.4B $2.3B $2.5B
Operating Income (Reported) $237.2M $244.6M $290.1M $271.8M $310M
Operating Income (Adjusted) $237.2M $244.6M $290.1M $271.8M $310M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $633.1M $586.6M $651.1M $424.8M $327.3M
Short Term Investments $197.3M $229.5M $109.5M $75.9M $73M
Accounts Receivable, Net $212.6M $241.2M $279.5M $287.6M $284M
Inventory $180.1M $224.6M $288.6M $266.9M $301.6M
Prepaid Expenses $11.2M $9.2M $37M $18.5M $18.6M
Other Current Assets $7.3M $5.7M $23.6M $8M $10.9M
Total Current Assets $1.1B $1.2B $1.4B $1.1B $1B
 
Property Plant And Equipment $852.3M $840.8M $936.9M $999M $1.1B
Long-Term Investments $368.3M $473.7M $238.9M $229.3M $256.6M
Goodwill $138.2M $138.6M $152.1M $140.1M $145.7M
Other Intangibles $849.9M $774.4M $792M $798.2M $698.2M
Other Long-Term Assets $18.9M $19.8M $20.8M $21M $29.4M
Total Assets $3.4B $3.5B $3.6B $3.4B $3.4B
 
Accounts Payable $324.3M $384.3M $451.7M $491.1M $459.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $27.4M $29.8M $402.6M $33.2M $86.8M
Current Portion Of Capital Lease Obligations $8M $9.6M $8.4M $11.4M $9.7M
Other Current Liabilities $22M $19.2M $37.7M $28M $16.2M
Total Current Liabilities $532.1M $621.6M $1.1B $793.4M $911.1M
 
Long-Term Debt $1.4B $1.2B $1.1B $1.2B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $2.3B $2.2B $2.6B $2.4B $2.4B
 
Common Stock $381.1M $317.8M $317.8M $310M $272.2M
Other Common Equity Adj -$159.9M $43.8M -$156.2M -$176.4M -$187.4M
Common Equity $599.1M $659.5M $1B $533.9M $514.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $28.7M $29.7M $33M $39.7M $38.2M
Total Equity $1.2B $1.3B $1B $1.1B $1B
 
Total Liabilities and Equity $3.4B $3.5B $3.6B $3.4B $3.4B
Cash and Short Terms $633.1M $586.6M $651.1M $424.8M $327.3M
Total Debt $1.4B $1.3B $1.5B $1.2B $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $587.2M $352M $327.3M $315.2M $295.9M
Short Term Investments $243.1M $97.1M $75.9M $79.4M --
Accounts Receivable, Net $173.8M $196.6M $240.4M $236.2M $228.5M
Inventory $198M $252.9M $294M $305.4M $338.8M
Prepaid Expenses $21.4M $9.8M $32.7M $17.5M $14.5M
Other Current Assets $13.3M $26.6M $13.6M $11.8M --
Total Current Assets $1.1B $952.6M $999M $988.6M $997.2M
 
Property Plant And Equipment $823.2M $868.2M $991.8M $1.1B $1.2B
Long-Term Investments $544M $422.3M $222.2M $263M $278.1M
Goodwill $139.6M $147.4M $155.6M $153.6M --
Other Intangibles $796M $739.6M $784.4M $751.6M --
Other Long-Term Assets $20.5M $20.3M $21.3M $30.7M --
Total Assets $3.4B $3.2B $3.3B $3.4B $3.6B
 
Accounts Payable $324.5M $350.1M $400.3M $418M $426.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $19.2M $23.6M $51.1M $71.4M --
Current Portion Of Capital Lease Obligations $9M $7M $9M $11M --
Other Current Liabilities $21M $33.7M $30.8M $24.9M --
Total Current Liabilities $553.6M $580.3M $684.1M $752.6M $727.4M
 
Long-Term Debt $1.2B $1.3B $1.1B $1.2B $1.2B
Capital Leases -- -- -- -- --
Total Liabilities $2.1B $2.1B $2.2B $2.3B $2.4B
 
Common Stock $333.3M $282.6M $303.1M $301.5M $281.6M
Other Common Equity Adj $79.5M -$9.1M -$154.1M -$229.1M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $31M $29.5M $37.6M $38.6M $39.7M
Total Equity $1.3B $1B $1.1B $1.1B $1.2B
 
Total Liabilities and Equity $3.4B $3.2B $3.3B $3.4B $3.6B
Cash and Short Terms $587.2M $352M $327.3M $315.2M $295.9M
Total Debt $1.3B $1.3B $1.2B $1.2B $1.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $352.1M $401M $455M $436.6M $378.4M
 
Capital Expenditures $108.7M $189.3M $213.7M $229.4M $308.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$282.8M -$260.6M -$97.5M -$183.5M -$321.2M
 
Dividends Paid (Ex Special Dividend) $126.3M $139.8M $314M $197.4M $167.8M
Special Dividend Paid
Long-Term Debt Issued $271.7M -- -- $200.5M --
Long-Term Debt Repaid -$36.9M -$15.8M -$41.8M -$434.7M -$95.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $4M -- $170.7M $5.2M
Cash From Financing $142.8M -$151.6M -$328.5M -$227.6M -$129.3M
 
Beginning Cash (CF) $435.7M $357.2M $342.4M $347.7M $250.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $195M $1.3M $4.5M $30.9M -$58M
Ending Cash (CF) $613.5M $371M $322.5M $384.1M $206.3M
 
Levered Free Cash Flow $243.4M $211.7M $241.2M $207.2M $69.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $98.9M $87.7M $87.4M $79M $95.7M
 
Capital Expenditures $51.1M $69.4M $35.1M $69.2M $85.3M
Cash Acquisitions -- -$2.3M -- -- --
Cash From Investing -$25.8M -$81.6M -$33.4M -$82.7M -$86.3M
 
Dividends Paid (Ex Special Dividend) $33.4M $23.7M $31.5M $35.2M $982.4K
Special Dividend Paid $223.3K -- -- -- --
Long-Term Debt Issued -- $21.1M -$38.4M $1.2M --
Long-Term Debt Repaid -$3.2M -$276.9M -$95.2M -$68.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $3.9M -$3.5M $99.7M $68M --
Cash From Financing -$33.2M -$19.5M -$104.4M -$31.4M $62M
 
Beginning Cash (CF) $342.3M $254.3M $251.6M $234.6M $294.1M
Foreign Exchange Rate Adjustment $8.2M -$3.7M $24.9M -$3M $7.9M
Additions / Reductions $48.1M -$17.2M -$25.5M -$38.1M $79.3M
Ending Cash (CF) $398.6M $233.5M $251M $193.6M $381.4M
 
Levered Free Cash Flow $47.8M $18.3M $52.2M $9.8M $10.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $393.3M $450.1M $416M $425.9M $410.1M
 
Capital Expenditures $112.7M $259.6M $239M $272.5M $290.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$257.4M -$131.9M -$165.5M -$320.5M -$216.3M
 
Dividends Paid (Ex Special Dividend) $138.5M $320.4M $193M $168.6M $183.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $201.7M --
Long-Term Debt Repaid -$46.1M -$279.7M $139.9M -$407.7M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$145.8M -$326.1M -$237.8M -$127.9M -$134.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.5M -$13.2M -$5.8M -$7.9M $76.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $280.6M $190.5M $177M $153.4M $119.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $234.8M $283.9M $245M $234.3M $259.6M
 
Capital Expenditures $87.3M $157.6M $182.9M $226M $202.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$163.6M -$34.9M -$102.9M -$239.9M -$129.5M
 
Dividends Paid (Ex Special Dividend) $105.1M $285.7M $164.7M $135.9M $148.3M
Special Dividend Paid $223.3K -- $239.3K -- --
Long-Term Debt Issued -- $27.6M -- $1.2M --
Long-Term Debt Repaid -$13M -$276.9M -$95.2M -$68.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $3.9M -$14.3M $4.9M -- --
Cash From Financing -$114.7M -$289.2M -$198.5M -$98.7M -$101.6M
 
Beginning Cash (CF) $968.9M $1B $889.9M $788.3M $735.1M
Foreign Exchange Rate Adjustment $7.3M -$10.5M -$4.7M $4.4M $7.3M
Additions / Reductions -$36.2M -$50.7M -$61M -$99.8M $35.7M
Ending Cash (CF) $939.9M $967.6M $824.2M $692.9M $778.1M
 
Levered Free Cash Flow $147.5M $126.3M $62.1M $8.3M $56.9M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

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…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
55
Is AAPL Stock a Buy?

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

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Buy
72
GLTO alert for Dec 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock