Financhill
Buy
60

ANET Quote, Financials, Valuation and Earnings

Last price:
$128.56
Seasonality move :
6.62%
Day range:
$123.75 - $128.50
52-week range:
$59.43 - $164.94
Dividend yield:
0%
P/E ratio:
48.64x
P/S ratio:
19.33x
P/B ratio:
13.52x
Volume:
5.3M
Avg. volume:
8.5M
1-year change:
23.34%
Market cap:
$160.9B
Revenue:
$7B
EPS (TTM):
$2.63
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.3B $2.9B $4.4B $5.9B $7B
Revenue Growth (YoY) -3.87% 27.21% 48.62% 33.75% 19.5%
 
Cost of Revenues $835.6M $1.1B $1.7B $2.2B $2.5B
Gross Profit $1.5B $1.9B $2.7B $3.6B $4.5B
Gross Profit Margin 63.94% 63.8% 61.07% 61.95% 64.13%
 
R&D Expenses $486.6M $586.8M $728.4M $854.9M $996.7M
Selling, General & Admin $295.6M $369.3M $420.2M $518.1M $550M
Other Inc / (Exp) $12M $6.1M $27.1M $12.4M $9.4M
Operating Expenses $782.2M $956M $1.1B $1.4B $1.5B
Operating Income $699.7M $924.7M $1.5B $2.3B $2.9B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $738.9M $930.9M $1.6B $2.4B $3.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $104.3M $90M $229.4M $334.7M $413M
Net Income to Company $634.6M $840.9M $1.4B $2.1B $2.9B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $634.6M $840.9M $1.4B $2.1B $2.9B
 
Basic EPS (Cont. Ops) $0.52 $0.69 $1.10 $1.69 $2.27
Diluted EPS (Cont. Ops) $0.50 $0.66 $1.07 $1.65 $2.23
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.2B $1.3B
Weighted Average Diluted Share $1.3B $1.3B $1.3B $1.3B $1.3B
 
EBITDA $760.9M $990.6M $1.6B $2.3B $3B
EBIT $699.7M $924.7M $1.5B $2.3B $2.9B
 
Revenue (Reported) $2.3B $2.9B $4.4B $5.9B $7B
Operating Income (Reported) $699.7M $924.7M $1.5B $2.3B $2.9B
Operating Income (Adjusted) $699.7M $924.7M $1.5B $2.3B $2.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $748.7M $1.2B $1.5B $1.8B $2.3B
Revenue Growth (YoY) 23.66% 57.18% 28.27% 19.97% 27.47%
 
Cost of Revenues $270.1M $466.8M $567M $649.2M $818.1M
Gross Profit $478.6M $710M $942.4M $1.2B $1.5B
Gross Profit Margin 63.93% 60.33% 62.43% 64.15% 64.56%
 
R&D Expenses $153.1M $187.8M $212.4M $235.8M $326M
Selling, General & Admin $92.2M $104.8M $127.4M $140.6M $186M
Other Inc / (Exp) -$290K -$112K -$1.9M $12.3M --
Operating Expenses $245.3M $292.6M $339.7M $376.5M $512M
Operating Income $233.3M $417.3M $602.7M $785.3M $978.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $234.6M $424.2M $644.5M $882.9M $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.3M $70.2M $99.2M $135M $224.1M
Net Income to Company $224.3M $354M $545.3M $747.9M $853M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $224.3M $354M $545.3M $747.9M $853M
 
Basic EPS (Cont. Ops) $0.18 $0.29 $0.44 $0.59 $0.68
Diluted EPS (Cont. Ops) $0.18 $0.28 $0.43 $0.58 $0.67
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.3B $1.3B
Weighted Average Diluted Share $1.3B $1.3B $1.3B $1.3B $1.3B
 
EBITDA $250.3M $439.2M $619.7M $800.8M $1B
EBIT $233.3M $417.3M $602.7M $785.3M $978.2M
 
Revenue (Reported) $748.7M $1.2B $1.5B $1.8B $2.3B
Operating Income (Reported) $233.3M $417.3M $602.7M $785.3M $978.2M
Operating Income (Adjusted) $233.3M $417.3M $602.7M $785.3M $978.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.8B $3.9B $5.6B $6.6B $8.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $999.4M $1.5B $2.2B $2.4B $3B
Gross Profit $1.8B $2.4B $3.4B $4.3B $5.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $562.7M $695.9M $833.9M $923.2M $1.2B
Selling, General & Admin $356.3M $410M $479.5M $551.5M $639.1M
Other Inc / (Exp) $2.1M $31M $15.1M $10.9M --
Operating Expenses $919.1M $1.1B $1.3B $1.5B $1.8B
Operating Income $853.6M $1.3B $2.1B $2.8B $3.6B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $863.8M $1.4B $2.2B $3.1B $4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $79.3M $198.6M $312.7M $405.8M $644.6M
Net Income to Company $784.5M $1.2B $1.9B $2.7B $3.4B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $784.5M $1.2B $1.9B $2.7B $3.4B
 
Basic EPS (Cont. Ops) $0.64 $0.95 $1.54 $2.13 $2.67
Diluted EPS (Cont. Ops) $0.62 $0.92 $1.50 $2.08 $2.63
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $921.2M $1.4B $2.2B $2.8B $3.7B
EBIT $853.6M $1.3B $2.1B $2.8B $3.6B
 
Revenue (Reported) $2.8B $3.9B $5.6B $6.6B $8.4B
Operating Income (Reported) $853.6M $1.3B $2.1B $2.8B $3.6B
Operating Income (Adjusted) $853.6M $1.3B $2.1B $2.8B $3.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.1B $3.1B $4.3B $5.1B $6.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $765.5M $1.2B $1.7B $1.8B $2.3B
Gross Profit $1.4B $1.9B $2.6B $3.3B $4.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $428.9M $538M $643.4M $711.7M $888.9M
Selling, General & Admin $270.2M $310.9M $370.3M $403.6M $492.8M
Other Inc / (Exp) -$913K $24M $11.9M $10.5M $9.6M
Operating Expenses $699.1M $848.9M $1B $1.1B $1.4B
Operating Income $659M $1.1B $1.6B $2.1B $2.8B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $663.6M $1.1B $1.7B $2.4B $3.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $62M $170.6M $254M $325M $556.7M
Net Income to Company $601.6M $925.4M $1.5B $2.1B $2.6B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $601.6M $925.4M $1.5B $2.1B $2.6B
 
Basic EPS (Cont. Ops) $0.49 $0.76 $1.19 $1.63 $2.03
Diluted EPS (Cont. Ops) $0.47 $0.73 $1.16 $1.60 $2.00
Weighted Average Basic Share $3.7B $3.7B $3.7B $3.8B $3.8B
Weighted Average Diluted Share $3.8B $3.8B $3.8B $3.8B $3.8B
 
EBITDA $709.6M $1.1B $1.7B $2.2B $2.9B
EBIT $659M $1.1B $1.6B $2.1B $2.8B
 
Revenue (Reported) $2.1B $3.1B $4.3B $5.1B $6.5B
Operating Income (Reported) $659M $1.1B $1.6B $2.1B $2.8B
Operating Income (Adjusted) $659M $1.1B $1.6B $2.1B $2.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.9B $3.4B $3B $5B $8.3B
Short Term Investments $2B $2.8B $2.4B $3.1B $5.5B
Accounts Receivable, Net $405.9M $540.9M $934.2M $1B $1.1B
Inventory $498.5M $696.4M $1.5B $1.9B $1.8B
Prepaid Expenses $267K $9M $314.2M $412.5M --
Other Current Assets $60.6M $172.9M -- $412.5M $632.3M
Total Current Assets $3.8B $4.8B $5.6B $8.4B $11.9B
 
Property Plant And Equipment $109.5M $143.8M $148.4M $157.5M $150.8M
Long-Term Investments $12.5M $24.5M $43.7M $63.1M $82.7M
Goodwill $189.7M $188.4M $265.9M $268.5M $268.5M
Other Intangibles $122.8M $93.6M $122.2M $88.8M $62M
Other Long-Term Assets $30.1M $33.4M $166.6M $151.9M $263.3M
Total Assets $4.7B $5.7B $6.8B $10B $14B
 
Accounts Payable $134.2M $202.6M $232.6M $435.1M $381.1M
Accrued Expenses $143.4M $226.6M $175.4M $273.1M $287.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $94.4M $87M $131M $161.9M $188.6M
Total Current Liabilities $768.2M $1.1B $1.3B $1.9B $2.7B
 
Long-Term Debt $72.4M $56.5M $44M $44.4M $37.5M
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.8B $1.9B $2.7B $4B
 
Common Stock $8K $31K $31K $125K $126K
Other Common Equity Adj $238K -$8.3M -$33.9M -$3.3M -$13.2M
Common Equity $3.3B $4B $4.9B $7.2B $10B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.3B $4B $4.9B $7.2B $10B
 
Total Liabilities and Equity $4.7B $5.7B $6.8B $10B $14B
Cash and Short Terms $2.9B $3.4B $3B $5B $8.3B
Total Debt $72.4M $56.5M $44M $44.4M $37.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $3.4B $3B $4.5B $7.4B $10.1B
Short Term Investments $2.8B $2.3B $2.7B $4.3B --
Accounts Receivable, Net $401.6M $665M $833.4M $1.1B $1.5B
Inventory $600M $1.2B $2.1B $1.9B $2.2B
Prepaid Expenses $34.1M $1.4M $198.4M $113.7M --
Other Current Assets $90.2M $142.6M $274.1M $435M --
Total Current Assets $4.5B $5B $7.7B $10.9B $15.2B
 
Property Plant And Equipment $144.7M $154.7M $161.5M $93M $172.6M
Long-Term Investments $22.5M $43.9M $63.1M $1.4M $1.4M
Goodwill $188.4M $271M $268.5M $268.5M --
Other Intangibles $100.7M $131.5M $95.5M $68.7M --
Other Long-Term Assets $32.5M $59.7M $33.3M $220.3M --
Total Assets $5.4B $6.2B $9.1B $12.8B $18B
 
Accounts Payable $135.3M $278.5M $269M $289.2M $481M
Accrued Expenses $174.4M $240.6M $410.1M $216.4M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $72.4M $128.6M $469M $221.6M --
Total Current Liabilities $893.4M $1.3B $1.8B $2.4B $4.7B
 
Long-Term Debt $61.6M $47.1M $48M -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $1.8B $2.6B $3.6B $6.1B
 
Common Stock $8K $31K $31K $31K $100K
Other Common Equity Adj -$2M -$47.1M -$23.2M $9.6M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.9B $4.4B $6.5B $9.2B $11.9B
 
Total Liabilities and Equity $5.4B $6.2B $9.1B $12.8B $18B
Cash and Short Terms $3.4B $3B $4.5B $7.4B $10.1B
Total Debt $61.6M $47.1M $48M -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $634.6M $840.9M $1.4B $2.1B $2.9B
Depreciation & Amoritzation $61.2M $65.8M $62.7M $70.6M $62M
Stock-Based Compensation $137M $186.9M $230.9M $296.8M $355.4M
Change in Accounts Receivable $10.7M -$127M -$401.5M -$105.9M -$106.1M
Change in Inventories -$235.3M -$170.4M -$638.9M -$655.5M $110.6M
Cash From Operations $735.1M $1B $492.8M $2B $3.7B
 
Capital Expenditures $15.4M $64.7M $44.6M $34.4M $32M
Cash Acquisitions $227.4M -- $145.1M -- --
Cash From Investing -$608.8M -$925.6M $216.3M -$687.5M -$2.5B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $395.2M $411.6M $670.3M $112.3M $423.6M
Other Financing Activities -$8.7M -$16.5M -$32.7M -$33.6M -$58.4M
Cash From Financing -$346.3M -$360.9M -$654.6M -$83.7M -$421.8M
 
Beginning Cash (CF) $893.2M $620.8M $671.7M $1.9B $2.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$218.1M -$272.4M $50.9M $1.3B $824.3M
Ending Cash (CF) $677.1M $346.6M $719M $3.2B $3.6B
 
Levered Free Cash Flow $719.7M $951.1M $448.2M $2B $3.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $224.3M $354M $545.3M $747.9M $853M
Depreciation & Amoritzation $17M $21.8M $7.9M $15.5M $23.2M
Stock-Based Compensation $53.1M $65.5M $85.4M $98.1M $127.9M
Change in Accounts Receivable -$31.4M -$65.6M -$53.6M $105.7M $134.2M
Change in Inventories -$32.5M -$247.7M -$29.2M $83.8M -$96.6M
Cash From Operations $272.6M $134.1M $699M $1.2B $1.3B
 
Capital Expenditures $45.9M $10.4M $11.2M $7M $30.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$425.3M $126.2M -$225.8M -$373.9M -$1.2B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $134.2M $47.6M -- $65.2M --
Other Financing Activities -$4.3M -$6.7M -$8.2M -$11.5M --
Cash From Financing -$109.2M -$34.2M $15.2M -$55.6M $20.6M
 
Beginning Cash (CF) $631M $716.3M $1.7B $3.2B $2.3B
Foreign Exchange Rate Adjustment -$848K -$3M -$1.4M $1.7M -$1.6M
Additions / Reductions -$262.7M $223M $487M $746.6M $101.1M
Ending Cash (CF) $367.4M $936.2M $2.2B $3.9B $2.4B
 
Levered Free Cash Flow $226.7M $123.7M $687.8M $1.2B $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $784.5M $1.2B $1.9B $2.7B $3.4B
Depreciation & Amoritzation $67.2M $74.2M $59.9M $61M $65.2M
Stock-Based Compensation $175.7M $217.2M $280.4M $336M $406.8M
Change in Accounts Receivable -$93.6M -$250.9M -$181.9M -$292.1M -$358.5M
Change in Inventories -$137.3M -$524.2M -$793M $123.6M -$385.7M
Cash From Operations $977.5M $677.6M $1.5B $3.2B $4.1B
 
Capital Expenditures $63.1M $43.5M $38.9M $25.6M $95M
Cash Acquisitions $161.1M $145.1M -- -- $300M
Cash From Investing -$1.1B $235M -$433.3M -$1.5B -$3.9B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $235.5M $843.6M $115.1M $299.8M $1.1B
Other Financing Activities -$13.4M -$31.4M -$31.1M -$57.1M --
Cash From Financing -$177.9M -$820.8M -$87.1M -$293.1M -$1.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$339.4M $85.3M $1B $1.4B -$848.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $914.4M $634.1M $1.5B $3.2B $4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $601.6M $925.4M $1.5B $2.1B $2.6B
Depreciation & Amoritzation $50.6M $59M $56.2M $46.7M $49.8M
Stock-Based Compensation $135.6M $166M $215.4M $254.6M $306.1M
Change in Accounts Receivable -$6.1M -$129.9M $89.7M -$96.5M -$348.9M
Change in Inventories -$96M -$449.8M -$603.8M $175.2M -$321.1M
Cash From Operations $790.6M $452.3M $1.5B $2.7B $3.1B
 
Capital Expenditures $55.5M $34.2M $28.4M $19.6M $82.5M
Cash Acquisitions -- $145.1M -- -- $300M
Cash From Investing -$861.4M $299.2M -$350.5M -$1.1B -$2.6B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $235.5M $667.5M $112.3M $299.8M $983M
Other Financing Activities -$10.6M -$25.5M -$23.9M -$47.5M -$39.3M
Cash From Financing -$190M -$649.9M -$82.4M -$291.8M -$970.4M
 
Beginning Cash (CF) $2.4B $1.8B $4B $7.7B $6.4B
Foreign Exchange Rate Adjustment -$1.5M -$6.1M -$934K -$1M $1.7M
Additions / Reductions -$262.2M $95.5M $1.1B $1.2B -$435.8M
Ending Cash (CF) $2.1B $1.9B $5B $8.9B $6B
 
Levered Free Cash Flow $735.2M $418.2M $1.5B $2.7B $3B

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

GET BETTER TRADE IDEAS

Popular

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…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
65
Is AAPL Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

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

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

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

Show me the best stock