Financhill
Sell
26

BAH Quote, Financials, Valuation and Earnings

Last price:
$104.61
Seasonality move :
5.57%
Day range:
$102.79 - $105.64
52-week range:
$101.05 - $190.59
Dividend yield:
1.99%
P/E ratio:
15.61x
P/S ratio:
1.15x
P/B ratio:
10.95x
Volume:
2M
Avg. volume:
3M
1-year change:
-29.55%
Market cap:
$13.2B
Revenue:
$10.7B
EPS (TTM):
$6.70
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue $7.5B $7.9B $8.4B $9.3B $10.7B
Revenue Growth (YoY) 11.33% 5.29% 6.42% 10.7% 15.15%
 
Cost of Revenues $3.4B $3.7B $3.9B $4.3B $4.9B
Gross Profit $4.1B $4.2B $4.5B $5B $5.7B
Gross Profit Margin 54.73% 53.46% 53.37% 53.51% 53.84%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1B $1B $1.2B $1.5B $1.3B
Other Inc / (Exp) $5.1M -$31.2M -$6.3M $42.2M $27.8M
Operating Expenses $3.4B $3.4B $3.8B $4.5B $4.7B
Operating Income $669.2M $754.4M $685.2M $446.8M $1B
 
Net Interest Expenses $94.9M $60.7M $74.8M $121.1M $187.8M
EBT. Incl. Unusual Items $579.4M $662.4M $604M $367.9M $853.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $96.8M $53.5M $137.5M $96.7M $247.6M
Net Income to Company $482.6M $609M $466.6M $271.2M $605.7M
 
Minority Interest in Earnings -- -- $163K $576K --
Net Income to Common Excl Extra Items $482.6M $609M $466.7M $271.8M $605.7M
 
Basic EPS (Cont. Ops) $3.43 $4.40 $3.46 $2.04 $4.61
Diluted EPS (Cont. Ops) $3.41 $4.37 $3.44 $2.03 $4.59
Weighted Average Basic Share $140.1M $137.7M $134.1M $132.2M $130.4M
Weighted Average Diluted Share $141.2M $138.7M $134.9M $132.7M $130.8M
 
EBITDA $750.7M $803.1M $820M $650.2M $1.2B
EBIT $669.6M $718.8M $674.2M $484.7M $1B
 
Revenue (Reported) $7.5B $7.9B $8.4B $9.3B $10.7B
Operating Income (Reported) $669.2M $754.4M $685.2M $446.8M $1B
Operating Income (Adjusted) $669.6M $718.8M $674.2M $484.7M $1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.9B $2B $2.3B $2.6B $2.9B
Revenue Growth (YoY) 2.95% 6.64% 12.14% 12.86% 13.52%
 
Cost of Revenues $866.8M $929.6M $1B $1.2B $1.3B
Gross Profit $1B $1.1B $1.2B $1.4B $1.6B
Gross Profit Margin 54.48% 54.22% 54.18% 54.05% 55.24%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $254.8M $262.6M $422.4M $300.3M $341.6M
Other Inc / (Exp) -$2.8M $1.3M $16.3M $10.3M $4.6M
Operating Expenses $853M $923.7M $1.2B $1.1B $1.3B
Operating Income $184.3M $177.2M $58.6M $247.6M $291.3M
 
Net Interest Expenses $15.5M $19.6M $33.7M $50.4M $47.5M
EBT. Incl. Unusual Items $166M $158.9M $41.2M $207.4M $248.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $21.6M $30.1M $10.5M $61.7M $61.4M
Net Income to Company $144.4M $128.8M $30.7M $145.6M $187M
 
Minority Interest in Earnings -- $85K $308K -- --
Net Income to Common Excl Extra Items $144.4M $128.9M $31M $145.6M $187M
 
Basic EPS (Cont. Ops) $1.04 $0.96 $0.23 $1.11 $1.46
Diluted EPS (Cont. Ops) $1.03 $0.95 $0.23 $1.11 $1.45
Weighted Average Basic Share $137.9M $133.6M $132.2M $130.1M $127.4M
Weighted Average Diluted Share $138.9M $134.3M $132.8M $130.5M $127.9M
 
EBITDA $201.4M $216.9M $115.9M $297.6M $334.6M
EBIT $180.3M $177.3M $73.9M $256.5M $294.5M
 
Revenue (Reported) $1.9B $2B $2.3B $2.6B $2.9B
Operating Income (Reported) $184.3M $177.2M $58.6M $247.6M $291.3M
Operating Income (Adjusted) $180.3M $177.3M $73.9M $256.5M $294.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $7.8B $8.1B $9.1B $10.3B $11.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.6B $3.7B $4.2B $4.8B $5.3B
Gross Profit $4.2B $4.4B $4.8B $5.5B $6.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.1B $1.3B $1.5B $1.3B
Other Inc / (Exp) -$25.7M -$7.7M $32.1M $28.6M $32.7M
Operating Expenses $3.5B $3.7B $4.2B $4.8B $5.1B
Operating Income $732.4M $707.8M $638.1M $706.1M $1.4B
 
Net Interest Expenses $65.9M $70.6M $102.7M $175.6M $196.8M
EBT. Incl. Unusual Items $640.9M $629.6M $567.5M $559.1M $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $92.3M $54.6M $137.2M $149.7M $325.1M
Net Income to Company $548.6M $575M $430.4M $409.4M $870.3M
 
Minority Interest in Earnings -- $85K $728K -$74K --
Net Income to Common Excl Extra Items $548.6M $575M $431.1M $409.3M $870.3M
 
Basic EPS (Cont. Ops) $3.94 $4.23 $3.24 $3.11 $6.73
Diluted EPS (Cont. Ops) $3.92 $4.20 $3.22 $3.11 $6.70
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $786.1M $822M $827.8M $898.2M $1.6B
EBIT $702.4M $695.6M $665.7M $730.1M $1.4B
 
Revenue (Reported) $7.8B $8.1B $9.1B $10.3B $11.8B
Operating Income (Reported) $732.4M $707.8M $638.1M $706.1M $1.4B
Operating Income (Adjusted) $702.4M $695.6M $665.7M $730.1M $1.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.9B $6.1B $6.8B $7.9B $9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.8B $2.8B $3.2B $3.7B $4B
Gross Profit $3.1B $3.3B $3.6B $4.2B $5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $745.4M $826.7M $969.1M $915.2M $896.3M
Other Inc / (Exp) -$25.5M -$1.9M $36.5M $23M $28M
Operating Expenses $2.5B $2.7B $3.2B $3.5B $3.9B
Operating Income $583.4M $536.8M $489.8M $749M $1.1B
 
Net Interest Expenses $45.7M $55.6M $83.4M $137.9M $146.9M
EBT. Incl. Unusual Items $512.2M $479.4M $442.8M $634M $976.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $102.4M $103.6M $103.3M $156.3M $233.8M
Net Income to Company $409.8M $375.8M $339.6M $477.8M $742.3M
 
Minority Interest in Earnings -- $85K $650K -- --
Net Income to Common Excl Extra Items $409.8M $375.9M $340.2M $477.8M $742.3M
 
Basic EPS (Cont. Ops) $2.95 $2.78 $2.55 $3.62 $5.75
Diluted EPS (Cont. Ops) $2.93 $2.76 $2.54 $3.62 $5.73
Weighted Average Basic Share $413.9M $403.9M $396.9M $391.9M $385.2M
Weighted Average Diluted Share $416.8M $406M $398.5M $393.2M $386.7M
 
EBITDA $617.4M $636.4M $644.2M $892.3M $1.2B
EBIT $554.6M $531.5M $523M $768.4M $1.1B
 
Revenue (Reported) $5.9B $6.1B $6.8B $7.9B $9B
Operating Income (Reported) $583.4M $536.8M $489.8M $749M $1.1B
Operating Income (Adjusted) $554.6M $531.5M $523M $768.4M $1.1B
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Cash and Equivalents $741.9M $991M $695.9M $404.9M $554.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $474.8M $375.4M $465.3M $551.7M $700.1M
Inventory -- -- -- -- --
Prepaid Expenses $126.8M $233.3M $126.8M -- --
Other Current Assets -- -- -- $108.4M $137.3M
Total Current Assets $2.3B $2.6B $2.4B $2.3B $2.7B
 
Property Plant And Equipment $448.2M $444M $429.5M $383M $362.6M
Long-Term Investments -- -- -- -- --
Goodwill $1.6B $1.6B $2B $2.3B $2.3B
Other Intangibles $301M $307.1M $646.7M $685.6M $601M
Other Long-Term Assets $72.8M $467.3M $385.2M $222.4M $232.8M
Total Assets $4.8B $5.5B $6B $6.6B $6.6B
 
Accounts Payable $433M $371.7M $539.5M $597.8M $653.1M
Accrued Expenses $265.1M $295.2M $363.1M $718.8M $397.5M
Current Portion Of Long-Term Debt $177.9M $77.9M $68.4M $41.3M $61.9M
Current Portion Of Capital Lease Obligations $49M $55M $52.3M $51.2M $43.2M
Other Current Liabilities $54M $49.8M $45.2M $23.7M $14.8M
Total Current Liabilities $1.3B $1.3B $1.5B $1.9B $1.7B
 
Long-Term Debt $2B $2.3B $2.7B $2.8B $3.3B
Capital Leases -- -- -- -- --
Total Liabilities $3.9B $4.4B $5B $5.6B $5.5B
 
Common Stock $1.6M $1.6M $1.6M $1.7M $1.7M
Other Common Equity Adj -$46M -$29.8M $8.6M $29.3M $9.5M
Common Equity $856.4M $1.1B $1B $992M $1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $651K -- --
Total Equity $856.4M $1.1B $1B $992M $1B
 
Total Liabilities and Equity $4.8B $5.5B $6B $6.6B $6.6B
Cash and Short Terms $741.9M $991M $695.9M $404.9M $554.3M
Total Debt $2.2B $2.4B $2.8B $2.8B $3.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.3B $642.7M $370.9M $601.8M $453.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $456.8M $509.6M $624.3M $737.6M $771.8M
Inventory -- -- -- -- --
Prepaid Expenses $59.4M $93.9M -- -- --
Other Current Assets -- -- $106.7M $107M $169.1M
Total Current Assets $2.8B $2.4B $2.3B $2.7B $2.8B
 
Property Plant And Equipment $441.1M $424.6M $383.3M $337.3M $357.2M
Long-Term Investments -- -- -- -- --
Goodwill $1.6B $2B $2.3B $2.3B $2.4B
Other Intangibles $304.1M $664.6M $714.9M $619.2M $580.1M
Other Long-Term Assets $220.4M $413.4M $221.7M $244.8M $262.7M
Total Assets $5.4B $5.9B $6.3B $6.5B $6.8B
 
Accounts Payable $437.1M $436.6M $482.2M $564.9M $640.5M
Accrued Expenses $389.7M $359.9M $504.3M $428.6M $58.9M
Current Portion Of Long-Term Debt $77.9M $68.4M $41.3M $51.6M $82.5M
Current Portion Of Capital Lease Obligations $51.8M $50.7M $55.3M $47.5M $40.9M
Other Current Liabilities $50M $54M $47.8M $10.6M $16.7M
Total Current Liabilities $1.4B $1.4B $1.6B $1.6B $1.8B
 
Long-Term Debt $2.3B $2.7B $2.8B $3.4B $3.3B
Capital Leases -- -- -- -- --
Total Liabilities $4.3B $4.9B $5.1B $5.4B $5.6B
 
Common Stock $1.6M $1.6M $1.7M $1.7M $1.7M
Other Common Equity Adj -$40M -$17.1M $22.1M $25.5M $3.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $3.2M -- -- --
Total Equity $1.1B $1.1B $1.2B $1.1B $1.2B
 
Total Liabilities and Equity $5.4B $5.9B $6.3B $6.5B $6.8B
Cash and Short Terms $1.3B $642.7M $370.9M $601.8M $453.5M
Total Debt $2.4B $2.8B $2.8B $3.4B $3.4B
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders $482.6M $609M $466.6M $271.2M $605.7M
Depreciation & Amoritzation $81.1M $84.3M $145.7M $165.5M $164.2M
Stock-Based Compensation $43.3M $59.8M $69.8M $80.3M $95M
Change in Accounts Receivable -$129.1M $47.1M -$154.7M -$130.2M -$269.6M
Change in Inventories -- -- -- -- --
Cash From Operations $551.4M $718.7M $736.5M $602.8M $258.8M
 
Capital Expenditures $128.1M $87.2M $80M $76.1M $66.7M
Cash Acquisitions -- -$74.2M -$780.3M -$386.9M -$406K
Cash From Investing -$128.1M -$158.3M -$867.7M -$468M -$90.6M
 
Dividends Paid (Ex Special Dividend) -$146.6M -$181.1M -$209.1M -$235.7M -$253.4M
Special Dividend Paid
Long-Term Debt Issued $497.9M $691.5M $547M $414.8M $1.1B
Long-Term Debt Repaid -$76.9M -$527.9M -$112.3M -$417.1M -$541.3M
Repurchase of Common Stock -$182.2M -$313.4M -$418.9M -$223.9M -$404.1M
Other Financing Activities -$81.5M -$11.7M -- -- --
Cash From Financing $34.6M -$311.3M -$163.8M -$425.9M -$18.8M
 
Beginning Cash (CF) $284M $741.9M $991M $695.9M $404.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $457.9M $249.1M -$295M -$291M $149.4M
Ending Cash (CF) $741.9M $991M $695.9M $404.9M $554.3M
 
Levered Free Cash Flow $423.3M $631.5M $656.6M $526.7M $192.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $199.2M $90.8M -$68.3M $128M --
Depreciation & Amoritzation $21.5M $40.8M $44.3M $40.3M --
Stock-Based Compensation $18.9M $24.6M $29.3M $33.7M --
Change in Accounts Receivable $8.8M -$4.5M $39.2M -$76.2M --
Change in Inventories -- -- -- -- --
Cash From Operations -$80.3M $255.4M $237.1M $143.8M --
 
Capital Expenditures $33.2M $28.4M $24.7M $16.2M --
Cash Acquisitions -$74.2M -$121K -$226K -- --
Cash From Investing -$35.4M -$32.5M -$28M -$22.4M --
 
Dividends Paid (Ex Special Dividend) -$51.2M -$57.4M -$62.5M -$66.6M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -$616K --
Long-Term Debt Repaid -$19.5M -$17.1M -$10.3M -$10.3M --
Repurchase of Common Stock -$170M -$103.7M -$109.8M -$100.5M --
Other Financing Activities -$943K -- -- -- --
Cash From Financing -$234.6M -$169.7M -$175.3M -$168.9M --
 
Beginning Cash (CF) $1.3B $642.7M $370.9M $601.8M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$350.3M $53.2M $33.9M -$47.6M --
Ending Cash (CF) $991M $695.9M $404.9M $554.3M --
 
Levered Free Cash Flow -$113.5M $227M $212.4M $127.6M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $548.6M $575M $430.4M $409.4M $870.3M
Depreciation & Amoritzation $83.6M $126.4M $162M $168.2M $163.7M
Stock-Based Compensation $57.5M $64.1M $75.6M $90.6M $104.5M
Change in Accounts Receivable $6.6M -$141.3M -$173.9M -$154.3M -$235.1M
Change in Inventories -- -- -- -- --
Cash From Operations $983.9M $400.9M $621M $352.2M $933.8M
 
Capital Expenditures $91.4M $84.8M $79.8M $75.3M $89.6M
Cash Acquisitions -- -$854.4M -$386.8M -$632K -$96.5M
Cash From Investing -$160.2M -$870.7M -$472.5M -$96.2M -$206.2M
 
Dividends Paid (Ex Special Dividend) -$173.5M -$202.9M -$230.6M -$249.3M -$265.1M
Special Dividend Paid
Long-Term Debt Issued $791.5M $547M $414.8M $1.1B -$616K
Long-Term Debt Repaid -$527.9M -$114.6M -$423.9M -$541.3M -$51.6M
Repurchase of Common Stock -$288.4M -$485.2M -$217.8M -$413.4M -$597.6M
Other Financing Activities -- -- -- -- --
Cash From Financing -$179.2M -$228.8M -$420.3M -$25.1M -$875.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $644.5M -$698.6M -$271.8M $230.9M -$148.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $892.5M $316.1M $541.3M $277M $844.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $609M $466.6M $271.2M $605.7M $742.3M
Depreciation & Amoritzation $84.3M $145.7M $165.5M $164.2M $123.3M
Stock-Based Compensation $59.8M $69.8M $80.3M $95M $70.8M
Change in Accounts Receivable $47.1M -$154.7M -$130.2M -$269.6M -$159M
Change in Inventories -- -- -- -- --
Cash From Operations $718.7M $736.5M $602.8M $258.8M $790M
 
Capital Expenditures $87.2M $80M $76.1M $66.7M $73.4M
Cash Acquisitions -$74.2M -$780.3M -$386.9M -$406K -$96.5M
Cash From Investing -$158.3M -$867.7M -$468M -$90.6M -$183.8M
 
Dividends Paid (Ex Special Dividend) -$181.1M -$209.1M -$235.7M -$253.4M -$198.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $691.5M $547M $414.8M $1.1B --
Long-Term Debt Repaid -$527.9M -$112.3M -$417.1M -$541.3M -$41.3M
Repurchase of Common Stock -$313.4M -$418.9M -$223.9M -$404.1M -$497.1M
Other Financing Activities -$11.7M -- -- -- --
Cash From Financing -$311.3M -$163.8M -$425.9M -$18.8M -$706.9M
 
Beginning Cash (CF) $4B $3B $2.3B $1.8B $1.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $249.1M -$295M -$291M $149.4M -$100.7M
Ending Cash (CF) $4.2B $2.7B $2B $1.9B $1.3B
 
Levered Free Cash Flow $631.5M $656.6M $526.7M $192.1M $716.6M

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

GET BETTER TRADE IDEAS

Popular

How High Could IBIT Go?
How High Could IBIT Go?

Recently, a surprising number of billionaire hedge fund managers have…

Is Raymond James Stock a Buy, Sell or Hold?
Is Raymond James Stock a Buy, Sell or Hold?

Raymond James Financial (NYSE:RJF) is one of America’s large financial…

Is JHX Stock a Buy Sell or Hold?
Is JHX Stock a Buy Sell or Hold?

James Hardie Industries (NYSE:JHX) is a manufacturer of outside building…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 37x

Alerts

Buy
69
AJINY alert for Apr 1

Ajinomoto [AJINY] is down 2.15% over the past day.

Sell
40
RGC alert for Mar 31

Regencell Bioscience Holdings [RGC] is up 26.1% over the past day.

Buy
62
AGX alert for Apr 1

Argan [AGX] is down 4.98% over the past day.

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

Show me the best stock