Financhill
Buy
56

HWM Quote, Financials, Valuation and Earnings

Last price:
$191.11
Seasonality move :
3.26%
Day range:
$193.20 - $197.75
52-week range:
$105.04 - $211.95
Dividend yield:
0.22%
P/E ratio:
55.08x
P/S ratio:
10.00x
P/B ratio:
15.53x
Volume:
2M
Avg. volume:
2.2M
1-year change:
63.44%
Market cap:
$79B
Revenue:
$7.4B
EPS (TTM):
$3.56
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.3B $5B $5.7B $6.6B $7.4B
Revenue Growth (YoY) -25.91% -5.46% 13.9% 17.25% 11.9%
 
Cost of Revenues $4.1B $3.8B $4.3B $5B $5.4B
Gross Profit $1.1B $1.1B $1.4B $1.6B $2.1B
Gross Profit Margin 21.73% 22.81% 23.91% 24.31% 27.62%
 
R&D Expenses $17M $17M $32M $36M $33M
Selling, General & Admin $277M $251M $288M $333M $347M
Other Inc / (Exp) -$315M -$249M -$154M -$46M -$94M
Operating Expenses $294M $268M $320M $369M $380M
Operating Income $849M $866M $1B $1.2B $1.7B
 
Net Interest Expenses $381M $259M $229M $218M $182M
EBT. Incl. Unusual Items $171M $324M $606M $975M $1.4B
Earnings of Discontinued Ops. $50M -- -- -- --
Income Tax Expense -$40M $66M $137M $210M $228M
Net Income to Company $261M $258M $469M $765M $1.2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $211M $258M $469M $765M $1.2B
 
Basic EPS (Cont. Ops) $0.48 $0.60 $1.12 $1.85 $2.83
Diluted EPS (Cont. Ops) $0.48 $0.59 $1.11 $1.83 $2.81
Weighted Average Basic Share $435M $430M $416M $412M $408M
Weighted Average Diluted Share $439M $435M $421M $416M $410M
 
EBITDA $1.1B $1.1B $1.3B $1.5B $1.9B
EBIT $849M $866M $1B $1.2B $1.7B
 
Revenue (Reported) $5.3B $5B $5.7B $6.6B $7.4B
Operating Income (Reported) $849M $866M $1B $1.2B $1.7B
Operating Income (Adjusted) $849M $866M $1B $1.2B $1.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.3B $1.4B $1.7B $1.8B $2.1B
Revenue Growth (YoY) 13.14% 11.69% 15.7% 10.68% 13.84%
 
Cost of Revenues $995M $1.1B $1.3B $1.3B $1.4B
Gross Profit $288M $337M $404M $514M $652M
Gross Profit Margin 22.45% 23.52% 24.37% 28.01% 31.21%
 
R&D Expenses $4M $7M $9M $9M $10M
Selling, General & Admin $70M $73M $87M $85M $100M
Other Inc / (Exp) -$129M -$69M -$20M -$26M --
Operating Expenses $74M $80M $96M $94M $110M
Operating Income $214M $257M $308M $420M $542M
 
Net Interest Expenses $63M $57M $54M $44M $37M
EBT. Incl. Unusual Items $23M $104M $242M $354M $495M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4M $24M $54M $22M $110M
Net Income to Company $27M $80M $188M $332M $385M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $27M $80M $188M $332M $385M
 
Basic EPS (Cont. Ops) $0.06 $0.19 $0.45 $0.81 $0.95
Diluted EPS (Cont. Ops) $0.06 $0.19 $0.45 $0.81 $0.95
Weighted Average Basic Share $429M $415M $412M $408M $403M
Weighted Average Diluted Share $434M $420M $415M $410M $405M
 
EBITDA $282M $322M $376M $488M $614M
EBIT $214M $257M $308M $420M $542M
 
Revenue (Reported) $1.3B $1.4B $1.7B $1.8B $2.1B
Operating Income (Reported) $214M $257M $308M $420M $542M
Operating Income (Adjusted) $214M $257M $308M $420M $542M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.9B $5.4B $6.4B $7.3B $8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.8B $4.1B $4.9B $5.3B $5.6B
Gross Profit $1.2B $1.3B $1.5B $2B $2.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $17M $27M $36M $35M $34M
Selling, General & Admin $248M $286M $313M $353M $274M
Other Inc / (Exp) -$251M -$152M -$102M -$99M --
Operating Expenses $265M $313M $349M $388M $385M
Operating Income $891M $979M $1.2B $1.6B $2B
 
Net Interest Expenses $300M $230M $223M $194M $154M
EBT. Incl. Unusual Items $317M $536M $853M $1.3B $1.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $30M $101M $213M $184M $352M
Net Income to Company $287M $435M $640M $1.1B $1.5B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $287M $435M $640M $1.1B $1.5B
 
Basic EPS (Cont. Ops) $0.65 $1.03 $1.55 $2.63 $3.58
Diluted EPS (Cont. Ops) $0.65 $1.02 $1.53 $2.61 $3.56
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.2B $1.2B $1.4B $1.8B $2.3B
EBIT $891M $979M $1.2B $1.6B $2B
 
Revenue (Reported) $4.9B $5.4B $6.4B $7.3B $8B
Operating Income (Reported) $891M $979M $1.2B $1.6B $2B
Operating Income (Adjusted) $891M $979M $1.2B $1.6B $2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.7B $4.2B $4.9B $5.5B $6.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.9B $3.2B $3.7B $4B $4.2B
Gross Profit $833M $991M $1.2B $1.5B $1.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $13M $23M $27M $26M $27M
Selling, General & Admin $190M $225M $250M $270M $274M
Other Inc / (Exp) -$170M -$76M -$21M -$82M -$20M
Operating Expenses $203M $248M $277M $296M $301M
Operating Income $630M $743M $886M $1.2B $1.6B
 
Net Interest Expenses $224M $172M $166M $142M $114M
EBT. Incl. Unusual Items $246M $458M $705M $991M $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $65M $100M $176M $150M $274M
Net Income to Company $181M $358M $529M $841M $1.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $181M $358M $529M $841M $1.1B
 
Basic EPS (Cont. Ops) $0.41 $0.85 $1.28 $2.05 $2.81
Diluted EPS (Cont. Ops) $0.41 $0.84 $1.27 $2.04 $2.79
Weighted Average Basic Share $1.3B $1.3B $1.2B $1.2B $1.2B
Weighted Average Diluted Share $1.3B $1.3B $1.3B $1.2B $1.2B
 
EBITDA $833M $941M $1.1B $1.4B $1.8B
EBIT $630M $743M $886M $1.2B $1.6B
 
Revenue (Reported) $3.7B $4.2B $4.9B $5.5B $6.1B
Operating Income (Reported) $630M $743M $886M $1.2B $1.6B
Operating Income (Adjusted) $630M $743M $886M $1.2B $1.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.6B $722M $792M $611M $565M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $328M $367M $506M $675M $689M
Inventory $1.5B $1.4B $1.6B $1.8B $1.8B
Prepaid Expenses -- -- -- -- --
Other Current Assets $217M $195M $206M $249M $249M
Total Current Assets $3.7B $2.7B $3.1B $3.3B $3.4B
 
Property Plant And Equipment $2.7B $2.6B $2.4B $2.5B $2.5B
Long-Term Investments -- -- -- -- --
Goodwill $4.1B $4.1B $4B $4B $4B
Other Intangibles $571M $549M $521M $505M $475M
Other Long-Term Assets $103M $107M $81M $70M $96M
Total Assets $11.4B $10.2B $10.3B $10.4B $10.5B
 
Accounts Payable $599M $732M $962M $982M $948M
Accrued Expenses $89M $74M $75M $65M $59M
Current Portion Of Long-Term Debt $376M $5M -- $206M $6M
Current Portion Of Capital Lease Obligations $38M $33M $32M $32M $37M
Other Current Liabilities $251M $150M $170M $168M $134M
Total Current Liabilities $1.7B $1.3B $1.5B $1.8B $1.5B
 
Long-Term Debt $4.8B $4.3B $4.2B $3.6B $3.4B
Capital Leases -- -- -- -- --
Total Liabilities $7.9B $6.7B $6.7B $6.4B $6B
 
Common Stock $433M $422M $412M $410M $405M
Other Common Equity Adj -$1.9B -$1.9B -$1.8B -$1.8B -$1.9B
Common Equity $3.5B $3.5B $3.5B $4B $4.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.6B $3.5B $3.6B $4B $4.6B
 
Total Liabilities and Equity $11.4B $10.2B $10.3B $10.4B $10.5B
Cash and Short Terms $1.6B $722M $792M $611M $565M
Total Debt $5.2B $4.3B $4.2B $3.8B $3.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $726M $454M $425M $476M $664M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $408M $550M $714M $757M $884M
Inventory $1.4B $1.6B $1.7B $1.9B $2B
Prepaid Expenses -- $180M $211M -- --
Other Current Assets $211M -- -- $239M --
Total Current Assets $2.8B $2.8B $3.1B $3.4B $3.8B
 
Property Plant And Equipment $2.6B $2.4B $2.4B $2.5B $2.7B
Long-Term Investments -- -- -- -- $2M
Goodwill $4.1B $4B $4B $4B --
Other Intangibles $554M $523M $507M $484M --
Other Long-Term Assets $221M $201M $88M $239M --
Total Assets $10.4B $9.9B $10.2B $10.6B $11.2B
 
Accounts Payable $646M $812M $894M $917M $957M
Accrued Expenses $68M $68M $58M $25M --
Current Portion Of Long-Term Debt -- $1M -- -- --
Current Portion Of Capital Lease Obligations -- $31M $32M -- --
Other Current Liabilities $201M $209M $157M $227M --
Total Current Liabilities $1.2B $1.4B $1.5B $1.5B $1.6B
 
Long-Term Debt $4.4B $4.3B $3.9B $3.5B $3.3B
Capital Leases -- -- -- -- --
Total Liabilities $6.8B $6.7B $6.3B $6.1B $6B
 
Common Stock $428M $414M $412M $407M $403M
Other Common Equity Adj -$1.9B -$2.1B -$1.9B -$1.8B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.6B $3.3B $3.9B $4.5B $5.1B
 
Total Liabilities and Equity $10.4B $9.9B $10.2B $10.6B $11.2B
Cash and Short Terms $726M $454M $425M $476M $664M
Total Debt $4.4B $4.3B $3.9B $3.5B $3.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $261M $258M $469M $765M $1.2B
Depreciation & Amoritzation $338M $270M $265M $272M $277M
Stock-Based Compensation $45M $41M $54M $50M $63M
Change in Accounts Receivable -$238M -$337M -$161M -$164M -$57M
Change in Inventories $74M $60M -$234M -$142M -$106M
Cash From Operations $9M $449M $733M $901M $1.3B
 
Capital Expenditures $267M $199M $193M $219M $321M
Cash Acquisitions -- -- -- -- $5M
Cash From Investing $271M $107M -$135M -$215M -$316M
 
Dividends Paid (Ex Special Dividend) $11M $19M $44M $73M $109M
Special Dividend Paid
Long-Term Debt Issued $2.4B $700M -- $400M $500M
Long-Term Debt Repaid -$2B -$1.5B -$69M -$876M -$865M
Repurchase of Common Stock $73M $430M $400M $250M $500M
Other Financing Activities -$660M -$170M -$24M -$80M -$60M
Cash From Financing -$369M -$1.4B -$526M -$868M -$1B
 
Beginning Cash (CF) $1.6B $722M $792M $611M $565M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$92M -$889M $70M -$182M -$45M
Ending Cash (CF) $1.5B -$168M $860M $429M $519M
 
Levered Free Cash Flow -$258M $250M $540M $682M $977M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $27M $80M $188M $332M $385M
Depreciation & Amoritzation $68M $65M $68M $68M $72M
Stock-Based Compensation $14M $14M $13M $16M $20M
Change in Accounts Receivable -$151M -$77M -$70M $3M -$10M
Change in Inventories $30M -$80M -$49M -$30M -$14M
Cash From Operations $68M $65M $191M $244M $531M
 
Capital Expenditures $47M $42M $59M $82M $108M
Cash Acquisitions -- -- -- -- --
Cash From Investing $50M -$41M -$58M -$80M -$104M
 
Dividends Paid (Ex Special Dividend) $10M $9M $17M $34M $48M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $700M -- -- $500M --
Long-Term Debt Repaid -$653M -- -$200M -$782M --
Repurchase of Common Stock $25M $100M $25M $100M $200M
Other Financing Activities -$121M -$1M -$2M -$26M --
Cash From Financing -$107M -$106M -$243M -$441M -$314M
 
Beginning Cash (CF) $726M $454M $425M $476M $660M
Foreign Exchange Rate Adjustment -$1M -$2M -$1M -- $1M
Additions / Reductions $10M -$84M -$111M -$277M $114M
Ending Cash (CF) $735M $368M $313M $199M $775M
 
Levered Free Cash Flow $21M $23M $132M $162M $423M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $287M $435M $640M $1.1B $1.5B
Depreciation & Amoritzation $270M $265M $271M $272M $283M
Stock-Based Compensation $38M $56M $50M $65M $68M
Change in Accounts Receivable -$503M -$201M -$126M -$50M -$140M
Change in Inventories $165M -$260M -$111M -$133M -$62M
Cash From Operations $297M $581M $898M $1.3B $1.7B
 
Capital Expenditures $185M $209M $209M $274M $431M
Cash Acquisitions -- -- -- -- $5M
Cash From Investing $263M -$143M -$192M -$261M -$423M
 
Dividends Paid (Ex Special Dividend) $12M $35M $69M $97M $164M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.5B -$107M -$385M -$1.3B --
Repurchase of Common Stock $247M $540M $215M $410M $690M
Other Financing Activities -$165M -$31M -$77M -$60M --
Cash From Financing -$1.2B -$707M -$735M -$964M -$1.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$642M -$272M -$29M $50M $185M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $112M $372M $689M $1B $1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $181M $358M $529M $841M $1.1B
Depreciation & Amoritzation $203M $198M $204M $204M $210M
Stock-Based Compensation $28M $43M $39M $54M $59M
Change in Accounts Receivable -$382M -$246M -$211M -$97M -$180M
Change in Inventories $49M -$271M -$148M -$139M -$95M
Cash From Operations $146M $278M $443M $818M $1.2B
 
Capital Expenditures $138M $148M $164M $219M $329M
Cash Acquisitions -- -- -- -- --
Cash From Investing $144M -$106M -$163M -$209M -$316M
 
Dividends Paid (Ex Special Dividend) $11M $27M $52M $76M $131M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $700M -- -- $500M --
Long-Term Debt Repaid -$1.5B -$60M -$376M -$805M -$77M
Repurchase of Common Stock $225M $335M $150M $310M $500M
Other Financing Activities -$164M -$25M -$78M -$58M -$47M
Cash From Financing -$1.2B -$437M -$646M -$742M -$820M
 
Beginning Cash (CF) $2.7B $1.5B $1.5B $1.8B $1.7B
Foreign Exchange Rate Adjustment -$1M -$3M -$1M -$2M $1M
Additions / Reductions -$885M -$268M -$367M -$135M $95M
Ending Cash (CF) $1.8B $1.2B $1.1B $1.6B $1.8B
 
Levered Free Cash Flow $8M $130M $279M $599M $901M

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
52
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 62x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
63
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Buy
54
SMX alert for Dec 5

SMX (Security Matters) Plc [SMX] is up 119.86% over the past day.

Sell
15
HOV alert for Dec 5

Hovnanian Enterprises, Inc. [HOV] is down 1.11% over the past day.

Buy
67
NUTX alert for Dec 5

Nutex Health, Inc. [NUTX] is up 1.58% over the past day.

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

Show me the best stock