Financhill
Buy
58

LDOS Quote, Financials, Valuation and Earnings

Last price:
$192.45
Seasonality move :
1.08%
Day range:
$189.04 - $196.56
52-week range:
$123.62 - $205.77
Dividend yield:
0.85%
P/E ratio:
17.58x
P/S ratio:
1.43x
P/B ratio:
4.91x
Volume:
585.3K
Avg. volume:
799.2K
1-year change:
14.81%
Market cap:
$24.1B
Revenue:
$16.7B
EPS (TTM):
$10.72
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $12.3B $13.7B $14.4B $15.4B $16.7B
Revenue Growth (YoY) 10.84% 11.71% 4.8% 7.24% 7.93%
 
Cost of Revenues $10.6B $11.7B $12.3B $13.2B $13.9B
Gross Profit $1.7B $2B $2.1B $2.2B $2.8B
Gross Profit Margin 14.13% 14.66% 14.48% 14.54% 16.79%
 
R&D Expenses $73M $109M $116M $128M $150M
Selling, General & Admin $770M $860M $950M $942M $983M
Other Inc / (Exp) -$7M -$12M -$48M -$687M $17M
Operating Expenses $702M $851M $950M $942M $983M
Operating Income $1B $1.2B $1.1B $1.3B $1.8B
 
Net Interest Expenses $196M $204M $188M $197M $182M
EBT. Incl. Unusual Items $781M $967M $886M $403M $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $152M $208M $193M $195M $388M
Net Income to Company $629M $759M $693M $208M $1.3B
 
Minority Interest in Earnings $1M $6M $8M $9M -$3M
Net Income to Common Excl Extra Items $629M $759M $693M $208M $1.3B
 
Basic EPS (Cont. Ops) $4.42 $5.34 $5.00 $1.45 $9.36
Diluted EPS (Cont. Ops) $4.36 $5.27 $4.96 $1.44 $9.22
Weighted Average Basic Share $142M $141M $137M $137M $134M
Weighted Average Diluted Share $144M $143M $138M $138M $136M
 
EBITDA $1.3B $1.5B $1.5B $1.6B $2.1B
EBIT $1B $1.2B $1.1B $1.3B $1.8B
 
Revenue (Reported) $12.3B $13.7B $14.4B $15.4B $16.7B
Operating Income (Reported) $1B $1.2B $1.1B $1.3B $1.8B
Operating Income (Adjusted) $1B $1.2B $1.1B $1.3B $1.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.5B $3.6B $3.9B $4.2B $4.5B
Revenue Growth (YoY) 7.43% 3.59% 8.68% 6.86% 6.66%
 
Cost of Revenues $2.9B $3.1B $3.3B $3.4B $3.6B
Gross Profit $541M $513M $587M $762M $821M
Gross Profit Margin 15.53% 14.22% 14.97% 18.19% 18.37%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $233M $233M $239M $247M $286M
Other Inc / (Exp) -$1M -$10M -$683M $1M --
Operating Expenses $232M $232M $239M $247M $286M
Operating Income $309M $281M $348M $515M $535M
 
Net Interest Expenses $42M $48M $50M $43M $50M
EBT. Incl. Unusual Items $260M $221M -$388M $470M $484M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $52M $57M $8M $108M $115M
Net Income to Company $208M $164M -$396M $362M $369M
 
Minority Interest in Earnings $3M $2M $3M -$2M $2M
Net Income to Common Excl Extra Items $208M $164M -$396M $362M $369M
 
Basic EPS (Cont. Ops) $1.45 $1.18 -$2.91 $2.72 $2.87
Diluted EPS (Cont. Ops) $1.43 $1.17 -$2.91 $2.68 $2.82
Weighted Average Basic Share $141M $137M $137M $134M $128M
Weighted Average Diluted Share $143M $138M $137M $136M $130M
 
EBITDA $396M $362M $430M $586M $609M
EBIT $309M $281M $348M $515M $535M
 
Revenue (Reported) $3.5B $3.6B $3.9B $4.2B $4.5B
Operating Income (Reported) $309M $281M $348M $515M $535M
Operating Income (Adjusted) $309M $281M $348M $515M $535M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $13.5B $14.2B $15.2B $16.3B $17.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.5B $12.1B $13B $13.6B $14.3B
Gross Profit $2B $2.1B $2.2B $2.7B $3.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $803M $964M $932M $937M $1B
Other Inc / (Exp) -$20M -$31M -$708M $6M --
Operating Expenses $803M $967M $930M $937M $1B
Operating Income $1.2B $1.1B $1.2B $1.8B $2B
 
Net Interest Expenses $193M $186M $202M $183M $196M
EBT. Incl. Unusual Items $990M $890M $311M $1.6B $1.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $210M $201M $153M $375M $446M
Net Income to Company $780M $689M $158M $1.2B $1.4B
 
Minority Interest in Earnings $4M $7M $11M -- $4M
Net Income to Common Excl Extra Items $780M $689M $158M $1.2B $1.4B
 
Basic EPS (Cont. Ops) $5.48 $4.93 $1.07 $8.86 $10.83
Diluted EPS (Cont. Ops) $5.41 $4.89 $1.04 $8.78 $10.72
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.5B $1.4B $1.6B $2.1B $2.3B
EBIT $1.2B $1.1B $1.2B $1.8B $2B
 
Revenue (Reported) $13.5B $14.2B $15.2B $16.3B $17.3B
Operating Income (Reported) $1.2B $1.1B $1.2B $1.8B $2B
Operating Income (Adjusted) $1.2B $1.1B $1.2B $1.8B $2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $10.2B $10.7B $11.5B $12.3B $13B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.7B $9.1B $9.8B $10.2B $10.6B
Gross Profit $1.5B $1.6B $1.6B $2.1B $2.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $616M $729M $709M $704M $733M
Other Inc / (Exp) -$7M -$17M -$677M $9M $15M
Operating Expenses $614M $730M $709M $704M $733M
Operating Income $892M $833M $940M $1.4B $1.6B
 
Net Interest Expenses $124M $135M $151M $137M $151M
EBT. Incl. Unusual Items $745M $668M $93M $1.3B $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $162M $155M $115M $295M $353M
Net Income to Company $583M $513M -$22M $969M $1.1B
 
Minority Interest in Earnings $4M $5M $8M -$1M $6M
Net Income to Common Excl Extra Items $583M $513M -$22M $969M $1.1B
 
Basic EPS (Cont. Ops) $4.10 $3.69 -$0.22 $7.19 $8.69
Diluted EPS (Cont. Ops) $4.04 $3.66 -$0.24 $7.12 $8.60
Weighted Average Basic Share $424M $413M $411M $405M $387M
Weighted Average Diluted Share $430M $416M $413M $409M $391M
 
EBITDA $1.1B $1.1B $1.2B $1.6B $1.8B
EBIT $892M $833M $940M $1.4B $1.6B
 
Revenue (Reported) $10.2B $10.7B $11.5B $12.3B $13B
Operating Income (Reported) $892M $833M $940M $1.4B $1.6B
Operating Income (Adjusted) $892M $833M $940M $1.4B $1.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $687M $875M $683M $928M $1.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.1B $2.2B $2.4B $2.4B $2.6B
Inventory $276M $274M $287M $310M $315M
Prepaid Expenses -- -- -- -- --
Other Current Assets $232M $281M $490M $489M $525M
Total Current Assets $3.2B $3.5B $3.5B $3.9B $4.3B
 
Property Plant And Equipment $1.2B $1.3B $1.4B $1.5B $1.6B
Long-Term Investments $15M $25M $38M $11M $4M
Goodwill $6.3B $6.7B $6.7B $6.1B $6.1B
Other Intangibles $1.2B $1.2B $952M $667M $517M
Other Long-Term Assets $443M $414M $360M $336M $321M
Total Assets $12.5B $13.3B $13.1B $12.7B $13.1B
 
Accounts Payable $731M $692M $733M $736M $705M
Accrued Expenses $1.6B $1.7B $1.8B $1.8B $2B
Current Portion Of Long-Term Debt -- $103M $672M $18M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.9B $3.2B $3.9B $3B $3.7B
 
Long-Term Debt $5.2B $5.2B $4.5B $5.2B $4.7B
Capital Leases -- -- -- -- --
Total Liabilities $8.6B $8.9B $8.7B $8.4B $8.6B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$46M -$12M -$73M -$48M -$110M
Common Equity $3.9B $4.3B $4.3B $4.2B $4.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $9M $53M $54M $57M $48M
Total Equity $3.9B $4.3B $4.4B $4.3B $4.5B
 
Total Liabilities and Equity $12.5B $13.3B $13.1B $12.7B $13.1B
Cash and Short Terms $687M $875M $683M $928M $1.1B
Total Debt $5.4B $5.7B $5.5B $5.2B $5.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $771M $971M $939M $1.3B $1.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.3B $2.3B $2.5B $2.7B $3B
Inventory $268M $286M $295M $323M $360M
Prepaid Expenses -- -- -- -- --
Other Current Assets $426M $464M $305M $451M --
Total Current Assets $3.6B $3.8B $4B $4.7B $4.8B
 
Property Plant And Equipment $1.3B $1.3B $1.4B $1.5B $1.5B
Long-Term Investments -- $20M $19M -- --
Goodwill $6.7B $6.6B $6.1B $6.1B --
Other Intangibles $1.3B $977M $713M $558M --
Other Long-Term Assets $441M $399M $527M $541M --
Total Assets $13.3B $13.1B $12.8B $13.3B $13.5B
 
Accounts Payable $1.7B $1.8B $1.8B $1.9B $1.8B
Accrued Expenses $721M $813M $801M $903M --
Current Portion Of Long-Term Debt $104M $647M $18M -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.3B $4.1B $3B $3.8B $3B
 
Long-Term Debt $5.2B $4.6B $5.2B $4.5B $5.2B
Capital Leases -- -- -- -- --
Total Liabilities $9.1B $9B $8.6B $8.7B $8.6B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$40M -$135M -$95M -$34M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $51M $53M $57M $53M $45M
Total Equity $4.2B $4.1B $4.2B $4.7B $5B
 
Total Liabilities and Equity $13.3B $13.1B $12.8B $13.3B $13.5B
Cash and Short Terms $771M $971M $939M $1.3B $1.1B
Total Debt $5.7B $5.2B $5.2B $5.1B $5.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $629M $759M $693M $208M $1.3B
Depreciation & Amoritzation $282M $325M $333M $331M $290M
Stock-Based Compensation $62M $67M $73M $77M $85M
Change in Accounts Receivable -$127M -$5M -$174M -$65M -$220M
Change in Inventories -- -- -- -- --
Cash From Operations $1.3B $1B $986M $1.2B $1.4B
 
Capital Expenditures $183M $104M $129M $207M $149M
Cash Acquisitions $2.7B $622M $199M $15M $6M
Cash From Investing -$2.8B -$689M -$320M -$220M -$148M
 
Dividends Paid (Ex Special Dividend) $196M $199M $199M $201M $208M
Special Dividend Paid
Long-Term Debt Issued $7.2B $380M $380M $1.7B --
Long-Term Debt Repaid -$5.5B -$106M -$545M -$2B -$18M
Repurchase of Common Stock $105M $270M $542M $246M $906M
Other Financing Activities -$52M $38M -$7M -$16M -$7M
Cash From Financing $1.5B -$154M -$858M -$706M -$1.1B
 
Beginning Cash (CF) $687M $875M $683M $928M $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$30M $188M -$192M $245M $156M
Ending Cash (CF) $657M $1.1B $491M $1.2B $1.2B
 
Levered Free Cash Flow $1.2B $927M $857M $958M $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $208M $164M -$396M $362M $369M
Depreciation & Amoritzation $87M $81M $82M $71M $74M
Stock-Based Compensation $17M $18M $20M $19M $26M
Change in Accounts Receivable -$14M $100M $14M -$75M -$61M
Change in Inventories -- -- -- -- --
Cash From Operations $565M $748M $795M $704M $711M
 
Capital Expenditures $24M $27M $50M $23M $31M
Cash Acquisitions $29M -- $2M -- $7M
Cash From Investing -$54M -$26M -$52M -$23M -$36M
 
Dividends Paid (Ex Special Dividend) $51M $49M $50M $51M $51M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -$150M -$200M -- --
Long-Term Debt Repaid -$27M -$25M -$5M -$5M --
Repurchase of Common Stock $140M $4M $1M $203M $102M
Other Financing Activities -$1M -$2M -$5M -- --
Cash From Financing -$208M -$217M -$249M -$257M -$595M
 
Beginning Cash (CF) $771M $971M $939M $1.3B $1.1B
Foreign Exchange Rate Adjustment -- -- -$3M $9M -$3M
Additions / Reductions $303M $505M $491M $433M $77M
Ending Cash (CF) $1.1B $1.5B $1.4B $1.8B $1.2B
 
Levered Free Cash Flow $541M $721M $745M $681M $680M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $780M $689M $158M $1.2B $1.4B
Depreciation & Amoritzation $312M $330M $332M $294M $294M
Stock-Based Compensation $66M $71M $77M $79M $98M
Change in Accounts Receivable -$370M -$40M -$145M -$216M -$257M
Change in Inventories -- -- -- -- --
Cash From Operations $769M $1.1B $966M $1.5B $1.6B
 
Capital Expenditures $134M $109M $182M $141M $168M
Cash Acquisitions $667M $2M $203M $9M $298M
Cash From Investing -$753M -$92M -$400M -$141M -$464M
 
Dividends Paid (Ex Special Dividend) $197M $199M $200M $206M $209M
Special Dividend Paid
Long-Term Debt Issued $1.4B $380M $1.7B -- --
Long-Term Debt Repaid -$856M -$485M -$2.1B -$18M --
Repurchase of Common Stock $336M $536M $54M $702M $1B
Other Financing Activities $21M -$5M -$17M -$4M --
Cash From Financing $13M -$799M -$598M -$880M -$1.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $29M $200M -$32M $485M -$136M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $635M $982M $784M $1.4B $1.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $583M $513M -$22M $969M $1.1B
Depreciation & Amoritzation $244M $249M $248M $211M $215M
Stock-Based Compensation $49M $53M $57M $59M $72M
Change in Accounts Receivable -$103M -$138M -$109M -$260M -$297M
Change in Inventories -- -- -- -- --
Cash From Operations $821M $881M $861M $1.2B $1.3B
 
Capital Expenditures $71M $76M $129M $63M $82M
Cash Acquisitions $622M $2M $6M -- $292M
Cash From Investing -$652M -$55M -$135M -$56M -$372M
 
Dividends Paid (Ex Special Dividend) $149M $149M $150M $155M $156M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $380M $380M $1.7B -- $997M
Long-Term Debt Repaid -$80M -$459M -$2B -$14M -$559M
Repurchase of Common Stock $266M $532M $44M $500M $639M
Other Financing Activities $38M -$5M -$15M -$3M -$20M
Cash From Financing -$85M -$730M -$470M -$644M -$788M
 
Beginning Cash (CF) $1.8B $1.9B $1.9B $3B $3B
Foreign Exchange Rate Adjustment -- -- -- $5M $11M
Additions / Reductions $84M $96M $256M $496M $106M
Ending Cash (CF) $1.9B $2B $2.1B $3.5B $3.2B
 
Levered Free Cash Flow $750M $805M $732M $1.1B $1.2B

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
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
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