Financhill
Sell
43

LDOS Quote, Financials, Valuation and Earnings

Last price:
$176.20
Seasonality move :
1.99%
Day range:
$171.64 - $176.65
52-week range:
$123.62 - $205.77
Dividend yield:
0.93%
P/E ratio:
16.44x
P/S ratio:
1.34x
P/B ratio:
4.59x
Volume:
1.3M
Avg. volume:
954.2K
1-year change:
34.94%
Market cap:
$22.5B
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 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $10.7B $11.5B $12.3B $13B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.1B $9.8B $10.2B $10.6B --
Gross Profit $1.6B $1.6B $2.1B $2.4B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $729M $709M $704M $733M --
Other Inc / (Exp) -$17M -$677M $9M $15M --
Operating Expenses $730M $709M $704M $733M --
Operating Income $833M $940M $1.4B $1.6B --
 
Net Interest Expenses $135M $151M $137M $151M --
EBT. Incl. Unusual Items $668M $93M $1.3B $1.5B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $155M $115M $295M $353M --
Net Income to Company $513M -$22M $969M $1.1B --
 
Minority Interest in Earnings $5M $8M -$1M $6M --
Net Income to Common Excl Extra Items $513M -$22M $969M $1.1B --
 
Basic EPS (Cont. Ops) $3.69 -$0.22 $7.19 $8.69 --
Diluted EPS (Cont. Ops) $3.66 -$0.24 $7.12 $8.60 --
Weighted Average Basic Share $413M $411M $405M $387M --
Weighted Average Diluted Share $416M $413M $409M $391M --
 
EBITDA $1.1B $1.2B $1.6B $1.8B --
EBIT $833M $940M $1.4B $1.6B --
 
Revenue (Reported) $10.7B $11.5B $12.3B $13B --
Operating Income (Reported) $833M $940M $1.4B $1.6B --
Operating Income (Adjusted) $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 $5.3B $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 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $176M $180M $230M $282M --
Depreciation & Amoritzation $81M $84M $83M $79M --
Stock-Based Compensation $18M $20M $20M $26M --
Change in Accounts Receivable $98M -$36M $44M $40M --
Change in Inventories -- -- -- -- --
Cash From Operations $210M $105M $304M $299M --
 
Capital Expenditures $33M $53M $78M $86M --
Cash Acquisitions -- $197M $9M $6M --
Cash From Investing -$37M -$265M -$85M -$92M --
 
Dividends Paid (Ex Special Dividend) $50M $50M $51M $53M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$26M -$86M -$4M -$4M --
Repurchase of Common Stock $4M $10M $202M $406M --
Other Financing Activities -- -$2M -$1M -$4M --
Cash From Financing -$69M -$128M -$236M -$434M --
 
Beginning Cash (CF) $875M $683M $928M $1.1B --
Foreign Exchange Rate Adjustment -- -- $6M -$15M --
Additions / Reductions $104M -$288M -$11M -$242M --
Ending Cash (CF) $979M $395M $923M $827M --
 
Levered Free Cash Flow $177M $52M $226M $213M --
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 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $693M $208M $1.3B $1.1B --
Depreciation & Amoritzation $333M $331M $290M $215M --
Stock-Based Compensation $73M $77M $85M $72M --
Change in Accounts Receivable -$174M -$65M -$220M -$297M --
Change in Inventories -- -- -- -- --
Cash From Operations $986M $1.2B $1.5B $1.3B --
 
Capital Expenditures $129M $207M $149M $82M --
Cash Acquisitions $199M $15M $6M $292M --
Cash From Investing -$320M -$220M -$148M -$372M --
 
Dividends Paid (Ex Special Dividend) $199M $201M $208M $156M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $380M $1.7B -- $997M --
Long-Term Debt Repaid -$545M -$2B -$18M -$559M --
Repurchase of Common Stock $542M $246M $906M $639M --
Other Financing Activities -$7M -$16M -$7M -$20M --
Cash From Financing -$858M -$706M -$1.1B -$788M --
 
Beginning Cash (CF) $2.5B $2.8B $4.1B $3B --
Foreign Exchange Rate Adjustment -- $6M -$10M $11M --
Additions / Reductions -$192M $245M $254M $106M --
Ending Cash (CF) $2.4B $3.1B $4.3B $3.2B --
 
Levered Free Cash Flow $857M $958M $1.3B $1.2B --

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

GET BETTER TRADE IDEAS

Popular

Is Celestica The Best AI Stock to Buy Now?
Is Celestica The Best AI Stock to Buy Now?

Technology and hardware business Celestica (NYSE:CLS) has seen massive upward…

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 34x

Sell
44
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Buy
77
CPS alert for Feb 14

Cooper-Standard Holdings, Inc. [CPS] is up 32.06% over the past day.

Buy
58
TPH alert for Feb 14

Tri Pointe Homes, Inc. [TPH] is up 26.83% over the past day.

Sell
20
IRON alert for Feb 14

Disc Medicine, Inc. [IRON] is down 21.88% over the past day.

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

Show me the best stock