Financhill
Buy
64

OGN Quote, Financials, Valuation and Earnings

Last price:
$7.14
Seasonality move :
22.2%
Day range:
$7.24 - $7.61
52-week range:
$6.18 - $17.23
Dividend yield:
4.68%
P/E ratio:
3.78x
P/S ratio:
0.30x
P/B ratio:
2.09x
Volume:
3.9M
Avg. volume:
7.8M
1-year change:
-53.58%
Market cap:
$1.9B
Revenue:
$6.4B
EPS (TTM):
$1.92
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $6.5B $6.4B $6.2B $6.3B $6.4B
Revenue Growth (YoY) -31.43% -2.68% -2.93% 1.44% 2.24%
 
Cost of Revenues $2.1B $2.4B $2.3B $2.5B $2.7B
Gross Profit $4.4B $4B $3.9B $3.7B $3.7B
Gross Profit Margin 67.58% 62.55% 63.07% 59.84% 58.02%
 
R&D Expenses $210M $443M $471M $528M $469M
Selling, General & Admin $1.4B $1.7B $1.7B $1.9B $1.8B
Other Inc / (Exp) -$95M -$128M -$161M -$127M -$159M
Operating Expenses $1.6B $2.1B $2.2B $2.4B $2.2B
Operating Income $2.9B $1.9B $1.7B $1.3B $1.5B
 
Net Interest Expenses $6M $258M $422M $527M $529M
EBT. Incl. Unusual Items $2.8B $1.5B $1.1B $673M $807M
Earnings of Discontinued Ops. -$96M -- -- -- --
Income Tax Expense $496M $178M $205M -$350M -$57M
Net Income to Company $2.3B $1.4B $917M $1B $864M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.3B $1.4B $917M $1B $864M
 
Basic EPS (Cont. Ops) $8.52 $5.33 $3.61 $4.01 $3.36
Diluted EPS (Cont. Ops) $8.52 $5.33 $3.59 $3.99 $3.33
Weighted Average Basic Share $253.5M $253.6M $254.1M $255.2M $257M
Weighted Average Diluted Share $253.5M $253.6M $255.2M $256.3M $259.2M
 
EBITDA $3B $2.1B $1.9B $1.6B $1.8B
EBIT $2.9B $1.9B $1.7B $1.3B $1.5B
 
Revenue (Reported) $6.5B $6.4B $6.2B $6.3B $6.4B
Operating Income (Reported) $2.9B $1.9B $1.7B $1.3B $1.5B
Operating Income (Adjusted) $2.9B $1.9B $1.7B $1.3B $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.6B $1.5B $1.5B $1.6B $1.6B
Revenue Growth (YoY) -1.17% -3.94% -1.17% 4.15% 1.26%
 
Cost of Revenues $609M $551M $612M $659M $745M
Gross Profit $991M $986M $907M $923M $857M
Gross Profit Margin 61.94% 64.15% 59.71% 58.34% 53.5%
 
R&D Expenses $111M $127M $137M $111M $84M
Selling, General & Admin $388M $440M $538M $422M $415M
Other Inc / (Exp) -$30M -$29M -$18M -$57M --
Operating Expenses $499M $567M $675M $533M $499M
Operating Income $492M $419M $232M $390M $358M
 
Net Interest Expenses $98M $108M $134M $126M $131M
EBT. Incl. Unusual Items $389M $282M $80M $207M $243M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $66M $55M $22M -$152M $83M
Net Income to Company $323M $227M $58M $359M $160M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $323M $227M $58M $359M $160M
 
Basic EPS (Cont. Ops) $1.27 $0.89 $0.23 $1.39 $0.62
Diluted EPS (Cont. Ops) $1.27 $0.89 $0.23 $1.38 $0.61
Weighted Average Basic Share $253.5M $254.3M $255.6M $257.5M $260M
Weighted Average Diluted Share $253.5M $255.1M $256.3M $259.8M $260.7M
 
EBITDA $544M $476M $293M $459M $450M
EBIT $492M $419M $232M $390M $358M
 
Revenue (Reported) $1.6B $1.5B $1.5B $1.6B $1.6B
Operating Income (Reported) $492M $419M $232M $390M $358M
Operating Income (Adjusted) $492M $419M $232M $390M $358M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6.4B $6.4B $6.2B $6.4B $6.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.4B $2.3B $2.4B $2.7B $2.8B
Gross Profit $4B $4.1B $3.7B $3.7B $3.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $314M $518M $533M $473M $405M
Selling, General & Admin $1.6B $1.7B $1.9B $1.8B $1.8B
Other Inc / (Exp) -$58M -$186M -$97M -$203M --
Operating Expenses $1.9B $2.2B $2.4B $2.2B $2.2B
Operating Income $2.1B $1.9B $1.4B $1.5B $1.3B
 
Net Interest Expenses $166M $401M $517M $517M $527M
EBT. Incl. Unusual Items $1.8B $1.2B $680M $782M $702M
Earnings of Discontinued Ops. -$8M -- -- -- --
Income Tax Expense $293M $236M $95M -$519M $201M
Net Income to Company $1.5B $1B $585M $1.3B $501M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.5B $1B $585M $1.3B $501M
 
Basic EPS (Cont. Ops) $5.98 $3.98 $2.30 $5.07 $1.93
Diluted EPS (Cont. Ops) $5.98 $3.97 $2.29 $5.04 $1.92
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.2B $2.1B $1.6B $1.8B $1.7B
EBIT $2.1B $1.9B $1.4B $1.5B $1.3B
 
Revenue (Reported) $6.4B $6.4B $6.2B $6.4B $6.3B
Operating Income (Reported) $2.1B $1.9B $1.4B $1.5B $1.3B
Operating Income (Adjusted) $2.1B $1.9B $1.4B $1.5B $1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.8B $4.7B $4.7B $4.8B $4.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.8B $1.7B $1.8B $2B $2.1B
Gross Profit $3B $3B $2.8B $2.8B $2.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $254M $329M $394M $339M $275M
Selling, General & Admin $1.2B $1.2B $1.4B $1.3B $1.3B
Other Inc / (Exp) -$50M -$108M -$48M -$124M -$66M
Operating Expenses $1.4B $1.6B $1.8B $1.6B $1.6B
Operating Income $1.5B $1.4B $1B $1.2B $1B
 
Net Interest Expenses $160M $303M $398M $388M $391M
EBT. Incl. Unusual Items $1.3B $1B $569M $678M $573M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $144M $202M $92M -$77M $181M
Net Income to Company $1.1B $809M $477M $755M $392M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.1B $809M $477M $755M $392M
 
Basic EPS (Cont. Ops) $4.53 $3.19 $1.87 $2.94 $1.51
Diluted EPS (Cont. Ops) $4.53 $3.17 $1.86 $2.91 $1.50
Weighted Average Basic Share $760.6M $761.9M $765.3M $770.5M $777.8M
Weighted Average Diluted Share $760.6M $765.3M $768.5M $776.7M $781.8M
 
EBITDA $1.7B $1.6B $1.2B $1.4B $1.3B
EBIT $1.5B $1.4B $1B $1.2B $1B
 
Revenue (Reported) $4.8B $4.7B $4.7B $4.8B $4.7B
Operating Income (Reported) $1.5B $1.4B $1B $1.2B $1B
Operating Income (Adjusted) $1.5B $1.4B $1B $1.2B $1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $12M $737M $706M $693M $675M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1B $1.4B $1.5B $1.7B $1.4B
Inventory $913M $915M $1B $1.3B $1.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $930M $726M $747M $756M $994M
Total Current Assets $3.6B $3.8B $3.9B $4.5B $4.3B
 
Property Plant And Equipment $1B $1.2B $1.2B $1.4B $1.3B
Long-Term Investments -- -- -- -- $27M
Goodwill $4.6B $4.6B $4.6B $4.6B $4.7B
Other Intangibles $503M $651M $649M $533M $1.4B
Other Long-Term Assets $452M $694M $754M $1.2B $1.5B
Total Assets $10.1B $10.7B $11B $12.1B $13.1B
 
Accounts Payable $259M $1.4B $1.1B $1.3B $1.2B
Accrued Expenses $659M $1B $1.2B $1.4B $1.4B
Current Portion Of Long-Term Debt $1.3B -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $128M -- -- -- --
Total Current Liabilities $2.7B $2.6B $2.5B $2.9B $2.7B
 
Long-Term Debt $23M $9.3B $9.1B $8.9B $9B
Capital Leases -- -- -- -- --
Total Liabilities $4.6B $12.2B $11.8B $12.1B $12.6B
 
Common Stock $6.1B $3M $3M $3M $3M
Other Common Equity Adj -$622M -$513M -$564M -$541M -$649M
Common Equity $5.5B -$1.5B -$892M -$70M $472M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5.5B -$1.5B -$892M -$70M $472M
 
Total Liabilities and Equity $10.1B $10.7B $11B $12.1B $13.1B
Cash and Short Terms $12M $737M $706M $693M $675M
Total Debt $31M $9.3B $9.1B $8.9B $9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1B $499M $414M $763M $672M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.5B $1.4B $1.6B $1.7B $1.5B
Inventory $918M $879M $1.2B $1.4B $1.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $905M $774M $802M $925M --
Total Current Assets $4.3B $3.6B $4.1B $4.8B $4.7B
 
Property Plant And Equipment $1.3B $906M $1.1B $1.2B $1.3B
Long-Term Investments -- -- -- -- --
Goodwill $4.6B $4.6B $4.6B $4.6B --
Other Intangibles $683M $670M $561M $763M --
Other Long-Term Assets $753M $666M $702M $1.4B --
Total Assets $11.3B $10.4B $11B $12.8B $13.6B
 
Accounts Payable $1.7B $1B $1.1B $1.1B $1.1B
Accrued Expenses $1.1B $1.1B $1.3B $1.5B --
Current Portion Of Long-Term Debt $39M -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.1B $2.3B $2.5B $2.8B $2.7B
 
Long-Term Debt $9.5B $8.7B $8.6B $8.7B $8.8B
Capital Leases -- -- -- -- --
Total Liabilities $13B $11.5B $11.6B $12.3B $12.6B
 
Common Stock $3M $3M $3M $3M $3M
Other Common Equity Adj -$493M -$686M -$576M -$571M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$1.6B -$1.1B -$589M $493M $906M
 
Total Liabilities and Equity $11.3B $10.4B $11B $12.8B $13.6B
Cash and Short Terms $1B $499M $414M $763M $672M
Total Debt $9.6B $8.7B $8.7B $8.7B $8.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2.3B $1.4B $917M $1B $864M
Depreciation & Amoritzation $142M $195M $212M $236M $277M
Stock-Based Compensation $40M $59M $75M $101M $105M
Change in Accounts Receivable $13M -$277M -$123M -$212M $383M
Change in Inventories $34M -$138M -$220M -$230M -$131M
Cash From Operations $2.2B $2.5B $858M $799M $939M
 
Capital Expenditures $255M $296M $303M $259M $246M
Cash Acquisitions -- $192M $124M $2M $271M
Cash From Investing -$258M -$481M -$420M -$260M -$513M
 
Dividends Paid (Ex Special Dividend) -- $145M $290M $294M $297M
Special Dividend Paid
Long-Term Debt Issued $1.5B $9.5B -- $80M $1.2B
Long-Term Debt Repaid -- -$1.6B -$108M -$338M -$1.2B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.5B -$8.7B -$35M -$17M -$60M
Cash From Financing -$2.2B -$1.3B -$433M -$569M -$368M
 
Beginning Cash (CF) $12M $737M $706M $693M $675M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$249M $667M -$31M -$13M -$18M
Ending Cash (CF) -$240M $1.4B $639M $697M $581M
 
Levered Free Cash Flow $1.9B $2.2B $555M $540M $693M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $323M $227M $58M $359M $160M
Depreciation & Amoritzation $52M $57M $61M $69M $92M
Stock-Based Compensation $15M $18M $27M $25M $24M
Change in Accounts Receivable -$4M $6M $6M -$46M -$5M
Change in Inventories -$92M -$53M -$13M -$61M -$63M
Cash From Operations $70M $317M $261M $141M $264M
 
Capital Expenditures $253M $215M $55M $53M $115M
Cash Acquisitions -$192M -- -- $23M --
Cash From Investing -$61M -$213M -$55M -$75M -$115M
 
Dividends Paid (Ex Special Dividend) $74M $74M $74M $74M $3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$10M -- -$2M -$2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $66M -$3M -$2M -$2M --
Cash From Financing $338M -$77M -$78M -$78M -$76M
 
Beginning Cash (CF) $1B $499M $414M $763M $672M
Foreign Exchange Rate Adjustment -$11M -$73M -$40M $71M --
Additions / Reductions $278M -$46M $88M $59M $73M
Ending Cash (CF) $1.3B $380M $462M $893M $745M
 
Levered Free Cash Flow -$183M $102M $206M $88M $149M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.5B $1B $585M $1.3B $501M
Depreciation & Amoritzation $168M $222M $228M $260M $342M
Stock-Based Compensation $52M $67M $97M $106M $96M
Change in Accounts Receivable -$236M -$20M -$189M $15M $260M
Change in Inventories -$57M -$182M -$223M -$193M -$125M
Cash From Operations $2.7B $772M $669M $946M $949M
 
Capital Expenditures $471M $308M $121M $225M $351M
Cash Acquisitions -- $192M $124M $75M $273M
Cash From Investing -$475M -$492M -$240M -$298M -$621M
 
Dividends Paid (Ex Special Dividend) $74M $288M $294M $296M $158M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $1B --
Long-Term Debt Repaid -$1.5B -$208M -$338M -$1B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$10.5B -$42M -$22M -$56M --
Cash From Financing -$1.5B -$730M -$574M -$363M -$456M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $627M -$509M -$85M $349M -$91M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.2B $464M $548M $721M $598M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.1B $809M $477M $755M $392M
Depreciation & Amoritzation $133M $160M $176M $200M $265M
Stock-Based Compensation $44M $52M $74M $79M $70M
Change in Accounts Receivable -$376M -$119M -$185M $42M -$81M
Change in Inventories -$90M -$134M -$137M -$100M -$94M
Cash From Operations $2.3B $591M $402M $549M $559M
 
Capital Expenditures $350M $362M $180M $146M $251M
Cash Acquisitions -- -- -- $73M $75M
Cash From Investing -$348M -$359M -$179M -$217M -$325M
 
Dividends Paid (Ex Special Dividend) $74M $217M $221M $223M $84M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $9.5B -- $80M $1B $430M
Long-Term Debt Repaid -$1.5B -$106M -$336M -$1B -$634M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$8.7B -$28M -$15M -$54M -$13M
Cash From Financing -$954M -$351M -$492M -$286M -$374M
 
Beginning Cash (CF) $1.9B $1.7B $1.2B $2B $1.8B
Foreign Exchange Rate Adjustment $21M -$119M -$23M $24M $137M
Additions / Reductions $938M -$238M -$292M $70M -$3M
Ending Cash (CF) $2.8B $1.4B $884M $2.1B $2B
 
Levered Free Cash Flow $1.9B $229M $222M $403M $308M

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