Financhill
Buy
70

TAK Quote, Financials, Valuation and Earnings

Last price:
$15.58
Seasonality move :
4.51%
Day range:
$15.52 - $15.62
52-week range:
$12.80 - $15.69
Dividend yield:
4.24%
P/E ratio:
197.72x
P/S ratio:
1.68x
P/B ratio:
1.02x
Volume:
1.3M
Avg. volume:
2.9M
1-year change:
18.3%
Market cap:
$49.2B
Revenue:
$30.1B
EPS (TTM):
$0.08
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $30.2B $31.8B $29.7B $29.5B $30.1B
Revenue Growth (YoY) -0.39% 5.34% -6.43% -0.78% 1.92%
 
Cost of Revenues $13.2B $13.6B $12.8B $13.4B $13.9B
Gross Profit $17B $18.2B $17B $16.1B $16.1B
Gross Profit Margin 56.24% 57.26% 57.07% 54.53% 53.59%
 
R&D Expenses $4.3B $4.7B $4.7B $5B $4.8B
Selling, General & Admin $8.3B $7.9B $7.4B $7.3B $7.2B
Other Inc / (Exp) $819.1M -$1.1B -$661.6M -$1.2B -$1.1B
Operating Expenses $12.7B $12.8B $12.1B $12.4B $12B
Operating Income $4.2B $5.4B $4.9B $3.7B $4.1B
 
Net Interest Expenses $1.4B $1.3B $1B $1.1B $1.2B
EBT. Incl. Unusual Items $3.5B $2.8B $2.8B $320.3M $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$93.7M $644.3M $428.4M -$632.1M $439.1M
Net Income to Company $3.5B $2B $2.3B $998.1M $709.4M
 
Minority Interest in Earnings $1.6M $952.2K $155K $899K $1.4M
Net Income to Common Excl Extra Items $3.5B $2B $2.3B $997.2M $709.4M
 
Basic EPS (Cont. Ops) $1.13 $0.65 $0.75 $0.32 $0.22
Diluted EPS (Cont. Ops) $1.13 $0.65 $0.75 $0.32 $0.22
Weighted Average Basic Share $3.1B $3.1B $3.1B $3.1B $3.2B
Weighted Average Diluted Share $3.1B $3.2B $3.1B $3.2B $3.2B
 
EBITDA $9.5B $10.6B $9.8B $8.7B $9.1B
EBIT $4.2B $5.4B $4.9B $3.7B $4.1B
 
Revenue (Reported) $30.2B $31.8B $29.7B $29.5B $30.1B
Operating Income (Reported) $4.2B $5.4B $4.9B $3.7B $4.1B
Operating Income (Adjusted) $4.2B $5.4B $4.9B $3.7B $4.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $7.7B $7.2B $7.2B $7.9B $7.5B
Revenue Growth (YoY) 3.25% -5.58% -0.42% 9.21% -4.25%
 
Cost of Revenues $3.4B $3.2B $4B $3.6B $4B
Gross Profit $4.2B $4B $3.2B $4.3B $3.6B
Gross Profit Margin 55.2% 55.32% 44.03% 54.36% 47.41%
 
R&D Expenses $1.2B $1.1B $1.3B $1.2B $1.1B
Selling, General & Admin $1.9B $1.8B $1.7B $1.8B $1.7B
Other Inc / (Exp) -$28.8M -$6.3M $14M -$605.4M --
Operating Expenses $3.1B $2.9B $3B $3B $2.8B
Operating Income $1.1B $1.1B $154.7M $1.3B $763.2M
 
Net Interest Expenses $360.4M $388.9M $401.4M $458.7M $563.8M
EBT. Incl. Unusual Items $587M $472.9M -$678M $803.5M $205.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $140.4M $20.4M -$332.1M $182.7M $270.6M
Net Income to Company $413.6M $431.8M -$358M $594.6M -$84.5M
 
Minority Interest in Earnings $281.6K -$72.3K $408.1K $408.8K $488.2K
Net Income to Common Excl Extra Items $417.8M $446.3M -$331.8M $617.2M -$79.5M
 
Basic EPS (Cont. Ops) $0.13 $0.14 -$0.11 $0.19 -$0.03
Diluted EPS (Cont. Ops) $0.13 $0.14 -$0.11 $0.19 -$0.03
Weighted Average Basic Share $3.1B $3.1B $3.1B $3.2B $3.2B
Weighted Average Diluted Share $3.2B $3.1B $3.1B $3.2B $3.2B
 
EBITDA $2.4B $2.3B $1.8B $2.6B $2.2B
EBIT $1.1B $1.1B $154.7M $1.3B $763.2M
 
Revenue (Reported) $7.7B $7.2B $7.2B $7.9B $7.5B
Operating Income (Reported) $1.1B $1.1B $154.7M $1.3B $763.2M
Operating Income (Adjusted) $1.1B $1.1B $154.7M $1.3B $763.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $31.6B $30.2B $29.9B $30.2B $29.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13.4B $14B $14B $14.1B $14.5B
Gross Profit $18.2B $16.2B $15.9B $16.2B $15.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $4.5B $4.6B $4.9B $4.8B $4.6B
Selling, General & Admin $8.3B $7.5B $7.3B $7.3B $7.2B
Other Inc / (Exp) $872.3M -$1B -$654.2M -$661.6M --
Operating Expenses $12.8B $12.1B $12.2B $12.1B $11.8B
Operating Income $5.4B $4.1B $3.6B $4B $3.3B
 
Net Interest Expenses $2.3B $1.4B $1.7B $1.6B $1.8B
EBT. Incl. Unusual Items $4.8B $1.9B $1.5B $1.7B $738.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $461.2M $168.5M $41.6M -$153M $442.3M
Net Income to Company $4.4B $1.6B $1.4B $1.9B $276.9M
 
Minority Interest in Earnings $1.9M $283.9K $658.8K $1.1M $1.4M
Net Income to Common Excl Extra Items $4.4B $1.7B $1.4B $1.9B $260.5M
 
Basic EPS (Cont. Ops) $1.41 $0.54 $0.45 $0.61 $0.08
Diluted EPS (Cont. Ops) $1.40 $0.53 $0.44 $0.60 $0.08
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $10.6B $9.1B $9B $9.1B $8.4B
EBIT $5.4B $4.1B $3.6B $4B $3.3B
 
Revenue (Reported) $31.6B $30.2B $29.9B $30.2B $29.6B
Operating Income (Reported) $5.4B $4.1B $3.6B $4B $3.3B
Operating Income (Adjusted) $5.4B $4.1B $3.6B $4B $3.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $16.4B $14.7B $14.9B $15.6B $15.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.6B $6.5B $7.3B $7.1B $7.5B
Gross Profit $9.8B $8.2B $7.6B $8.5B $7.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.3B $2.2B $2.5B $2.3B $2.1B
Selling, General & Admin $3.9B $3.6B $3.6B $3.5B $3.5B
Other Inc / (Exp) -$32M -$10.1M $11M -$610M -$3.7M
Operating Expenses $6.3B $5.8B $6B $5.8B $5.6B
Operating Income $3.5B $2.4B $1.6B $2.7B $2.1B
 
Net Interest Expenses $1B $816.2M $834.5M $841.8M $1.3B
EBT. Incl. Unusual Items $2.6B $1.7B $306.9M $1.7B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $919.6M $408.9M -$352.5K $447.8M $453M
Net Income to Company $1.7B $1.2B $292.1M $1.2B $775.6M
 
Minority Interest in Earnings $674.7K -$18.4K $488.1K $736.1K $737.4K
Net Income to Common Excl Extra Items $1.7B $1.3B $318.2M $1.2B $780.6M
 
Basic EPS (Cont. Ops) $0.53 $0.41 $0.10 $0.39 $0.25
Diluted EPS (Cont. Ops) $0.53 $0.40 $0.10 $0.38 $0.25
Weighted Average Basic Share $6.3B $6.2B $6.2B $6.3B $6.3B
Weighted Average Diluted Share $6.3B $6.2B $6.3B $6.4B $6.3B
 
EBITDA $6.1B $4.9B $4.5B $5.2B $4.7B
EBIT $3.5B $2.4B $1.6B $2.7B $2.1B
 
Revenue (Reported) $16.4B $14.7B $14.9B $15.6B $15.2B
Operating Income (Reported) $3.5B $2.4B $1.6B $2.7B $2.1B
Operating Income (Adjusted) $3.5B $2.4B $1.6B $2.7B $2.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $8.7B $7B $4B $3B $2.6B
Short Term Investments $331.8M $207.3M $151.4M $99.7M $136.8M
Accounts Receivable, Net $6.4B $5.1B $4.3B $4B $4.4B
Inventory $6.8B $7B $7.4B $8B $8.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.1B $1.2B $1.2B $1.1B $1.1B
Total Current Assets $24.6B $21.4B $18B $16.9B $16.9B
 
Property Plant And Equipment $13.2B $13B $12.7B $13.1B $13.2B
Long-Term Investments $3.2B $2.7B $2.8B $2.8B $2.4B
Goodwill $36.6B $36.1B $36B $35.7B $35.6B
Other Intangibles $35.4B $31.3B $32B $28.2B $24.3B
Other Long-Term Assets $909.6M $676.8M $475.3M $338.4M $469.7M
Total Assets $116.9B $108.6B $104.9B $99.8B $95.3B
 
Accounts Payable $2.1B $2.4B $2.3B $2.1B $2.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $200.8M $1.7B $2.5B $2.4B $3.7B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $7.2B $6.4B $5.6B $5B $5.4B
Total Current Liabilities $16B $17.7B $18.6B $15.3B $16.8B
 
Long-Term Debt $45.2B $37.5B $33.5B $33.2B $29.9B
Capital Leases -- -- -- -- --
Total Liabilities $70B $61.7B $57.1B $51.8B $48.9B
 
Common Stock $15.1B $13.8B $12.6B $11.1B $11.3B
Other Common Equity Adj -- -- -- -- --
Common Equity $46.8B $46.8B $47.7B $48.1B $46.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $37.5M $4.2M $4.1M $4.9M $6M
Total Equity $46.9B $46.8B $47.7B $48.1B $46.4B
 
Total Liabilities and Equity $116.9B $108.6B $104.9B $99.8B $95.3B
Cash and Short Terms $8.7B $7B $4B $3B $2.6B
Total Debt $45.7B $38B $34B $33.7B $30.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $5.4B $5.5B $2.1B $6B $4.6B
Short Term Investments $230M $221M $105.5M $330.5M --
Accounts Receivable, Net $7.6B $5.2B $5.1B $4.9B $4.7B
Inventory $7B $6.6B $7.7B $8.4B $8.8B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.2B $1.1B $1.2B $1.1B --
Total Current Assets $22B $19B $16.5B $21.4B $19.8B
 
Property Plant And Equipment $13.1B $12.2B $12.7B $13.2B $13.4B
Long-Term Investments $3.2B $2.9B $2.8B $1.9B $2.5B
Goodwill $36.4B $34.6B $35.5B $36.1B --
Other Intangibles $33.8B $29B $29.5B $26.4B --
Other Long-Term Assets $842.3M $558.6M $399.4M $595.3M --
Total Assets $112.6B $100.8B $99.7B $101.9B $98B
 
Accounts Payable $3B $2.7B $2.8B $2.9B $3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $1.9B $3.9B $1.8B $4.4B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $6.8B $5.3B $5.9B $4.9B --
Total Current Liabilities $17.2B $16.5B $15.9B $16.7B $14.5B
 
Long-Term Debt $36B $28.8B $29.5B $31B $29.5B
Capital Leases -- -- -- -- --
Total Liabilities $64.9B $54.4B $52.3B $53.5B $49.7B
 
Common Stock $15B $11.6B $11.2B $11.8B $11.5B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3.8M $3.9M $4.5M $5.9M $6.7M
Total Equity $47.7B $46.4B $47.4B $48.4B $48.3B
 
Total Liabilities and Equity $112.6B $100.8B $99.7B $101.9B $98B
Cash and Short Terms $5.4B $5.5B $2.1B $6B $4.6B
Total Debt $36B $28.8B $29.5B $31B $29.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $3.5B $2B $2.3B $998.1M $709.4M
Depreciation & Amoritzation $5.3B $5.2B $4.9B $5B $5B
Stock-Based Compensation $355.1M $386M $447.7M $490.1M $478M
Change in Accounts Receivable -$87.8M $1.1B $554.4M $104.5M -$386.7M
Change in Inventories $244.9M -$410.7M -$584.1M -$800.4M -$229.4M
Cash From Operations $8.5B $9.1B $6.5B $4.4B $6.3B
 
Capital Expenditures $2.2B $1.7B $4.7B $3.3B $2.3B
Cash Acquisitions -- $442M -- $230.3M --
Cash From Investing $3.7B -$1.8B -$4.5B -$3.4B -$2.5B
 
Dividends Paid (Ex Special Dividend) $2.7B $2.5B $2.1B $2B $2B
Special Dividend Paid
Long-Term Debt Issued $11.1B $2.2B $851.6M $2.6B $6.9B
Long-Term Debt Repaid -$16B -$7.6B -$3B -$2.6B -$9B
Repurchase of Common Stock $20.2M $689.9M $198.7M $16.1M $340.2M
Other Financing Activities -$330.2M -$3.4M -$68M $235.3M $198.5M
Cash From Financing -$9.2B -$8.6B -$4.4B -$1.8B -$4.2B
 
Beginning Cash (CF) $8.7B $7B $1.7B $1.4B $1.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.1B -$1B -$2.3B -$523.7M -$476.8M
Ending Cash (CF) $12B $6.2B -$439M $1B $1B
 
Levered Free Cash Flow $6.3B $7.4B $1.8B $1.1B $4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $413.6M $431.8M -$358M $594.6M -$84.5M
Depreciation & Amoritzation $1.3B $1.2B $1.2B $1.2B $1.3B
Stock-Based Compensation $112.8M $123.6M $127.2M $139M $128.6M
Change in Accounts Receivable -$120M $94.4M $142M -$65.5M -$68.9M
Change in Inventories -$35.2M -$47.2M -$341.5M -$265M -$199.2M
Cash From Operations $1.9B $1.4B $1.2B $1.7B $2.4B
 
Capital Expenditures $394.4M $276.3M $433.8M $393.1M $361.9M
Cash Acquisitions -$1M -- -- -- --
Cash From Investing -$313.1M -$201.7M -$386.7M -$518M -$352.7M
 
Dividends Paid (Ex Special Dividend) $82M $49.1M $34.8M $61.8M $56.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$9.1K -- -$36.5M $3.4B --
Long-Term Debt Repaid -$1.9B -$60.2M -$1B -$1.6B --
Repurchase of Common Stock -$94K -$7.1M -$517.6K $35.8K -$1.5M
Other Financing Activities -$118.1K -$180.6K $384.9M -$16.7M --
Cash From Financing -$2B -$112.6M -$772.2M -$529.3M $168.6M
 
Beginning Cash (CF) $5.4B $5.5B $2.1B $6B $4.6B
Foreign Exchange Rate Adjustment $587.2K $70.3M $24.9M -$268.6M $92.2M
Additions / Reductions -$416.7M $1.2B $60.1M $354.2M $2.3B
Ending Cash (CF) $5B $6.8B $2.2B $6.1B $7B
 
Levered Free Cash Flow $1.5B $1.2B $760.4M $1.3B $2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4.4B $1.6B $1.4B $1.9B $276.9M
Depreciation & Amoritzation $5.3B $5.1B $5B $5B $5B
Stock-Based Compensation $380.1M $414.7M $471M $487.7M $481.9M
Change in Accounts Receivable -$576.7M $1.6B $85.8M $247.5M $250.1M
Change in Inventories -$8.2M -$302.2M -$1B -$579.6M -$188.8M
Cash From Operations $8.6B $7.8B $6.3B $5.4B $7.4B
 
Capital Expenditures $2.3B $1.9B $6.1B $2.2B $1.9B
Cash Acquisitions $250.8M $192.8M -- $230M --
Cash From Investing $2.5B -$1.8B -$6B -$2.6B -$1.6B
 
Dividends Paid (Ex Special Dividend) $2.7B $2.3B $2B $1.9B $2.1B
Special Dividend Paid
Long-Term Debt Issued $12.7M $2.2B $1.5B $8.5B --
Long-Term Debt Repaid -$7.2B -$3.7B -$4.5B -$2.8B --
Repurchase of Common Stock $23.6M $869.6M $15.7M $11.8M $682.8M
Other Financing Activities -- -$3.6M $286.2M $135.7M --
Cash From Financing -$11.4B -$4.7B -$3.9B $894.2M -$7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$74.1M $1.8B -$3.5B $3.6B -$1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $6.3B $5.9B $280.1M $3.2B $5.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.7B $1.2B $292.1M $1.2B $775.6M
Depreciation & Amoritzation $2.6B $2.4B $2.5B $2.5B $2.5B
Stock-Based Compensation $190.9M $218.2M $239.5M $237.8M $243M
Change in Accounts Receivable -$502.4M -$44M -$515.1M -$371.9M $263.9M
Change in Inventories -$227.3M -$117.4M -$549.3M -$329.7M -$289.7M
Cash From Operations $3.2B $1.9B $1.7B $2.7B $3.8B
 
Capital Expenditures $781M $1B $2.4B $1.3B $881.4M
Cash Acquisitions $250.8M -- -- -- --
Cash From Investing -$961.5M -$935.9M -$2.3B -$1.6B -$617.7M
 
Dividends Paid (Ex Special Dividend) $1.3B $1B $985.4M $948.1M $1.1B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $692.3M $6.6B $1.3B
Long-Term Debt Repaid -$4.2B -$346.7M -$1.9B -$2.1B -$1.3B
Repurchase of Common Stock $23.1M $200.3M $16.4M $12.1M $355.6M
Other Financing Activities -$118.1K -$304K $353.9M $254.2M -$9.2M
Cash From Financing -$5.5B -$1.6B -$1B $1.6B -$1.2B
 
Beginning Cash (CF) $11.3B $10.3B $4.3B $11B $7B
Foreign Exchange Rate Adjustment $31M $243.4M $132.2M -$158.1M $75.3M
Additions / Reductions -$3.3B -$383.6M -$1.5B $2.6B $2B
Ending Cash (CF) $8.1B $10.1B $2.9B $13.4B $9.2B
 
Levered Free Cash Flow $2.4B $873.5M -$651.5M $1.4B $2.9B

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock