Financhill
Sell
24

TDG Quote, Financials, Valuation and Earnings

Last price:
$1,337.29
Seasonality move :
2.59%
Day range:
$1,323.37 - $1,350.03
52-week range:
$1,183.60 - $1,623.83
Dividend yield:
0%
P/E ratio:
43.04x
P/S ratio:
8.54x
P/B ratio:
--
Volume:
218.5K
Avg. volume:
399.2K
1-year change:
2.01%
Market cap:
$75.6B
Revenue:
$8.8B
EPS (TTM):
$31.11
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.8B $5.4B $6.6B $7.9B $8.8B
Revenue Growth (YoY) -6.03% 13.29% 21.12% 20.52% 11.29%
 
Cost of Revenues $2.4B $2.5B $2.8B $3.4B $3.7B
Gross Profit $2.4B $2.9B $3.8B $4.6B $5.1B
Gross Profit Margin 50.39% 53.98% 56.96% 57.49% 57.98%
 
R&D Expenses $105.6M $94.9M $105M $107M $118M
Selling, General & Admin $685M $748M $780M $980M $945M
Other Inc / (Exp) $120M -$11M $3M -$21M --
Operating Expenses $650M $737M $766M $934M $921M
Operating Income $1.8B $2.2B $3B $3.6B $4.2B
 
Net Interest Expenses $1.1B $1.1B $1.2B $1.3B $1.6B
EBT. Incl. Unusual Items $715M $1.1B $1.7B $2.2B $2.6B
Earnings of Discontinued Ops. -- $1M -- -- --
Income Tax Expense $34M $261M $417M $500M $555M
Net Income to Company $681M $866M $1.3B $1.7B $2.1B
 
Minority Interest in Earnings $1M $1M $1M $1M --
Net Income to Common Excl Extra Items $608M $780M $1.3B $1.5B $1.9B
 
Basic EPS (Cont. Ops) $10.39 $13.40 $22.03 $25.62 $32.06
Diluted EPS (Cont. Ops) $10.39 $13.40 $22.03 $25.62 $32.06
Weighted Average Basic Share $58.4M $58.2M $57.2M $57.8M $58.2M
Weighted Average Diluted Share $58.4M $58.2M $57.2M $57.8M $58.2M
 
EBITDA $2B $2.5B $3.3B $3.9B $4.6B
EBIT $1.8B $2.2B $3B $3.6B $4.2B
 
Revenue (Reported) $4.8B $5.4B $6.6B $7.9B $8.8B
Operating Income (Reported) $1.8B $2.2B $3B $3.6B $4.2B
Operating Income (Adjusted) $1.8B $2.2B $3B $3.6B $4.2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.2B $1.4B $1.8B $2B $2.3B
Revenue Growth (YoY) 7.76% 17% 28.06% 12.35% 13.68%
 
Cost of Revenues $558M $608M $763M $822M $983M
Gross Profit $636M $789M $1B $1.2B $1.3B
Gross Profit Margin 53.27% 56.48% 57.35% 59.11% 56.98%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $170M $169M $220M $211M $254M
Other Inc / (Exp) -$2M $1M -- $19M --
Operating Expenses $166M $168M $220M $207M $249M
Operating Income $470M $621M $806M $981M $1.1B
 
Net Interest Expenses $264M $290M $300M $378M $475M
EBT. Incl. Unusual Items $193M $301M $488M $619M $572M
Earnings of Discontinued Ops. $1M -- -- -- --
Income Tax Expense $30M $72M $106M $126M $127M
Net Income to Company $164M $229M $382M $493M $445M
 
Minority Interest in Earnings $1M $1M -- -- --
Net Income to Common Excl Extra Items $117M $191M $281M $444M $386M
 
Basic EPS (Cont. Ops) $1.98 $3.33 $4.87 $7.62 $6.63
Diluted EPS (Cont. Ops) $1.98 $3.33 $4.87 $7.62 $6.63
Weighted Average Basic Share $59.2M $57.1M $57.7M $58.3M $58.2M
Weighted Average Diluted Share $59.2M $57.1M $57.7M $58.3M $58.2M
 
EBITDA $535M $684M $877M $1.1B $1.2B
EBIT $470M $621M $806M $981M $1.1B
 
Revenue (Reported) $1.2B $1.4B $1.8B $2B $2.3B
Operating Income (Reported) $470M $621M $806M $981M $1.1B
Operating Income (Adjusted) $470M $621M $806M $981M $1.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $4.9B $5.6B $7B $8.2B $9.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.4B $2.5B $3B $3.4B $3.9B
Gross Profit $2.5B $3.1B $4B $4.7B $5.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $658M $746M $830M $971M $988M
Other Inc / (Exp) $130M -$7M -- -$4M --
Operating Expenses $629M $738M $819M $923M $965M
Operating Income $1.9B $2.4B $3.2B $3.8B $4.3B
 
Net Interest Expenses $1.1B $1.1B $1.2B $1.4B $1.7B
EBT. Incl. Unusual Items $854M $1.2B $1.9B $2.3B $2.6B
Earnings of Discontinued Ops. $1M -- -- -- --
Income Tax Expense $60M $302M $451M $519M $555M
Net Income to Company $795M $931M $1.5B $1.8B $2B
 
Minority Interest in Earnings $2M $2M $1M $1M --
Net Income to Common Excl Extra Items $748M $855M $1.4B $1.6B $1.8B
 
Basic EPS (Cont. Ops) $12.76 $14.79 $23.56 $28.34 $31.11
Diluted EPS (Cont. Ops) $12.76 $14.79 $23.56 $28.34 $31.11
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.1B $2.6B $3.5B $4.1B $4.7B
EBIT $1.9B $2.4B $3.2B $3.8B $4.3B
 
Revenue (Reported) $4.9B $5.6B $7B $8.2B $9.1B
Operating Income (Reported) $1.9B $2.4B $3.2B $3.8B $4.3B
Operating Income (Adjusted) $1.9B $2.4B $3.2B $3.8B $4.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.2B $1.4B $1.8B $2B $2.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $558M $608M $763M $822M $983M
Gross Profit $636M $789M $1B $1.2B $1.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $170M $169M $220M $211M $254M
Other Inc / (Exp) -$2M $1M -- $19M --
Operating Expenses $166M $168M $220M $207M $249M
Operating Income $470M $621M $806M $981M $1.1B
 
Net Interest Expenses $264M $290M $300M $378M $475M
EBT. Incl. Unusual Items $193M $301M $488M $619M $572M
Earnings of Discontinued Ops. $1M -- -- -- --
Income Tax Expense $30M $72M $106M $126M $127M
Net Income to Company $164M $229M $382M $493M $445M
 
Minority Interest in Earnings $1M $1M -- -- --
Net Income to Common Excl Extra Items $117M $191M $281M $444M $386M
 
Basic EPS (Cont. Ops) $1.98 $3.33 $4.87 $7.62 $6.63
Diluted EPS (Cont. Ops) $1.98 $3.33 $4.87 $7.62 $6.63
Weighted Average Basic Share $59.2M $57.1M $57.7M $58.3M $58.2M
Weighted Average Diluted Share $59.2M $57.1M $57.7M $58.3M $58.2M
 
EBITDA $535M $684M $877M $1.1B $1.2B
EBIT $470M $621M $806M $981M $1.1B
 
Revenue (Reported) $1.2B $1.4B $1.8B $2B $2.3B
Operating Income (Reported) $470M $621M $806M $981M $1.1B
Operating Income (Adjusted) $470M $621M $806M $981M $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $4.8B $3B $3.5B $6.3B $2.8B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $861M $1.1B $1.4B $1.7B $1.9B
Inventory $1.2B $1.3B $1.6B $1.9B $2.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $267M $349M $420M $511M --
Total Current Assets $7B $5.6B $6.7B $10B $7B
 
Property Plant And Equipment $864M $892M $1.3B $1.5B $1.6B
Long-Term Investments $10M $69M $112M $34M $102M
Goodwill $8.6B $8.6B $9B $10.4B --
Other Intangibles $2.8B $2.8B $2.7B $3.4B --
Other Long-Term Assets $156M $260M $242M $204M --
Total Assets $19.3B $18.1B $20B $25.6B $22.9B
 
Accounts Payable $227M $279M $305M $323M $368M
Accrued Expenses $220M $196M $153M $221M --
Current Portion Of Long-Term Debt $626M $426M $420M $584M --
Current Portion Of Capital Lease Obligations $20M $18M $16M $19M --
Other Current Liabilities $272M $179M $174M $187M --
Total Current Liabilities $1.7B $1.4B $1.6B $6.3B $2.2B
 
Long-Term Debt $19.5B $19.4B $19.4B $24.3B $29.2B
Capital Leases -- -- -- -- --
Total Liabilities $22.2B $21.9B $21.9B $31.9B $32.6B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -$248M -$267M -$98M -$42M --
Common Equity -$2.9B -$3.8B -$2B -$6.3B -$9.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $6M $7M $6M $7M $7M
Total Equity -$2.9B -$3.8B -$2B -$6.3B -$9.7B
 
Total Liabilities and Equity $19.3B $18.1B $20B $25.6B $22.9B
Cash and Short Terms $4.8B $3B $3.5B $6.3B $2.8B
Total Debt $19.8B $19.5B $19.5B $24.4B $29.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $4.8B $3.3B $4.1B $2.5B $2.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $751M $997M $1.3B $1.5B $1.9B
Inventory $1.2B $1.4B $1.7B $1.9B $2.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets $270M $342M $408M $482M --
Total Current Assets $7B $5.9B $7.4B $6.2B $7B
 
Property Plant And Equipment $794M $924M $1.4B $1.5B $1.7B
Long-Term Investments $1M $113M $114M $89M $118M
Goodwill $8.6B $8.7B $9B $10.3B --
Other Intangibles $2.8B $2.8B $2.7B $3.4B --
Other Long-Term Assets $157M $227M $185M $218M --
Total Assets $19.2B $18.5B $20.7B $21.5B $23.8B
 
Accounts Payable $212M $271M $288M $315M $385M
Accrued Expenses $740M $709M $1B $1.2B --
Current Portion Of Long-Term Debt $426M $424M $530M $747M --
Current Portion Of Capital Lease Obligations -- $4M -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.4B $1.4B $1.8B $2.3B $2.5B
 
Long-Term Debt $19.6B $19.6B $21.4B $24.3B $29.2B
Capital Leases -- -- -- -- --
Total Liabilities $21.9B $21.8B $24.2B $27.8B $33B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -$200M -$108M -$60M -$247M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $7M $8M $7M $7M $7M
Total Equity -$2.6B -$3.3B -$3.5B -$6.3B -$9.3B
 
Total Liabilities and Equity $19.2B $18.5B $20.7B $21.5B $23.8B
Cash and Short Terms $4.8B $3.3B $4.1B $2.5B $2.5B
Total Debt $19.7B $19.7B $21.5B $24.4B $29.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $681M $866M $1.3B $1.7B $2.1B
Depreciation & Amoritzation $253M $253M $268M $312M $367M
Stock-Based Compensation $129M $153M $157M $217M $157M
Change in Accounts Receivable -$78M -$190M -$212M -$84M -$212M
Change in Inventories $79M -$134M -$261M -$104M -$156M
Cash From Operations $913M $948M $1.4B $2B $2B
 
Capital Expenditures $105M $119M $139M $165M $222M
Cash Acquisitions $963M $437M $762M $2.3B $419M
Cash From Investing -$785M -$553M -$900M -$2.4B -$595M
 
Dividends Paid (Ex Special Dividend) $73M $1.1B $38M $2B $9.6B
Special Dividend Paid
Long-Term Debt Issued $2.1B -- $9.7B $14.3B --
Long-Term Debt Repaid -$2.3B -$275M -$9.9B -$9.4B --
Repurchase of Common Stock -- $912M -- -- $500M
Other Financing Activities -- -$2M -$20M -$8M --
Cash From Financing -$70M -$2.1B -$16M $3.2B -$4.9B
 
Beginning Cash (CF) $4.8B $3B $3.5B $6.3B $2.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $70M -$1.8B $471M $2.8B -$3.5B
Ending Cash (CF) $4.9B $1.2B $4B $9.1B -$641M
 
Levered Free Cash Flow $808M $829M $1.2B $1.9B $1.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $164M $229M $382M $493M $445M
Depreciation & Amoritzation $65M $63M $71M $90M $100M
Stock-Based Compensation $37M $29M $51M $25M $27M
Change in Accounts Receivable $117M $121M $94M $80M $94M
Change in Inventories -$32M -$89M -$78M -$79M -$96M
Cash From Operations $279M $377M $636M $752M $832M
 
Capital Expenditures $25M $31M $36M $42M $60M
Cash Acquisitions -- $10M $14M $29M $907M
Cash From Investing -$25M -$41M -$50M -$24M -$973M
 
Dividends Paid (Ex Special Dividend) $46M $38M $2B $4.4B $59M
Special Dividend Paid -- -- $35M $75M --
Long-Term Debt Issued -- $1.7B $2.1B $163M --
Long-Term Debt Repaid -$219M -$1.7B -$16M -- --
Repurchase of Common Stock -- -- -- $316M $106M
Other Financing Activities -- -$5M -$2M -$2M --
Cash From Financing -$225M -$65M $67M -$4.5B -$141M
 
Beginning Cash (CF) $4.8B $3.3B $4.1B $2.5B $2.5B
Foreign Exchange Rate Adjustment -$3M $16M $10M -$14M $2M
Additions / Reductions $26M $287M $663M -$3.8B -$280M
Ending Cash (CF) $4.8B $3.6B $4.8B -$1.4B $2.3B
 
Levered Free Cash Flow $254M $346M $600M $710M $772M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $795M $931M $1.5B $1.8B $2B
Depreciation & Amoritzation $260M $251M $276M $331M $377M
Stock-Based Compensation $117M $145M $179M $191M $159M
Change in Accounts Receivable -$47M -$186M -$239M -$98M -$198M
Change in Inventories $46M -$191M -$250M -$105M -$173M
Cash From Operations $918M $1B $1.6B $2.2B $2.1B
 
Capital Expenditures $99M $125M $144M $171M $240M
Cash Acquisitions $957M $447M $766M $2.4B $1.3B
Cash From Investing -$781M -$569M -$909M -$2.4B -$1.5B
 
Dividends Paid (Ex Special Dividend) $46M $1.1B $2B $4.4B $5.3B
Special Dividend Paid
Long-Term Debt Issued $1.9B $1.7B $10.1B $12.4B --
Long-Term Debt Repaid -$2.3B -$1.8B -$8.2B -$9.3B --
Repurchase of Common Stock -- $912M -- $316M $290M
Other Financing Activities -- -$7M -$17M -$8M --
Cash From Financing -$235M -$2B $116M -$1.4B -$525M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$94M -$1.5B $847M -$1.7B $69M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $819M $921M $1.5B $2B $1.9B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $164M $229M $382M $493M $445M
Depreciation & Amoritzation $65M $63M $71M $90M $100M
Stock-Based Compensation $37M $29M $51M $25M $27M
Change in Accounts Receivable $117M $121M $94M $80M $94M
Change in Inventories -$32M -$89M -$78M -$79M -$96M
Cash From Operations $279M $377M $636M $752M $832M
 
Capital Expenditures $25M $31M $36M $42M $60M
Cash Acquisitions -- $10M $14M $29M $907M
Cash From Investing -$25M -$41M -$50M -$24M -$973M
 
Dividends Paid (Ex Special Dividend) $46M $38M $2B $4.4B $59M
Special Dividend Paid -- -- $35M $75M --
Long-Term Debt Issued -- $1.7B $2.1B $163M --
Long-Term Debt Repaid -$219M -$1.7B -$16M -- --
Repurchase of Common Stock -- -- -- $316M $106M
Other Financing Activities -- -$5M -$2M -$2M --
Cash From Financing -$225M -$65M $67M -$4.5B -$141M
 
Beginning Cash (CF) $4.8B $3.3B $4.1B $2.5B $2.5B
Foreign Exchange Rate Adjustment -$3M $16M $10M -$14M $2M
Additions / Reductions $26M $287M $663M -$3.8B -$280M
Ending Cash (CF) $4.8B $3.6B $4.8B -$1.4B $2.3B
 
Levered Free Cash Flow $254M $346M $600M $710M $772M

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
55
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Sell
50
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 35x

Sell
40
Is GOOGL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
77
RNG alert for Feb 21

RingCentral, Inc. [RNG] is up 34.37% over the past day.

Sell
9
FROG alert for Feb 21

JFrog Ltd. [FROG] is down 24.98% over the past day.

Buy
72
SNSE alert for Feb 21

Sensei Biotherapeutics, Inc. [SNSE] is up 23.81% over the past day.

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

Show me the best stock