Financhill
Sell
28

VSH Quote, Financials, Valuation and Earnings

Last price:
$15.17
Seasonality move :
9.4%
Day range:
$14.49 - $14.92
52-week range:
$10.35 - $19.81
Dividend yield:
2.76%
P/E ratio:
29.48x
P/S ratio:
0.66x
P/B ratio:
0.94x
Volume:
909.7K
Avg. volume:
1.5M
1-year change:
-14.46%
Market cap:
$2B
Revenue:
$2.9B
EPS (TTM):
-$0.56
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.5B $3.2B $3.5B $3.4B $2.9B
Revenue Growth (YoY) -6.24% 29.52% 7.93% -2.73% -13.65%
 
Cost of Revenues $1.9B $2.4B $2.4B $2.4B $2.3B
Gross Profit $578.4M $880.1M $1.1B $974.5M $626.3M
Gross Profit Margin 23.12% 27.16% 30.24% 28.64% 21.32%
 
R&D Expenses $70.9M $77.4M $81.2M $99.5M $120.1M
Selling, General & Admin $371.5M $420.1M $443.5M $488.3M $513.6M
Other Inc / (Exp) -$24.3M -$16.9M -$12.4M -$25M -$113.1M
Operating Expenses $364.8M $412.3M $435.4M $488.3M $513.6M
Operating Income $213.6M $467.8M $622.1M $486.1M $112.7M
 
Net Interest Expenses $31.6M $17.5M $17.1M $25.1M $27.5M
EBT. Incl. Unusual Items $158.3M $434.6M $593.5M $467.4M -$2.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $34.5M $135.7M $163M $141.9M $27.4M
Net Income to Company $123.8M $298.9M $430.5M $325.5M -$29.8M
 
Minority Interest in Earnings $860K $967K $1.7M $1.7M $1.4M
Net Income to Common Excl Extra Items $123.8M $298.9M $430.5M $325.5M -$29.8M
 
Basic EPS (Cont. Ops) $0.85 $2.05 $2.99 $2.32 -$0.23
Diluted EPS (Cont. Ops) $0.85 $2.05 $2.98 $2.31 -$0.23
Weighted Average Basic Share $144.8M $145M $143.4M $139.4M $137M
Weighted Average Diluted Share $145.2M $145.5M $143.9M $140.2M $137M
 
EBITDA $379.8M $634.8M $786.1M $670.5M $323.4M
EBIT $213.6M $467.8M $622.1M $486.1M $112.7M
 
Revenue (Reported) $2.5B $3.2B $3.5B $3.4B $2.9B
Operating Income (Reported) $213.6M $467.8M $622.1M $486.1M $112.7M
Operating Income (Adjusted) $213.6M $467.8M $622.1M $486.1M $112.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $813.7M $924.8M $853.7M $735.4M $790.6M
Revenue Growth (YoY) 27.1% 13.66% -7.69% -13.86% 7.52%
 
Cost of Revenues $587.9M $635.3M $616M $584.5M $636.8M
Gross Profit $225.7M $289.5M $237.6M $150.9M $153.9M
Gross Profit Margin 27.74% 31.31% 27.84% 20.52% 19.46%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $102.2M $106.4M $122.5M $128.5M $134.7M
Other Inc / (Exp) -$3M $301K -$20.6M -$45M --
Operating Expenses $102.2M $106.4M $122.5M $128.5M $134.7M
Operating Income $123.5M $183.1M $115.1M $22.3M $19.1M
 
Net Interest Expenses $4.4M $4.1M $7.2M $6.6M $9.5M
EBT. Incl. Unusual Items $116.4M $181.1M $96.5M -$24.1M $11.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19.3M $40.6M $30.6M -$5.1M $19.8M
Net Income to Company $97.1M $140.6M $66M -$19M -$7.9M
 
Minority Interest in Earnings $262K $502K $426K $306K --
Net Income to Common Excl Extra Items $97.1M $140.6M $66M -$19M -$7.9M
 
Basic EPS (Cont. Ops) $0.67 $0.98 $0.47 -$0.14 -$0.06
Diluted EPS (Cont. Ops) $0.67 $0.98 $0.47 -$0.14 -$0.06
Weighted Average Basic Share $145M $142.9M $139.1M $136.8M $135.7M
Weighted Average Diluted Share $145.5M $143.4M $140M $136.8M $135.7M
 
EBITDA $164.7M $223.4M $161.3M $75.9M $76.4M
EBIT $123.5M $183.1M $115.1M $22.3M $19.1M
 
Revenue (Reported) $813.7M $924.8M $853.7M $735.4M $790.6M
Operating Income (Reported) $123.5M $183.1M $115.1M $22.3M $19.1M
Operating Income (Adjusted) $123.5M $183.1M $115.1M $22.3M $19.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.1B $3.5B $3.5B $3B $3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.2B $2.4B $2.4B $2.3B $2.4B
Gross Profit $816.5M $1B $1B $684.8M $580.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $404.1M $438M $479.3M $504.1M $528.3M
Other Inc / (Exp) -$19.6M -$9.3M -$31.3M -$48.3M --
Operating Expenses $404.7M $437.5M $479.9M $504.1M $528.3M
Operating Income $411.9M $609M $543.1M $180.8M $51.9M
 
Net Interest Expenses $20.4M $16.9M $23.2M $26.2M $36.6M
EBT. Incl. Unusual Items $367.5M $579.2M $515M $137.1M -$38.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $67.5M $185.1M $168.2M $48.8M $37.1M
Net Income to Company $299.9M $394.1M $346.8M $88.3M -$76M
 
Minority Interest in Earnings $935K $1.6M $1.6M $1.7M $223K
Net Income to Common Excl Extra Items $299.9M $394.1M $346.8M $88.3M -$76M
 
Basic EPS (Cont. Ops) $2.06 $2.73 $2.46 $0.63 -$0.56
Diluted EPS (Cont. Ops) $2.06 $2.72 $2.45 $0.62 -$0.56
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $579.4M $772.3M $841M $386.5M $274.3M
EBIT $411.9M $609M $543.1M $180.8M $51.9M
 
Revenue (Reported) $3.1B $3.5B $3.5B $3B $3B
Operating Income (Reported) $411.9M $609M $543.1M $180.8M $51.9M
Operating Income (Adjusted) $411.9M $609M $543.1M $180.8M $51.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.4B $2.6B $2.6B $2.2B $2.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.7B $1.8B $1.8B $1.7B $1.8B
Gross Profit $664M $816.5M $773.8M $484.2M $438.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $311.8M $329.7M $365.5M $381.2M $396M
Other Inc / (Exp) -$13.1M -$5.4M -$24.3M -$47.7M -$130K
Operating Expenses $311.8M $329.1M $365.5M $381.2M $396M
Operating Income $352.2M $487.4M $408.3M $102.9M $42.1M
 
Net Interest Expenses $13.2M $12.6M $18.7M $19.7M $28.9M
EBT. Incl. Unusual Items $320.8M $465.3M $386.8M $56.5M $19.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $58.6M $108M $113.2M $20.1M $29.9M
Net Income to Company $262.1M $357.3M $273.6M $36.3M -$10M
 
Minority Interest in Earnings $659K $1.3M $1.2M $1.2M --
Net Income to Common Excl Extra Items $262.1M $357.3M $273.6M $36.3M -$10M
 
Basic EPS (Cont. Ops) $1.80 $2.47 $1.95 $0.25 -$0.07
Diluted EPS (Cont. Ops) $1.80 $2.47 $1.94 $0.25 -$0.07
Weighted Average Basic Share $435M $431.9M $419.5M $411.8M $407.2M
Weighted Average Diluted Share $436.4M $433.4M $421.7M $413.4M $407.7M
 
EBITDA $477.3M $608.7M $542.2M $258.2M $209.1M
EBIT $352.2M $487.4M $408.3M $102.9M $42.1M
 
Revenue (Reported) $2.4B $2.6B $2.6B $2.2B $2.3B
Operating Income (Reported) $352.2M $487.4M $408.3M $102.9M $42.1M
Operating Income (Adjusted) $352.2M $487.4M $408.3M $102.9M $42.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $778.4M $920.9M $916.1M $1B $606.4M
Short Term Investments $158.5M $146.7M $305.3M $35.8M $16.1M
Accounts Receivable, Net $338.6M $396.5M $416.2M $426.7M $401.9M
Inventory $448.3M $536.5M $618.9M $647.5M $689.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $132.1M $156.7M $170.1M $214.4M $217.8M
Total Current Assets $1.7B $2B $2.1B $2.3B $1.9B
 
Property Plant And Equipment $1B $1.1B $1.3B $1.4B $1.7B
Long-Term Investments $9.3M $9.2M $9.4M -- --
Goodwill $158.2M $165.3M $201.4M $201.4M $179M
Other Intangibles $66.8M $67.7M $77.9M $72.3M $87.2M
Other Long-Term Assets $98M $107.6M $98.8M $110.1M $105.5M
Total Assets $3.2B $3.5B $3.9B $4.2B $4.1B
 
Accounts Payable $196.2M $254M $189.1M $191M $216.3M
Accrued Expenses $258.5M $294.8M $325.7M $297.3M $314.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $22.1M $23.4M $25.3M $26.5M $25.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $562.4M $693.7M $726.3M $691.9M $708.3M
 
Long-Term Debt $481.3M $555.7M $609.4M $921M $999.2M
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $1.8B $1.8B $2B $2.1B
 
Common Stock $14.5M $14.5M $14.5M $14.5M $14.6M
Other Common Equity Adj $13.6M -- -- -- -$35.3M
Common Equity $1.6B $1.7B $2B $2.2B $2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.8M $3M $3.9M $4.7M --
Total Equity $1.6B $1.7B $2.1B $2.2B $2B
 
Total Liabilities and Equity $3.2B $3.5B $3.9B $4.2B $4.1B
Cash and Short Terms $778.4M $920.9M $916.1M $1B $606.4M
Total Debt $481.3M $555.7M $609.4M $921M $999.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $915.9M $917.6M $1.2B $657.3M $444.1M
Short Term Investments $84.2M $182.6M $79M $13.5M --
Accounts Receivable, Net $378.5M $425.6M $442.6M $428.6M $463.6M
Inventory $532.7M $615.9M $643.5M $687.2M $759.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $146.9M $151.1M $179.8M $237.7M --
Total Current Assets $2B $2.1B $2.4B $2B $1.9B
 
Property Plant And Equipment $1B $1.1B $1.3B $1.6B $1.8B
Long-Term Investments -- -- -- -- --
Goodwill $157.7M $163.6M $200.9M $255.3M --
Other Intangibles $59.6M $59.9M $72.1M $83.4M --
Other Long-Term Assets $198M $94M $91.8M $105.2M --
Total Assets $3.4B $3.6B $4.2B $4.2B $4.2B
 
Accounts Payable $221.7M $223.9M $207.4M $209.9M $213.2M
Accrued Expenses $361.8M $384.8M $400.7M $425.9M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $21.6M $23.7M $26.1M $27.6M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $645.7M $717M $716.9M $714.4M $710.7M
 
Long-Term Debt $548.9M $553.9M $920.5M $921.8M $1B
Capital Leases -- -- -- -- --
Total Liabilities $1.7B $1.7B $2.1B $2B $2.1B
 
Common Stock $14.5M $14.5M $14.5M $14.6M $14.6M
Other Common Equity Adj -$15.6M -$129.1M -$25.9M $14.8M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.7M $3.5M $4.2M $5.9M --
Total Equity $1.7B $1.9B $2.1B $2.2B $2.1B
 
Total Liabilities and Equity $3.4B $3.6B $4.2B $4.2B $4.2B
Cash and Short Terms $915.9M $917.6M $1.2B $657.3M $444.1M
Total Debt $548.9M $553.9M $920.5M $921.8M $1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $123.8M $298.9M $430.5M $325.5M -$29.8M
Depreciation & Amoritzation $166.2M $167M $164M $184.4M $210.6M
Stock-Based Compensation -- $6.6M $6.5M $16.5M $20.9M
Change in Accounts Receivable $4.7M -$67.7M -$26.7M -$3.7M $17.5M
Change in Inventories -$24.2M -$121.5M -$119.6M -$58.8M -$78.5M
Cash From Operations $314.9M $457.1M $484.3M $365.7M $173.7M
 
Capital Expenditures $123.6M $218.4M $325.3M $329.4M $320.1M
Cash Acquisitions $25.9M $20.8M $50M $13.8M $221.5M
Cash From Investing -$192.1M -$230.5M -$528.9M -$72.9M -$518M
 
Dividends Paid (Ex Special Dividend) $55M $55.8M $57.2M $55.6M $54.7M
Special Dividend Paid
Long-Term Debt Issued -- -- $42M $750M $136M
Long-Term Debt Repaid -$151.7M -$300K -- -$428.7M -$53M
Repurchase of Common Stock -- -- $83M $172.9M $50.4M
Other Financing Activities -$2.6M -$2.8M -$2.9M -$125.9M -$13.4M
Cash From Financing -$209.4M -$58.8M -$101M $61.1M -$29.9M
 
Beginning Cash (CF) $619.9M $774.1M $610.8M $972.7M $590.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$74.3M $154.2M -$163.3M $361.9M -$382.4M
Ending Cash (CF) $557.9M $914.8M $429.9M $1.3B $199.6M
 
Levered Free Cash Flow $191.3M $238.7M $159M $36.3M -$146.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $97.1M $140.6M $66M -$19M -$7.9M
Depreciation & Amoritzation $41.2M $40.3M $46.2M $53.6M $57.3M
Stock-Based Compensation -- $828K $5.5M $5.6M $5.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $135.7M $209.5M $122.3M $50.6M $27.6M
 
Capital Expenditures $57.4M $76.5M $66.8M $59.5M $52.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$11.9M -$184.6M -$134.5M -$57.6M -$48M
 
Dividends Paid (Ex Special Dividend) $13.8M $14.3M $13.9M $13.6M $13.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -$6M $607M -- --
Long-Term Debt Repaid -- -- -$428.7M -- --
Repurchase of Common Stock -- $18.5M $17.3M $12.6M --
Other Financing Activities -- -$8K -$115M -$1.1M --
Cash From Financing -$13.8M -$38.8M $32.1M -$27.4M -$9.6M
 
Beginning Cash (CF) $831.8M $735M $1.1B $643.8M $443.9M
Foreign Exchange Rate Adjustment -$5M -$16.7M -$14.2M $5.4M -$18K
Additions / Reductions $105M -$30.6M $5.7M -$29M -$30M
Ending Cash (CF) $931.8M $687.6M $1.1B $620.2M $413.8M
 
Levered Free Cash Flow $78.2M $133M $55.5M -$9M -$24.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $299.9M $394.1M $346.8M $88.3M -$76M
Depreciation & Amoritzation $167.5M $163.2M $176.6M $205.7M $222.4M
Stock-Based Compensation -- $5.7M $12.4M $19.9M $23.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $436.2M $464.4M $525.9M $112.3M $102.6M
 
Capital Expenditures $171M $272.4M $337.2M $320.5M $323.4M
Cash Acquisitions -- $20.8M $55M $208.9M $21.3M
Cash From Investing -$224.9M -$405.7M -$271.3M -$462.3M -$328.5M
 
Dividends Paid (Ex Special Dividend) $55M $57.5M $56M $54.9M $54.3M
Special Dividend Paid
Long-Term Debt Issued -- -- $792M -- --
Long-Term Debt Repaid -$3.8M -- -- -- --
Repurchase of Common Stock -- $54.7M $86M $153M $25.2M
Other Financing Activities -$2.8M -$2.9M -$125.6M -$5.4M --
Cash From Financing -$61.6M -$115.1M $95.7M -$119.1M $18.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $149.3M -$96.8M $360.1M -$451.3M -$199.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $265.2M $192.1M $188.7M -$208.2M -$220.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $262.1M $357.3M $273.6M $36.3M -$10M
Depreciation & Amoritzation $125.1M $121.3M $133.9M $155.3M $167M
Stock-Based Compensation -- $5.7M $11.6M $14.9M $17.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $310.5M $317.8M $359.4M $106M $34.9M
 
Capital Expenditures $118.2M $172.2M $184.1M $175.2M $178.5M
Cash Acquisitions -- -- $5M $200.2M --
Cash From Investing -$45.9M -$221.1M $36.6M -$352.9M -$163.4M
 
Dividends Paid (Ex Special Dividend) $41.3M $43.1M $41.8M $41.1M $40.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $750M -- $82M
Long-Term Debt Repaid -$300K -- -$428.7M -- --
Repurchase of Common Stock -- $54.7M $57.7M $37.8M $12.5M
Other Financing Activities -$2.8M -$2.9M -$125.6M -$5.2M -$3.9M
Cash From Financing -$44.3M -$100.6M $96.2M -$84M -$36M
 
Beginning Cash (CF) $2.2B $2.3B $3B $2.1B $1.5B
Foreign Exchange Rate Adjustment -$8.4M -$35.2M -$7.9M $1.9M $18.1M
Additions / Reductions $211.9M -$39.1M $484.3M -$328.9M -$146.4M
Ending Cash (CF) $2.4B $2.2B $3.5B $1.8B $1.4B
 
Levered Free Cash Flow $192.3M $145.6M $175.4M -$69.1M -$143.5M

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

GET BETTER TRADE IDEAS

Popular

Why Did Stan Druckenmiller Sell Broadcom Stock?
Why Did Stan Druckenmiller Sell Broadcom Stock?

In Q3, legendary macro investor Stan Druckenmiller sold his entire…

Why Is CoreWeave Stock Down So Much?
Why Is CoreWeave Stock Down So Much?

AI cloud computing business CoreWeave (NASDAQ:CRWV) has been through a…

Why Did Stan Druckenmiller Buy MercadoLibre Stock?
Why Did Stan Druckenmiller Buy MercadoLibre Stock?

In Q3, billionaire Stan Druckenmiller bought about 4,620 shares of…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Sell
30
CORT alert for Jan 2

Corcept Therapeutics, Inc. [CORT] is up 5.92% over the past day.

Buy
75
AXSM alert for Jan 2

Axsome Therapeutics, Inc. [AXSM] is down 2.76% over the past day.

Sell
50
NUTX alert for Jan 2

Nutex Health, Inc. [NUTX] is down 8.14% over the past day.

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

Show me the best stock