Financhill
Sell
41

VSH Quote, Financials, Valuation and Earnings

Last price:
$15.21
Seasonality move :
8.67%
Day range:
$14.98 - $15.38
52-week range:
$10.35 - $19.81
Dividend yield:
2.63%
P/E ratio:
29.48x
P/S ratio:
0.69x
P/B ratio:
0.99x
Volume:
1.3M
Avg. volume:
2M
1-year change:
-16.76%
Market cap:
$2.1B
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

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

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…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

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

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock