Financhill
Buy
52

ASOZY Quote, Financials, Valuation and Earnings

Last price:
$58.85
Seasonality move :
6.16%
Day range:
$58.85 - $58.85
52-week range:
$21.10 - $65.31
Dividend yield:
1.85%
P/E ratio:
36.39x
P/S ratio:
0.87x
P/B ratio:
3.19x
Volume:
--
Avg. volume:
16
1-year change:
178.91%
Market cap:
$4.7B
Revenue:
$4.3B
EPS (TTM):
$1.62
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.1B $3.8B $3.9B $4B $4.3B
Revenue Growth (YoY) 12.58% 20% 3.76% 3.27% 7.03%
 
Cost of Revenues $2.5B $3B $3.1B $3.2B $3.4B
Gross Profit $645.5M $786.8M $802.4M $843.1M $929.8M
Gross Profit Margin 20.64% 20.96% 20.6% 20.96% 21.6%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $367.3M $459.7M $486.6M $501.3M $533.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $329.6M $404.5M $440.8M $457.6M $486M
Operating Income $315.9M $382.3M $361.6M $385.5M $443.8M
 
Net Interest Expenses $28.6M $27.1M $28.4M $44.9M $59.3M
EBT. Incl. Unusual Items $276.6M $348.3M $390.7M $363.2M $416.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $55.3M $75.6M $86.3M $75.5M $88.9M
Net Income to Company $276.6M $348.3M $390.7M $363.2M $416.7M
 
Minority Interest in Earnings $119.4M $149.3M $191.9M $173.7M $204.7M
Net Income to Common Excl Extra Items $222.5M $270.3M $304.5M $288.6M $335.3M
 
Basic EPS (Cont. Ops) $1.24 $1.46 $1.36 $1.46 $1.92
Diluted EPS (Cont. Ops) $1.24 $1.46 $1.36 $1.46 $1.92
Weighted Average Basic Share $83M $83M $83M $78.9M $68.2M
Weighted Average Diluted Share $83M $83M $83M $78.9M $68.2M
 
EBITDA $495.6M $586.4M $561.5M $593M $651.6M
EBIT $315.9M $382.3M $361.6M $385.5M $443.8M
 
Revenue (Reported) $3.1B $3.8B $3.9B $4B $4.3B
Operating Income (Reported) $315.9M $382.3M $361.6M $385.5M $443.8M
Operating Income (Adjusted) $315.9M $382.3M $361.6M $385.5M $443.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $904M $946M $989.5M $1.1B $1.2B
Revenue Growth (YoY) 16.96% 4.65% 4.59% 8.36% 9.23%
 
Cost of Revenues $695.4M $741.5M $771.6M $822M --
Gross Profit $208.6M $204.6M $217.9M $250.2M --
Gross Profit Margin 23.07% 21.62% 22.02% 23.33% --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $113M $116M $125.4M $130.3M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $112.5M $118.4M $126.9M $131.5M --
Operating Income $96.1M $86.2M $91M $118.6M --
 
Net Interest Expenses $9M $7.2M $10.2M $14.5M --
EBT. Incl. Unusual Items $87.3M $87M $88.2M $105.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $18.6M $17.1M $17.6M $23.6M --
Net Income to Company $88M $86.5M $89.6M $104.6M --
 
Minority Interest in Earnings $37M $43M $43.6M $54.1M --
Net Income to Common Excl Extra Items $68.1M $70.2M $71.1M $88.4M $47M
 
Basic EPS (Cont. Ops) $0.37 $0.33 $0.34 $0.50 $0.57
Diluted EPS (Cont. Ops) $0.37 $0.33 $0.34 $0.50 --
Weighted Average Basic Share $83M $83M $81.4M $68.2M --
Weighted Average Diluted Share $83M $83M $81.4M $68.2M --
 
EBITDA $145.2M $135.8M $143.4M $171.3M --
EBIT $96.1M $86.2M $91M $118.6M --
 
Revenue (Reported) $904M $946M $989.5M $1.1B $1.2B
Operating Income (Reported) $96.1M $86.2M $91M $118.6M --
Operating Income (Adjusted) $96.1M $86.2M $91M $118.6M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.6B $3.9B $4B $4.2B $4.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.8B $3.1B $3.1B $3.3B --
Gross Profit $818.8M $849.7M $889.1M $950.3M $809.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $444.3M $479.9M $508.2M $513M $434M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $441.1M $481.8M $515.4M $519.5M --
Operating Income $377.6M $368M $373.7M $430.8M --
 
Net Interest Expenses $28.8M $22.8M $39.7M $56.8M $45.8M
EBT. Incl. Unusual Items $339.8M $393.5M $354.7M $398.5M $334M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $68.4M $84.1M $77.3M $86.1M --
Net Income to Company $343.8M $395.1M $348.8M $392.3M --
 
Minority Interest in Earnings $142.7M $198.3M $166.6M $193.1M $152.9M
Net Income to Common Excl Extra Items $273.5M $309.8M $275.4M $320.1M $310.1M
 
Basic EPS (Cont. Ops) $1.58 $1.34 $1.32 $1.86 $2.18
Diluted EPS (Cont. Ops) $1.58 $1.34 $1.32 $1.86 $1.62
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $572M $578.2M $579.1M $637.4M --
EBIT $377.6M $368M $373.7M $430.8M $367M
 
Revenue (Reported) $3.6B $3.9B $4B $4.2B $4.6B
Operating Income (Reported) $377.6M $368M $373.7M $430.8M --
Operating Income (Adjusted) $377.6M $368M $373.7M $430.8M $367M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.7B $2.9B $3B $3.2B $3.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.1B $2.3B $2.3B $2.5B $1.8B
Gross Profit $608.3M $619.9M $657.7M $712.8M $537.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $332.4M $353.1M $374.9M $386.4M $287.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $329.8M $355M $381M $390.7M $292M
Operating Income $278.5M $264.9M $276.7M $322.1M $245.9M
 
Net Interest Expenses $23.5M $19.1M $30.6M $42.4M $28.9M
EBT. Incl. Unusual Items $257.5M $302.7M $265.6M $300.6M $218.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $56M $64.4M $55.2M $65.8M $49.2M
Net Income to Company $257.4M $303.6M $267.2M $300M $217.4M
 
Minority Interest in Earnings $106.3M $155.6M $129.5M $148.8M $97M
Net Income to Common Excl Extra Items $201.6M $240.9M $210.9M $242M $216.9M
 
Basic EPS (Cont. Ops) $1.15 $1.03 $0.99 $1.37 $1.64
Diluted EPS (Cont. Ops) $1.15 $1.03 $0.99 $1.37 $1.07
Weighted Average Basic Share $249M $249M $247.4M $204.6M $136.4M
Weighted Average Diluted Share $249M $249M $247.4M $204.6M $136.4M
 
EBITDA $423.6M $416.1M $432.5M $476.3M $357.4M
EBIT $278.5M $264.9M $276.7M $322.1M $245.9M
 
Revenue (Reported) $2.7B $2.9B $3B $3.2B $3.5B
Operating Income (Reported) $278.5M $264.9M $276.7M $322.1M $245.9M
Operating Income (Adjusted) $278.5M $264.9M $276.7M $322.1M $245.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $819.9M $793.8M $855M $837.7M $855.5M
Short Term Investments $42.8M $33.4M $31.5M $78.3M $57.1M
Accounts Receivable, Net $857.7M $1B $1.1B $1.1B $1.2B
Inventory $52.2M $53.7M $78.4M $82.9M $90.7M
Prepaid Expenses $73M $72.9M $69.6M $76.7M $89.8M
Other Current Assets $2M $3.4M -- $1.8M $2.6M
Total Current Assets $1.9B $2B $2.1B $2.2B $2.3B
 
Property Plant And Equipment $440M $431M $406.5M $437.3M $454.6M
Long-Term Investments $113.4M $73M $73M $80.6M $104M
Goodwill $1.4B $1.4B $1.4B $1.5B $1.5B
Other Intangibles $613.1M $617.5M $546.3M $515.3M $492.3M
Other Long-Term Assets -- -- $24.1M -$121.9M $170.4K
Total Assets $4.5B $4.6B $4.6B $4.8B $4.9B
 
Accounts Payable $319.8M $377.7M $364.7M $418.5M $452.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $49.4M $58.2M $60.4M $59.9M $61M
Other Current Liabilities $30.6M $27.1M $221.3M $50.5M $38.9M
Total Current Liabilities $1.2B $1.4B $1.4B $1.5B $1.7B
 
Long-Term Debt $562.8M $541.1M $583M $702.1M $599.1M
Capital Leases -- -- -- -- --
Total Liabilities $2.1B $2.2B $2.2B $2.5B $2.6B
 
Common Stock $22.3M $20.6M $18.9M $21.1M $20.1M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.6B $1.6B $1.5B $1.3B $1.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $781.8M $834.5M $835.2M $959.1M $1B
Total Equity $2.4B $2.4B $2.3B $2.3B $2.3B
 
Total Liabilities and Equity $4.5B $4.6B $4.6B $4.8B $4.9B
Cash and Short Terms $819.9M $793.8M $855M $837.7M $855.5M
Total Debt $612.1M $599.7M $643.3M $762M $659.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $733.9M $716M $674M $743.7M --
Short Term Investments $50.1M $40.8M $79.3M $42.9M --
Accounts Receivable, Net $931.4M $962.4M $1B $1.1B --
Inventory $45.6M $76.2M $80.6M $68.5M --
Prepaid Expenses $74.8M $65.3M $66.8M $81.7M --
Other Current Assets $3.3M $2.9M $2.9M $2.8M --
Total Current Assets $1.8B $1.9B $1.9B $2.1B --
 
Property Plant And Equipment $396.1M $370.5M $394.4M $483M --
Long-Term Investments $79.4M $80.3M $87.2M $100.5M --
Goodwill $1.4B $1.2B $1.4B $1.6B --
Other Intangibles $615.5M $533.9M $485.1M $488.9M --
Other Long-Term Assets -- -- $45.8K $470.8K --
Total Assets $4.4B $4.2B $4.4B $4.8B --
 
Accounts Payable $272.1M $315.1M $335.1M $350M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $47.6M $55.9M $55.8M $60.4M --
Other Current Liabilities $24.6M $35.5M $30.6M $57.7M --
Total Current Liabilities $1.2B $1.3B $1.3B $1.5B --
 
Long-Term Debt $519.9M $564.9M $688.1M $690.4M --
Capital Leases -- -- -- -- --
Total Liabilities $2B $2.1B $2.2B $2.4B --
 
Common Stock $20.9M $16.8M $19M $21.6M --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $798.2M $785.2M $876.6M $980.4M --
Total Equity $2.4B $2.1B $2.1B $2.4B --
 
Total Liabilities and Equity $4.4B $4.2B $4.3B $4.8B --
Cash and Short Terms $733.9M $716M $674M $743.7M --
Total Debt $567.8M $620.7M $744M $750.6M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $276.6M $348.3M $390.7M $363.2M $416.7M
Depreciation & Amoritzation $181.5M $204.6M $200.2M $208.2M $208.5M
Stock-Based Compensation $8.1M $15.2M $14.5M $19.2M $19.8M
Change in Accounts Receivable -$17.4M -$170M -$124.7M $25.1M -$93.3M
Change in Inventories -$9M -$621.3K -$25.1M -$5.2M -$13.3M
Cash From Operations $492.9M $402.4M $401.5M $569M $559.8M
 
Capital Expenditures $80.6M $77.3M $94.8M $81.4M $90.2M
Cash Acquisitions $163.6M $147.1M $93.8M $112.3M $101.6M
Cash From Investing -$224M -$180.6M -$129.8M -$244M -$151.9M
 
Dividends Paid (Ex Special Dividend) $64.1M $66.8M $62.5M $69.1M $62.7M
Special Dividend Paid
Long-Term Debt Issued $238M $166.1M $357.6M $301.7M $163.5M
Long-Term Debt Repaid -$234.2M -$152.1M -$238M -$182.2M -$263.8M
Repurchase of Common Stock -- -- -- $282.3M --
Other Financing Activities -$26.8M -$20.2M -$18.9M -$29.4M -$16M
Cash From Financing -$88.7M -$219.6M -$147.8M -$404M -$348.1M
 
Beginning Cash (CF) $777.2M $760.3M $829M $759.6M $798.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $193.4M $38.4M $121.7M -$156M $76.8M
Ending Cash (CF) $983.8M $834.9M $948.5M $526.6M $892.4M
 
Levered Free Cash Flow $412.4M $325.2M $306.6M $487.6M $469.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $88M $86.5M $89.6M $104.6M --
Depreciation & Amoritzation $49.5M $50.1M $53.2M $52.2M --
Stock-Based Compensation $3.1M $2.6M $4.5M $5.4M --
Change in Accounts Receivable -$8.8M -$13.6M $21.3M $125.5K --
Change in Inventories -$511.8K -$4.3M -$5.4M $2.6M --
Cash From Operations $87.9M $88.5M $130.2M $113.7M --
 
Capital Expenditures $17.7M $18.5M $17M $23.1M --
Cash Acquisitions $31.5M $19.3M $8.1M $31.4M --
Cash From Investing -$54.2M -$40.1M -$10.3M -$36.4M --
 
Dividends Paid (Ex Special Dividend) -$421.2K -$2.1M $1.1M $312.6K --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $63.4M $248.7M $300.4M $161.7M --
Long-Term Debt Repaid -$22.4M -$131M -$116.8M -$183.4M --
Repurchase of Common Stock -- -- $281.8M -- --
Other Financing Activities -$17.3M -$16.4M -$16.2M -$15.4M --
Cash From Financing -$4.3M $30.7M -$131.1M -$41M --
 
Beginning Cash (CF) $683.5M $675.2M $594.4M $700.9M --
Foreign Exchange Rate Adjustment $25.8M $50.2M $17.3M -$23.8M --
Additions / Reductions $55.2M $129.2M $6.1M $12.5M --
Ending Cash (CF) $764.6M $854.5M $617.8M $689.6M --
 
Levered Free Cash Flow $70.1M $69.9M $113.2M $90.5M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $343.8M $395.1M $348.8M $392.3M --
Depreciation & Amoritzation $197.6M $211.2M $202.8M $203.2M --
Stock-Based Compensation $15.1M $14.5M $17.8M $19.7M --
Change in Accounts Receivable -$111.4M -$138.3M -$65.1M -$13.5M --
Change in Inventories -$2.9M -$35.6M $1.9M $10.8M --
Cash From Operations $433.4M $412.3M $458M $548.1M --
 
Capital Expenditures $59.6M $88.7M $72.2M $65.4M $74.5M
Cash Acquisitions $205.1M $117.9M $78.3M $102.4M --
Cash From Investing -$269.8M -$155.9M -$191M -$138.5M --
 
Dividends Paid (Ex Special Dividend) $69.8M $62.7M $67.1M $62.3M --
Special Dividend Paid
Long-Term Debt Issued $162.8M $247.1M $409.3M $163M --
Long-Term Debt Repaid -$149.5M -$181.4M -$223.9M -$260.6M --
Repurchase of Common Stock -- -- $281.8M -$2.2M --
Other Financing Activities -$21.8M -$17.6M -$18.7M -$28.6M --
Cash From Financing -$108.6M -$195.3M -$352.6M -$329.1M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $81.5M $145.7M -$190.2M $19.4M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $373.9M $323.5M $385.8M $482.6M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $257.4M $303.6M $267.2M $300M $217.4M
Depreciation & Amoritzation $145.2M $151.4M $156.8M $153.9M $110.9M
Stock-Based Compensation $10.8M $10.2M $13.7M $14.4M $10.1M
Change in Accounts Receivable -$86.6M -$54.6M $3.1M -$35.3M -$20.9M
Change in Inventories $1.4M -$33.6M -$6.9M $9.1M $1M
Cash From Operations $205.3M $214.4M $276.7M $261.3M $189M
 
Capital Expenditures $35.9M $63.3M $42.1M $44.2M $43.6M
Cash Acquisitions $119.9M $90.5M $76.3M $67.4M $165.7M
Cash From Investing -$149M -$124M -$187M -$84M -$206.2M
 
Dividends Paid (Ex Special Dividend) $67.9M $63.7M $69.1M $62.9M $69.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $167.6M $248.7M $300.4M $161.7M $50.4M
Long-Term Debt Repaid -$101.7M -$131M -$116.8M -$195.2M -$59.5M
Repurchase of Common Stock -- -- $281.8M -- --
Other Financing Activities -$19M -$16.4M -$16.2M -$15.4M -$9.8M
Cash From Financing -$129.7M -$105M -$311.9M -$240.9M -$213.4M
 
Beginning Cash (CF) $2B $2.1B $2B $2.1B $1.5B
Foreign Exchange Rate Adjustment $21.8M $70.3M -$32.2M -$16.9M -$41.9M
Additions / Reductions -$51.5M $55.7M -$254.5M -$80.6M -$272.6M
Ending Cash (CF) $2B $2.2B $1.7B $2B $1.2B
 
Levered Free Cash Flow $169.5M $151.1M $234.7M $217.1M $145.4M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

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…

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 8

SMX (Security Matters) Plc [SMX] is down 59.48% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 8.15% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 6.02% over the past day.

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

Show me the best stock