Financhill
Buy
57

BECTY Quote, Financials, Valuation and Earnings

Last price:
$6.42
Seasonality move :
-6.39%
Day range:
$6.42 - $6.42
52-week range:
$6.00 - $11.25
Dividend yield:
2.49%
P/E ratio:
15.48x
P/S ratio:
0.56x
P/B ratio:
1.68x
Volume:
10
Avg. volume:
67
1-year change:
-14.4%
Market cap:
$4B
Revenue:
$7.2B
EPS (TTM):
$0.41
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $6.3B $6.3B $6.9B $6.8B $7.2B
Revenue Growth (YoY) 8.93% 1.03% 9.6% -1.77% 5.99%
 
Cost of Revenues $5.3B $5.3B $5.8B $5.7B $6B
Gross Profit $1B $1B $1.1B $1.1B $1.2B
Gross Profit Margin 16.19% 16.4% 16.39% 16.85% 17.27%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $742.1M $771.2M $857.9M $908M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $669.7M $703.2M $782.9M $825.6M $927.1M
Operating Income $345.3M $335.8M $355M $323.3M $321.6M
 
Net Interest Expenses $7.8M $6.8M $16.2M $26.9M $30.9M
EBT. Incl. Unusual Items $378.8M $368.4M $404.6M $373.5M $365.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $105.3M $104.4M $117.8M $108.4M $108.2M
Net Income to Company $378.8M $368.4M $404.9M $373.2M $365.9M
 
Minority Interest in Earnings -- -- -- -$699.9K -$1M
Net Income to Common Excl Extra Items $273.6M $263.9M $287M $264.9M $257.7M
 
Basic EPS (Cont. Ops) $0.43 $0.42 $0.46 $0.42 $0.41
Diluted EPS (Cont. Ops) $0.43 $0.42 $0.46 $0.42 $0.41
Weighted Average Basic Share $630M $630M $630M $630M $630M
Weighted Average Diluted Share $630M $630M $630M $630M $630M
 
EBITDA $467.1M $453.6M $491.9M $475.1M $501.4M
EBIT $345.3M $335.8M $355M $323.3M $321.6M
 
Revenue (Reported) $6.3B $6.3B $6.9B $6.8B $7.2B
Operating Income (Reported) $345.3M $335.8M $355M $323.3M $321.6M
Operating Income (Adjusted) $345.3M $335.8M $355M $323.3M $321.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $990.3M $1.8B $2B $1.9B $2.2B
Revenue Growth (YoY) -53.39% 82.06% 13.04% -4.94% 12.31%
 
Cost of Revenues $701.5M $1.5B $1.7B $1.6B $1.8B
Gross Profit $288.8M $302.5M $328.3M $333.9M $415M
Gross Profit Margin 29.16% 16.78% 16.11% 17.23% 19.07%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $195.9M $212.5M $227.1M $244.3M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $195.9M $212.5M $227.1M $244.3M $288.9M
Operating Income $92.9M $90M $101.1M $89.5M $126.1M
 
Net Interest Expenses $1.8M $1.8M $4.9M $8.2M $8.7M
EBT. Incl. Unusual Items $104.3M $101.7M $114.9M $106.5M $141.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $27M $29.2M $33.6M $32M $42.2M
Net Income to Company $104.2M $100.4M $116M $110.3M $139M
 
Minority Interest in Earnings -- -- -- -$522.7K $272.4K
Net Income to Common Excl Extra Items $77.3M $72.6M $81.6M $75.4M $99.4M
 
Basic EPS (Cont. Ops) $0.12 $0.12 $0.13 $0.12 $0.16
Diluted EPS (Cont. Ops) $0.12 $0.12 $0.13 $0.12 $0.16
Weighted Average Basic Share $630M $630M $630M $630M $630M
Weighted Average Diluted Share $630M $630M $630M $630M $630M
 
EBITDA $124.3M $123.5M $138.6M $131.9M $175.3M
EBIT $92.9M $90M $101.1M $89.5M $126.1M
 
Revenue (Reported) $990.3M $1.8B $2B $1.9B $2.2B
Operating Income (Reported) $92.9M $90M $101.1M $89.5M $126.1M
Operating Income (Adjusted) $92.9M $90M $101.1M $89.5M $126.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $5.5B $6.3B $6.9B $6.8B $7.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.5B $5.2B $5.7B $5.6B $5.9B
Gross Profit $1.1B $1.1B $1.2B $1.2B $1.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $741.9M $771.3M $857.8M $907.7M $736.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $741.9M $771.3M $857.8M $907.7M $1B
Operating Income $345M $335.5M $355M $323.2M $325M
 
Net Interest Expenses $7.9M $6.8M $16.2M $26.9M $30.9M
EBT. Incl. Unusual Items $378.3M $367.8M $404.6M $373.2M $369.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $105.2M $104.3M $117.8M $108.3M $109.2M
Net Income to Company $378.8M $368.4M $404.9M $375.9M $367.3M
 
Minority Interest in Earnings -- -- -- -$695.2K -$975.7K
Net Income to Common Excl Extra Items $273.1M $263.5M $287.1M $264.6M $260.3M
 
Basic EPS (Cont. Ops) $0.43 $0.42 $0.46 $0.42 $0.41
Diluted EPS (Cont. Ops) $0.43 $0.42 $0.46 $0.42 $0.41
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $466.7M $453.2M $491.9M $474.9M $505.1M
EBIT $345M $335.5M $355M $323.2M $325M
 
Revenue (Reported) $5.5B $6.3B $6.9B $6.8B $7.3B
Operating Income (Reported) $345M $335.5M $355M $323.2M $325M
Operating Income (Adjusted) $345M $335.5M $355M $323.2M $325M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $6.3B $6.9B $6.8B $7.3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.2B $5.7B $5.6B $5.9B --
Gross Profit $1.1B $1.2B $1.2B $1.3B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $771.3M $857.8M $907.7M $736.2M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $771.3M $857.8M $907.7M $1B --
Operating Income $335.5M $355M $323.2M $325M --
 
Net Interest Expenses $6.8M $16.2M $26.9M $30.9M --
EBT. Incl. Unusual Items $367.8M $404.6M $373.2M $369.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $104.3M $117.8M $108.3M $109.2M --
Net Income to Company $368.4M $404.9M $375.9M $367.3M --
 
Minority Interest in Earnings -- -- -$695.2K -$975.6K --
Net Income to Common Excl Extra Items $263.5M $287.1M $264.6M $260.3M --
 
Basic EPS (Cont. Ops) $0.42 $0.46 $0.42 $0.41 --
Diluted EPS (Cont. Ops) $0.42 $0.46 $0.42 $0.41 --
Weighted Average Basic Share $2.5B $2.5B $2.5B $2.5B --
Weighted Average Diluted Share $2.5B $2.5B $2.5B $2.5B --
 
EBITDA $453.2M $491.9M $474.9M $505.1M --
EBIT $335.5M $355M $323.2M $325M --
 
Revenue (Reported) $6.3B $6.9B $6.8B $7.3B --
Operating Income (Reported) $335.5M $355M $323.2M $325M --
Operating Income (Adjusted) $335.5M $355M $323.2M $325M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $491M $309.1M $514.5M $741.6M $530.9M
Short Term Investments $1.6M $66.6M $36.4M $87.4M --
Accounts Receivable, Net $1.1B $1.3B $1.4B $1.4B $1.8B
Inventory $584.3M $648.6M $485.8M $390.6M $448.3M
Prepaid Expenses $5.7K -- $3.5M $7.6M --
Other Current Assets -- -- -- -- --
Total Current Assets $2.3B $2.5B $2.6B $2.7B $3.2B
 
Property Plant And Equipment $389.9M $390.1M $488.1M $503.7M $636.9M
Long-Term Investments $68.7M $88.2M $133.6M $73.2M $181.9M
Goodwill $531.7M $594.3M $809.5M $891.6M --
Other Intangibles $111.9M $106.9M $129.8M $158.4M --
Other Long-Term Assets -- -- -- -- --
Total Assets $3.5B $3.8B $4.3B $4.5B $5.5B
 
Accounts Payable $697.4M $746M $695.1M $856.3M $1.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $49.4M $55.1M $63.2M $64.7M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.3B $1.5B $1.4B $1.7B $2B
 
Long-Term Debt $467.5M $384.6M $729.6M $589M $684.2M
Capital Leases -- -- -- -- --
Total Liabilities $2B $2.1B $2.4B $2.5B $3.1B
 
Common Stock $143.3M $134.5M $139.2M $130.5M $148M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.5B $1.6B $1.9B $2B $2.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $3.8M $3.2M
Total Equity $1.5B $1.6B $1.9B $2B $2.4B
 
Total Liabilities and Equity $3.5B $3.8B $4.3B $4.5B $5.5B
Cash and Short Terms $491M $309.1M $514.5M $741.6M $530.9M
Total Debt $517.1M $439.5M $792.7M $653.4M $764.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $491M $309.1M $514.5M $741.6M $530.9M
Short Term Investments $1.6M $66.6M $36.4M $87.4M --
Accounts Receivable, Net $1.1B $1.3B $1.4B $1.4B $1.8B
Inventory $584.3M $648.6M $485.8M $390.6M $448.3M
Prepaid Expenses $5.7K -- $3.5M $7.6M --
Other Current Assets -- -- -- -- --
Total Current Assets $2.3B $2.5B $2.6B $2.7B $3.2B
 
Property Plant And Equipment $389.9M $390.1M $488.1M $503.7M $636.9M
Long-Term Investments $68.7M $88.2M $133.6M $73.2M $181.9M
Goodwill $531.7M $594.3M $809.5M $891.6M --
Other Intangibles $111.9M $106.9M $129.8M $158.4M --
Other Long-Term Assets -- -- -- -- --
Total Assets $3.5B $3.8B $4.3B $4.5B $5.5B
 
Accounts Payable $697.4M $746M $695.1M $856.3M $1.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $49.4M $55.1M $63.2M $64.7M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.3B $1.5B $1.4B $1.7B $2B
 
Long-Term Debt $467.5M $384.6M $729.6M $589M $684.2M
Capital Leases -- -- -- -- --
Total Liabilities $2B $2.1B $2.4B $2.5B $3.1B
 
Common Stock $143.3M $134.5M $139.2M $130.5M $148M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $3.8M $3.2M
Total Equity $1.5B $1.6B $1.9B $2B $2.4B
 
Total Liabilities and Equity $3.5B $3.8B $4.3B $4.5B $5.5B
Cash and Short Terms $491M $309.1M $514.5M $741.6M $530.9M
Total Debt $517.1M $439.5M $792.7M $653.4M $764.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $378.8M $368.4M $404.9M $373.2M $365.9M
Depreciation & Amoritzation $121.7M $117.8M $136.9M $151.8M $179.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$52.4M -$261.2M $111.1M $47.2M -$168M
Change in Inventories -$256.8M -$98.5M $190M $111.6M -$253.9K
Cash From Operations $329.6M $117.9M $486.7M $600.2M $317M
 
Capital Expenditures $68.9M $85.9M $109.4M $95.9M $136.6M
Cash Acquisitions $18.7M $96.9M $241.6M $116.8M $178.5M
Cash From Investing -$52M -$236.8M -$312.1M -$242M -$300M
 
Dividends Paid (Ex Special Dividend) $67M $72.8M $88.5M $95.4M $99.5M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$79.2M $29.3M $205.6M $38.4M --
Cash From Financing -$204.1M -$99.5M $46.7M -$135.5M -$313M
 
Beginning Cash (CF) $491M $245M $481.4M $665.9M $444.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $81.1M -$212.5M $222.9M $224.3M -$298.3M
Ending Cash (CF) $579.6M $38.6M $705.8M $891.8M $144.2M
 
Levered Free Cash Flow $260.8M $32M $377.3M $504.3M $180.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $104.2M $100.4M $116M $110.3M $139M
Depreciation & Amoritzation $31.3M $33.2M $37.7M $43.5M $48.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$60.5M -$231.2M -$103.2M -$140.2M -$292.2M
Change in Inventories -$47.4M $115.4M $136M $72.7M $35.8M
Cash From Operations $300.3M $365.6M $287.3M $287.5M $151.8M
 
Capital Expenditures $17.9M $27.1M $32.8M $29.1M $34.5M
Cash Acquisitions $12.6M $15.3M $137.7M $72.7M $85.6M
Cash From Investing $21.9M -$120.4M -$202.5M -$174.8M -$119.2M
 
Dividends Paid (Ex Special Dividend) -$908.8K -$1.2M $44.8K $197.5K $536.4K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.1M -$97.7M $161.2M $42.2M --
Cash From Financing -$15.5M -$118.7M $142.2M $20.6M -$103.5M
 
Beginning Cash (CF) $491M $245M $481.4M $665.9M $444.8M
Foreign Exchange Rate Adjustment $5.8M -$1.8M $461.1K $324K $1.5M
Additions / Reductions $312.4M $124.7M $227.4M $133.6M -$69.5M
Ending Cash (CF) $809.1M $367.9M $709.2M $799.9M $376.9M
 
Levered Free Cash Flow $282.3M $338.4M $254.4M $258.3M $117.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $378.8M $368.4M $404.9M $375.9M $367.3M
Depreciation & Amoritzation $121.7M $117.8M $136.9M $152.9M $180.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$52.4M -$261.2M $111.1M $47.6M -$168.7M
Change in Inventories -$256.8M -$98.5M $190M $112.4M -$254.9K
Cash From Operations $329.6M $117.9M $486.7M $604.5M $318.2M
 
Capital Expenditures $68.9M $85.9M $109.4M $96.6M $137.1M
Cash Acquisitions $18.7M $96.9M $241.6M $117.6M $179.2M
Cash From Investing -$52M -$236.8M -$312.1M -$243.7M -$301.2M
 
Dividends Paid (Ex Special Dividend) $67M $72.8M $88.5M $96.1M $99.9M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$79.2M $29.3M $205.6M $38.4M --
Cash From Financing -$204.1M -$99.5M $46.7M -$136.4M -$314.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $81.1M -$212.5M $222.9M $225.9M -$299.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $260.8M $32M $377.3M $507.9M $181.1M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $368.4M $404.9M $375.9M $367.3M --
Depreciation & Amoritzation $117.8M $136.9M $152.9M $180.4M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$261.2M $111.1M $47.6M -$168.7M --
Change in Inventories -$98.5M $190M $112.4M -$254.9K --
Cash From Operations $117.9M $486.7M $604.5M $318.2M --
 
Capital Expenditures $85.9M $109.4M $96.6M $137.1M --
Cash Acquisitions $96.9M $241.6M $117.6M $179.2M --
Cash From Investing -$236.8M -$312M -$243.7M -$301.2M --
 
Dividends Paid (Ex Special Dividend) $72.8M $88.5M $96.1M $99.9M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $29.3M $205.6M $38.4M -$43.3M --
Cash From Financing -$99.5M $46.7M -$136.4M -$314.2M --
 
Beginning Cash (CF) $800.9M $1.1B $2.1B $2.2B --
Foreign Exchange Rate Adjustment $6M $1.6M $1.6M -$2.3M --
Additions / Reductions -$212.5M $222.9M $225.9M -$299.5M --
Ending Cash (CF) $594.5M $1.3B $2.3B $1.9B --
 
Levered Free Cash Flow $32M $377.3M $507.9M $181.1M --

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

Sell
46
Is NVDA Stock a Buy?

Market Cap: $4.3T
P/E Ratio: 36x

Sell
50
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 34x

Sell
40
Is GOOGL Stock a Buy?

Market Cap: $3.6T
P/E Ratio: 27x

Alerts

Buy
51
AAOI alert for Apr 3

Applied Optoelectronics, Inc. [AAOI] is up 20.3% over the past day.

Buy
59
SBAC alert for Apr 3

SBA Communications Corp. [SBAC] is up 18.96% over the past day.

Buy
55
VSAT alert for Apr 3

ViaSat, Inc. [VSAT] is up 18.73% over the past day.

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

Show me the best stock