Financhill
Buy
60

ESAIY Quote, Financials, Valuation and Earnings

Last price:
$7.47
Seasonality move :
-4.11%
Day range:
$7.44 - $7.48
52-week range:
$5.94 - $9.22
Dividend yield:
0%
P/E ratio:
25.43x
P/S ratio:
1.56x
P/B ratio:
1.46x
Volume:
40.2K
Avg. volume:
69.5K
1-year change:
11.99%
Market cap:
$8.4B
Revenue:
$5.2B
EPS (TTM):
$0.29
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $6.1B $6.7B $5.5B $5.1B $5.2B
Revenue Growth (YoY) -4.81% 10.49% -18.38% -6.62% 0.95%
 
Cost of Revenues $1.7B $1.7B $1.5B $1.2B $1.3B
Gross Profit $4.4B $5.1B $4B $3.9B $3.9B
Gross Profit Margin 72.02% 75.35% 73.01% 76.01% 75.66%
 
R&D Expenses $1.3B $1.4B $1.2B $1.1B $1B
Selling, General & Admin $2.7B $3.3B $2.6B $2.6B $2.7B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.9B $4.5B $3.7B $3.6B $3.6B
Operating Income $533.1M $530.6M $289.4M $323.3M $323M
 
Net Interest Expenses $11.3M $15.1M $16.7M $13M $18.1M
EBT. Incl. Unusual Items $495.5M $484.6M $332.1M $427.5M $400.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $94.9M $77.8M -$87.3M $124.8M $85.3M
Net Income to Company $495.5M $484.6M $332.1M $427.5M $400.6M
 
Minority Interest in Earnings $3.4M -$19.9M $10.4M $9.5M $10.7M
Net Income to Common Excl Extra Items $400.6M $406.8M $419.4M $302.8M $315.2M
 
Basic EPS (Cont. Ops) $0.35 $0.37 $0.36 $0.26 $0.27
Diluted EPS (Cont. Ops) $0.35 $0.37 $0.36 $0.26 $0.27
Weighted Average Basic Share $1.1B $1.1B $1.1B $1.1B $1.1B
Weighted Average Diluted Share $1.1B $1.1B $1.1B $1.1B $1.1B
 
EBITDA $875.4M $872.3M $584.4M $595.8M $584.8M
EBIT $533.1M $530.6M $289.4M $323.3M $323M
 
Revenue (Reported) $6.1B $6.7B $5.5B $5.1B $5.2B
Operating Income (Reported) $533.1M $530.6M $289.4M $323.3M $323M
Operating Income (Adjusted) $533.1M $530.6M $289.4M $323.3M $323M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.5B $1.3B $1.2B $1.3B $1.3B
Revenue Growth (YoY) 4.06% -15.11% -3.07% 7.5% 1.9%
 
Cost of Revenues $369M $326.3M $252M $284.9M $308.7M
Gross Profit $1.1B $934.2M $969.8M $1B $1B
Gross Profit Margin 75.15% 74.12% 79.38% 78.31% 76.93%
 
R&D Expenses $346.3M $311M $288M $268.2M $249.1M
Selling, General & Admin $725.5M $636.8M $641.8M $652.8M $704.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.1B $947.7M $929.8M $921M $953.4M
Operating Income $44M -$13.5M $40M $107.5M $76.2M
 
Net Interest Expenses $3.7M $3.2M $4.2M $6.3M $9.8M
EBT. Incl. Unusual Items $49.5M -$11.5M $51M $104.3M $98.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.8M -$39.2M $28.4M $26.9M $27.1M
Net Income to Company $46.9M -$14.4M $45.7M $100.5M $99.5M
 
Minority Interest in Earnings $1.9M $1.9M $3.3M $3M $2.6M
Net Income to Common Excl Extra Items $37.7M $27.7M $22.6M $77.4M $71.4M
 
Basic EPS (Cont. Ops) $0.03 $0.02 $0.02 $0.07 $0.06
Diluted EPS (Cont. Ops) $0.03 $0.02 $0.02 $0.07 $0.06
Weighted Average Basic Share $1.1B $1.1B $1.1B $1.1B $1.1B
Weighted Average Diluted Share $1.1B $1.1B $1.1B $1.1B $1.1B
 
EBITDA $130.6M $58M $107.5M $174.3M $142.7M
EBIT $44M -$13.5M $40M $107.5M $76.2M
 
Revenue (Reported) $1.5B $1.3B $1.2B $1.3B $1.3B
Operating Income (Reported) $44M -$13.5M $40M $107.5M $76.2M
Operating Income (Adjusted) $44M -$13.5M $40M $107.5M $76.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6.4B $6.1B $5.5B $5B $5.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.5B $1.5B $1.2B $1B $1.2B
Gross Profit $4.9B $4.6B $4.3B $4B $4.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.5B $1.4B $1.3B $1.1B $1.1B
Selling, General & Admin $2.8B $3.2B $2.6B $2.6B $2.8B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4.3B $4.6B $3.8B $3.7B $3.9B
Operating Income $601.9M -$6M $458.2M $235.8M $333.4M
 
Net Interest Expenses $14M $14.3M $18.4M $19.3M $28.4M
EBT. Incl. Unusual Items $733.7M $6.7M $530.6M $383.2M $447.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $152.2M -$231.8M $171.4M $99.7M $105.8M
Net Income to Company $734.9M -$10M $524.5M $378.6M $451M
 
Minority Interest in Earnings $3.7M -$12.4M $7.7M $11.2M $10.2M
Net Income to Common Excl Extra Items $581.4M $238.5M $359.3M $283.6M $341.6M
 
Basic EPS (Cont. Ops) $0.50 $0.22 $0.31 $0.24 $0.29
Diluted EPS (Cont. Ops) $0.50 $0.22 $0.31 $0.24 $0.29
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $951.9M $305.6M $745.1M $501.3M $597.4M
EBIT $601.9M -$6M $458.2M $235.8M $333.4M
 
Revenue (Reported) $6.4B $6.1B $5.5B $5B $5.4B
Operating Income (Reported) $601.9M -$6M $458.2M $235.8M $333.4M
Operating Income (Adjusted) $601.9M -$6M $458.2M $235.8M $333.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.3B $2.7B $2.7B $2.5B $2.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $727.8M $691.4M $571.3M $540M $603.5M
Gross Profit $2.6B $2B $2.1B $2B $2.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $728.5M $607.5M $587.1M $536M $517.6M
Selling, General & Admin $1.4B $1.3B $1.3B $1.3B $1.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.1B $2B $1.9B $1.8B $1.9B
Operating Income $438M $33.1M $227.4M $158.7M $222.2M
 
Net Interest Expenses $7.1M $6.4M $8.1M $10.9M $16.1M
EBT. Incl. Unusual Items $559.4M $63.4M $256.7M $206.8M $253.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $135M -$179.7M $82.1M $55.5M $76M
Net Income to Company $556.8M $60.5M $251.3M $203M $254.5M
 
Minority Interest in Earnings $3.3M $10.2M $7.4M $8.9M $8.5M
Net Income to Common Excl Extra Items $424.4M $243.1M $174.6M $151.3M $177.6M
 
Basic EPS (Cont. Ops) $0.37 $0.20 $0.15 $0.12 $0.15
Diluted EPS (Cont. Ops) $0.37 $0.20 $0.15 $0.12 $0.15
Weighted Average Basic Share $2.3B $2.3B $2.3B $2.3B $2.3B
Weighted Average Diluted Share $2.3B $2.3B $2.3B $2.3B $2.3B
 
EBITDA $611.1M $180.1M $365.9M $290.2M $355.8M
EBIT $438M $33.1M $227.4M $158.7M $222.2M
 
Revenue (Reported) $3.3B $2.7B $2.7B $2.5B $2.7B
Operating Income (Reported) $438M $33.1M $227.4M $158.7M $222.2M
Operating Income (Adjusted) $438M $33.1M $227.4M $158.7M $222.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $2.3B $2.6B $2B $2B $1.8B
Short Term Investments $2.4M $3.5M -- -- --
Accounts Receivable, Net $1.4B $1.7B $1.4B $1.1B $1.2B
Inventory $770.3M $815.7M $1.1B $1.2B $1.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets $216.7M $193.2M -- -- --
Total Current Assets $4.7B $5.3B $4.7B $4.8B $4.9B
 
Property Plant And Equipment $1.5B $1.4B $1.3B $1.1B $1.1B
Long-Term Investments $400.7M $365.6M $396.9M $386M $436.1M
Goodwill $1.6B $1.6B -- -- --
Other Intangibles $964.7M $782M -- -- --
Other Long-Term Assets $177.4M $171.4M -- -- --
Total Assets $9.9B $10.2B $9.5B $9.2B $9.3B
 
Accounts Payable $256.1M $890.3M $652.4M $158.3M $246.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $762.5M $1.1B -- -- --
Total Current Liabilities $2.3B $2.6B $2.2B $2B $2.5B
 
Long-Term Debt $826.1M $1.1B $907.5M $1.1B $891.3M
Capital Leases -- -- -- -- --
Total Liabilities $3.3B $3.9B $3.3B $3.3B $3.5B
 
Common Stock $407.1M $370.6M $338M $297.2M $300.8M
Other Common Equity Adj -- -- -- -- --
Common Equity $6.4B $6.2B $6B $5.8B $5.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $224.1M $187.1M $169.9M $154.4M $164.2M
Total Equity $6.6B $6.4B $6.2B $5.9B $5.8B
 
Total Liabilities and Equity $9.9B $10.2B $9.5B $9.2B $9.3B
Cash and Short Terms $2.3B $2.6B $2B $2B $1.8B
Total Debt $1.3B $1.2B $974.7M $1.4B $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2.5B $1.8B $1.9B $1.9B $2B
Short Term Investments $6.4M $6.9M -- -- --
Accounts Receivable, Net $1.6B $1.2B $1.3B $1.4B $1.5B
Inventory $807M $790.4M $1.1B $1.3B $1.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $199.6M $189.3M -- -- --
Total Current Assets $5.1B $4B $4.4B $4.8B $5.4B
 
Property Plant And Equipment $1.4B $1.2B $1.1B $1.1B $1B
Long-Term Investments $386.3M $333M $422.8M $406.9M $369.2M
Goodwill $1.6B $1.6B -- -- --
Other Intangibles $962.8M $649.1M -- -- --
Other Long-Term Assets $172.3M $142.2M -- -- --
Total Assets $10.2B $8.7B $8.9B $9.2B $9.7B
 
Accounts Payable $683.6M $530.8M $409.4M $463.7M $546.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $875.5M $749.7M -- -- --
Total Current Liabilities $2.5B $1.8B $2.1B $2.3B $2.6B
 
Long-Term Debt $447.4M $586.6M $569.1M $697.8M $912.4M
Capital Leases -- -- -- -- --
Total Liabilities $3.4B $2.8B $3B $3.3B $3.8B
 
Common Stock $403.2M $310.8M $301.5M $314.5M $304.6M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $224.1M $156M $155.3M $169.6M $171.6M
Total Equity $6.8B $5.9B $5.9B $5.9B $6B
 
Total Liabilities and Equity $10.2B $8.7B $8.9B $9.2B $9.7B
Cash and Short Terms $2.5B $1.8B $1.9B $1.9B $2B
Total Debt $447.4M $586.6M $569.1M $697.8M $912.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $495.5M $484.6M $332.1M $427.5M $400.6M
Depreciation & Amoritzation $342.3M $341.7M $295M $272.5M $261.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $221.8M -$352.7M -- -- --
Change in Inventories -$131.8M -$56.4M -- -- --
Cash From Operations $696.3M $1B -$13.1M $387.2M $197.6M
 
Capital Expenditures $359.7M $360.1M $255M $171.7M $150.7M
Cash Acquisitions -- $10.8M -- -- --
Cash From Investing -$347.7M -$256.7M -$167.7M -$175.1M -$66.2M
 
Dividends Paid (Ex Special Dividend) $432.5M $408.3M $338.7M $317.5M $298.8M
Special Dividend Paid
Long-Term Debt Issued $329.4M $399.7M -- -- --
Long-Term Debt Repaid -$330.2M -$356.3M -- -- --
Repurchase of Common Stock -- -- -- -- $197.5M
Other Financing Activities $18.9K $20.6M -- -- --
Cash From Financing -$527.1M -$435.8M -$181M -$157.1M -$379.2M
 
Beginning Cash (CF) $2.3B $2.6B $2B $2B $1.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$51.9M $541.9M -$312M $258.1M -$256.6M
Ending Cash (CF) $2.3B $3.3B $1.7B $2.5B $1.5B
 
Levered Free Cash Flow $336.7M $686.3M -$268.1M $215.6M $46.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $46.9M -$14.4M $45.7M $100.5M $99.5M
Depreciation & Amoritzation $86.4M $71M $66.7M $64.4M $67.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $748.8M -$170.6M $114.3M $60.7M $145.9M
 
Capital Expenditures $84.5M $64.7M $21.8M $7.8M -$5.9M
Cash Acquisitions -- -- -- -- -$367.8K
Cash From Investing -$69M $7.6M -$28M -$18M -$23.6M
 
Dividends Paid (Ex Special Dividend) -$848.1K -$6M -$5.1M $436.3K -$659.6K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$6.8K -- -- --
Repurchase of Common Stock -- -- -- $133M $13.7K
Other Financing Activities $319.2K -$390.1K -- -- --
Cash From Financing -$48.4M -$12.4M -$35.5M -$136.9M -$43.4M
 
Beginning Cash (CF) $2.5B $1.8B $1.9B $1.9B $2B
Foreign Exchange Rate Adjustment $6.6M $7.9M $34.3M -$133.2M $32.6M
Additions / Reductions $637.9M -$167.5M $85.2M -$227.4M $111.5M
Ending Cash (CF) $3.2B $1.7B $2B $1.5B $2.2B
 
Levered Free Cash Flow $664.3M -$235.3M $92.6M $52.9M $151.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $734.9M -$10M $524.5M $378.6M $451M
Depreciation & Amoritzation $353.1M $316.6M $287.4M $263.4M $266.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.1B $291.6M $333.3M $186.1M $344.8M
 
Capital Expenditures $427.4M $251.1M $97.3M $52.2M $176.6M
Cash Acquisitions -- $10.9M -- -- $86.7M
Cash From Investing -$255.9M -$311.8M -$158.7M -$57.5M -$159.6M
 
Dividends Paid (Ex Special Dividend) $430.8M $371.5M $331.3M $303.1M $305.7M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$376.4K -$356.3M -- -- --
Repurchase of Common Stock -- -- -- $187.5M $9.5M
Other Financing Activities $2.6M $19.1M -- -- --
Cash From Financing -$522.2M -$389.7M -$122.8M -$222.3M -$27.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $504.8M -$103.7M $121.6M -$73.8M $225M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $719.3M $40.5M $236.1M $133.9M $168.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $556.8M $60.5M $251.3M $203M $254.5M
Depreciation & Amoritzation $172.9M $146.5M $137.6M $129M $134.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $618.3M -$140.2M $206.2M $5.7M $153.5M
 
Capital Expenditures $220.5M $187.1M $84.1M $37.4M $74.8M
Cash Acquisitions -- -- -- -- $86.7M
Cash From Investing -$67.9M -$122.1M -$112.3M $5M -$88.5M
 
Dividends Paid (Ex Special Dividend) $208.8M $170.7M $161.8M $147.8M $155.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$14.5K -- -- --
Repurchase of Common Stock -- -- -- $187.5M $34.5K
Other Financing Activities $1.7M $181K -- -- --
Cash From Financing -$254.4M -$206.8M -$147.9M -$213.2M $137.2M
 
Beginning Cash (CF) $4.5B $3.9B $3.7B $3.8B $4B
Foreign Exchange Rate Adjustment $15.9M $133.5M $153.3M -$29.6M $46.4M
Additions / Reductions $311.9M -$335.6M $99.4M -$232.2M $248.7M
Ending Cash (CF) $4.8B $3.7B $4B $3.5B $4.3B
 
Levered Free Cash Flow $397.8M -$327.3M $122.2M -$31.7M $78.7M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

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

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Buy
72
GLTO alert for Dec 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock