Financhill
Buy
55

FELTY Quote, Financials, Valuation and Earnings

Last price:
$18.91
Seasonality move :
1.73%
Day range:
$18.91 - $19.62
52-week range:
$7.92 - $19.62
Dividend yield:
0%
P/E ratio:
19.84x
P/S ratio:
1.41x
P/B ratio:
2.30x
Volume:
12.8K
Avg. volume:
10K
1-year change:
39.35%
Market cap:
$11.2B
Revenue:
$7.4B
EPS (TTM):
$0.95
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $8.3B $8.1B $7.4B $7.6B $7.4B
Revenue Growth (YoY) -0.29% -1.92% -8.04% 2.42% -3.41%
 
Cost of Revenues $6.1B $5.8B $5.4B $5.5B $5.2B
Gross Profit $2.1B $2.3B $2.1B $2.1B $2.1B
Gross Profit Margin 25.73% 28.18% 27.9% 27.9% 28.78%
 
R&D Expenses $316.5M $300.4M $267.2M $249.4M $248.1M
Selling, General & Admin $1.6B $1.6B $1.4B $1.4B $1.3B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.7B $1.6B $1.4B $1.4B $1.3B
Operating Income $453.4M $660.7M $652.4M $730.8M $771.1M
 
Net Interest Expenses $13.6M $15.5M $14.7M $14.5M $21.9M
EBT. Incl. Unusual Items $596.7M $787.4M $706.5M $788.6M $876.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $169.2M $213M $200.1M $221M $242.6M
Net Income to Company $596.7M $787.4M $706.5M $788.6M $876.8M
 
Minority Interest in Earnings $32.2M $52.5M $53.8M $46.5M $29.1M
Net Income to Common Excl Extra Items $427.5M $574.5M $506.5M $567.6M $634.2M
 
Basic EPS (Cont. Ops) $0.69 $0.91 $0.79 $0.91 $1.05
Diluted EPS (Cont. Ops) $0.69 $0.91 $0.79 $0.91 $1.05
Weighted Average Basic Share $571.4M $571.3M $571.3M $571.3M $574.1M
Weighted Average Diluted Share $571.4M $571.3M $571.3M $571.3M $574.1M
 
EBITDA $802.7M $1B $997.6M $1.1B $1.1B
EBIT $453.4M $660.7M $652.4M $730.8M $771.1M
 
Revenue (Reported) $8.3B $8.1B $7.4B $7.6B $7.4B
Operating Income (Reported) $453.4M $660.7M $652.4M $730.8M $771.1M
Operating Income (Adjusted) $453.4M $660.7M $652.4M $730.8M $771.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.9B $1.8B $1.8B $1.7B $2B
Revenue Growth (YoY) 6.45% -6.83% 1.34% -1.84% 14.48%
 
Cost of Revenues $1.4B $1.3B $1.3B $1.3B $1.5B
Gross Profit $492.3M $456M $468.6M $480.4M $506.6M
Gross Profit Margin 26.09% 25.94% 26.3% 27.47% 25.3%
 
R&D Expenses $77.1M $66.4M $59.4M -- --
Selling, General & Admin $392.5M $334.2M $327.9M $325.7M $341.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $392.5M $334.2M $327.9M $325.7M $341.5M
Operating Income $99.9M $121.8M $140.6M $154.7M $165.1M
 
Net Interest Expenses $3.9M $3.4M $3.5M $5.6M $5.4M
EBT. Incl. Unusual Items $137.4M $131.1M $136.8M $246.5M $158.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $45.7M $43.8M $43.5M $77.9M $46.7M
Net Income to Company -- -- -- $237.2M $160.9M
 
Minority Interest in Earnings $9.9M $12.6M $10M $7.4M $5.7M
Net Income to Common Excl Extra Items $91.7M $87.3M $93.3M $168.6M $112.1M
 
Basic EPS (Cont. Ops) $0.14 $0.13 $0.15 $0.28 $0.18
Diluted EPS (Cont. Ops) $0.14 $0.13 $0.15 $0.28 $0.18
Weighted Average Basic Share $571.4M $571.3M $571.3M $571.3M $589.5M
Weighted Average Diluted Share $571.4M $571.3M $571.3M $571.3M $589.5M
 
EBITDA $186.7M $202.2M $228M $244.9M $268.8M
EBIT $99.9M $121.8M $140.6M $154.7M $165.1M
 
Revenue (Reported) $1.9B $1.8B $1.8B $1.7B $2B
Operating Income (Reported) $99.9M $121.8M $140.6M $154.7M $165.1M
Operating Income (Adjusted) $99.9M $121.8M $140.6M $154.7M $165.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $8.5B $7.8B $7.6B $7.4B $7.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.4B $5.6B $5.5B $5.3B $5.7B
Gross Profit $2.2B $2.2B $2.1B $2.1B $2.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $314.7M $276.9M $263.1M -- --
Selling, General & Admin $1.6B $1.5B $1.4B $1.3B $1.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.6B $1.5B $1.4B $1.3B $1.4B
Operating Income $557.7M $704.4M $709.2M $742M $795.5M
 
Net Interest Expenses $14.1M $15.1M $14.8M $18.1M $22.4M
EBT. Incl. Unusual Items $757.4M $822.9M $734.8M $867.9M $791.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $212.4M $230.9M $206.2M $246.1M $214.4M
Net Income to Company -- -- -- -- $797.7M
 
Minority Interest in Earnings $42.9M $54.4M $49.6M $43.1M $22.9M
Net Income to Common Excl Extra Items $545M $592M $528.5M $621.8M $576.9M
 
Basic EPS (Cont. Ops) $0.88 $0.94 $0.84 $1.01 $0.95
Diluted EPS (Cont. Ops) $0.88 $0.94 $0.84 $1.01 $0.95
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $914.7M $1.1B $1.1B $1.1B $1.2B
EBIT $557.7M $704.4M $709.2M $742M $795.5M
 
Revenue (Reported) $8.5B $7.8B $7.6B $7.4B $7.8B
Operating Income (Reported) $557.7M $704.4M $709.2M $742M $795.5M
Operating Income (Adjusted) $557.7M $704.4M $709.2M $742M $795.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.6B $3.3B $3.5B $3.3B $3.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.7B $2.5B $2.6B $2.4B $2.7B
Gross Profit $928.4M $871.3M $912.6M $902M $975.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $147.4M $124.2M $119.9M -- --
Selling, General & Admin $780.1M $673.4M $665.4M $636.6M $687.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $780.1M $673.4M $665.4M $636.6M $687.3M
Operating Income $148.3M $197.8M $247.3M $265.4M $288.2M
 
Net Interest Expenses $7.2M $6.8M $6.9M $10.5M $11M
EBT. Incl. Unusual Items $211.1M $257.9M $280.2M $365.3M $277.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $64M $84.5M $89.6M $115.6M $86.6M
Net Income to Company -- -- -- $355.9M $279.2M
 
Minority Interest in Earnings $19.8M $22.3M $17.8M $14.8M $8.5M
Net Income to Common Excl Extra Items $147.1M $173.4M $190.6M $249.7M $190.5M
 
Basic EPS (Cont. Ops) $0.22 $0.26 $0.30 $0.41 $0.31
Diluted EPS (Cont. Ops) $0.22 $0.26 $0.30 $0.41 $0.31
Weighted Average Basic Share $1.1B $1.1B $1.1B $1.1B $1.2B
Weighted Average Diluted Share $1.1B $1.1B $1.1B $1.1B $1.2B
 
EBITDA $323.1M $362.4M $421.1M $445.2M $495.8M
EBIT $148.3M $197.8M $247.3M $265.4M $288.2M
 
Revenue (Reported) $3.6B $3.3B $3.5B $3.3B $3.7B
Operating Income (Reported) $148.3M $197.8M $247.3M $265.4M $288.2M
Operating Income (Adjusted) $148.3M $197.8M $247.3M $265.4M $288.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $692.7M $765.9M $636.4M $437.3M $424.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.9B $2.9B $2.9B $2.8B $2.7B
Inventory $1.7B $1.4B $1.5B $1.5B $1.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $451.7M $502.9M $312.7M $268.4M $312M
Total Current Assets $5.7B $5.6B $5.4B $5B $5.1B
 
Property Plant And Equipment $1.9B $1.9B $2.1B $2.1B $2.3B
Long-Term Investments $1.2B $1B $817.4M $796.3M $729.1M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $152.3M $130.6M $106.4M $74.8M $73.9M
Total Assets $9.5B $9.2B $8.9B $8.4B $8.8B
 
Accounts Payable $1.5B $1.4B $1.5B $1.4B $1.3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $166.6M $160.5M $174.6M $134M $95.5M
Other Current Liabilities $288.8M $293.8M $265.7M $251.9M $373.3M
Total Current Liabilities $3.2B $3.2B $3.4B $3.1B $2.9B
 
Long-Term Debt $1.6B $1.2B $717.5M $421.6M $510.1M
Capital Leases -- -- -- -- --
Total Liabilities $5.3B $4.9B $4.6B $4B $3.9B
 
Common Stock $430.6M $392.1M $357.5M $314.4M $318.2M
Other Common Equity Adj -- -- -- -- --
Common Equity $3.8B $3.9B $3.9B $4B $4.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $400.5M $418.8M $413.1M $389.5M $260.1M
Total Equity $4.2B $4.3B $4.3B $4.4B $4.9B
 
Total Liabilities and Equity $9.5B $9.2B $8.9B $8.4B $8.8B
Cash and Short Terms $692.7M $765.9M $636.4M $437.3M $424.9M
Total Debt $1.8B $1.6B $1.3B $744M $606.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $885.7M $770.2M $403M $457.6M $378.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.5B $2.1B $2.3B $2.4B $2.5B
Inventory $1.4B $1.4B $1.6B $1.7B $1.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $507.8M $519.1M $367M $352.3M --
Total Current Assets $5.4B $4.8B $4.7B $5B $5B
 
Property Plant And Equipment $2B $1.7B $2B $2.3B $2.4B
Long-Term Investments $1.2B $715.6M $654.1M $749.4M $831M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $265.1M $238.5M $232.5M $203M --
Total Assets $9.2B $7.8B $7.9B $8.6B $8.8B
 
Accounts Payable $1.2B $1.2B $1.3B $1.2B $1.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $958.1M $724.4M $726.4M $735.1M --
Total Current Liabilities $3B $3B $2.9B $2.8B $2.8B
 
Long-Term Debt $1B $341.4M $238.6M $420.7M $305.2M
Capital Leases -- -- -- -- --
Total Liabilities $5B $4B $3.9B $3.9B $3.7B
 
Common Stock $426.5M $328.8M $318.9M $332.7M $322.2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $410M $356M $366.3M $411.7M $263.7M
Total Equity $4.3B $3.7B $4B $4.8B $5.1B
 
Total Liabilities and Equity $9.2B $7.8B $7.9B $8.6B $8.8B
Cash and Short Terms $885.7M $770.2M $403M $457.6M $378.4M
Total Debt $1B $445M $238.6M $420.7M $305.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $596.7M $787.4M $706.5M $788.6M $876.8M
Depreciation & Amoritzation $341.3M $355.7M $339M $358.7M $376.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$196.6M -$6.7M -$209.9M -$246.9M $77.2M
Change in Inventories $70.8M -$50.8M -$189.7M -$147.7M -$76.5M
Cash From Operations $253.9M $683.5M $857.2M $586.8M $950.6M
 
Capital Expenditures $194M $294.1M $450.7M $463.1M $569.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing $222.4M -$198.9M -$365.3M -$431.7M -$415.8M
 
Dividends Paid (Ex Special Dividend) $107.7M $114.4M $115.9M $118.5M $140.5M
Special Dividend Paid
Long-Term Debt Issued $586.4M -- -- $103.9M $164.9M
Long-Term Debt Repaid -$161.8M -$39.2M -$224.6M -$366.5M -$187.2M
Repurchase of Common Stock $122.6K $169.1K $73.8K $179.8K $15.5M
Other Financing Activities $981.1K -$1.5M -$51.8K -$13.9K -$6.6K
Cash From Financing -$373.6M -$381.7M -$569.6M -$317.2M -$565.7M
 
Beginning Cash (CF) $681.7M $752.6M $632.4M $433.1M $419.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $109.1M $142.5M -$54M -$128.8M -$26.7M
Ending Cash (CF) $797.2M $934.8M $602.1M $337.5M $396.6M
 
Levered Free Cash Flow $59.9M $389.4M $406.5M $123.8M $381.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- $237.2M $160.9M
Depreciation & Amoritzation -- -- -- $86.9M $105M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -$1M -$128.6M
Change in Inventories -- -- -- -$13.1M -$9.2M
Cash From Operations -- -- -- $138.4M $170.3M
 
Capital Expenditures -- -- -- $100.3M $221.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- $7.7M -$157.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- $203.5K -$366.7K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- $51.5K $34.3K
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -$135.4M -$47.6M
 
Beginning Cash (CF) $870.2M $766.3M $399.3M $452.3M $372.8M
Foreign Exchange Rate Adjustment -- -- -- -$14.5M $7.9M
Additions / Reductions -- -- -- -$3.8M -$26.5M
Ending Cash (CF) -- -- -- $434M $354.2M
 
Levered Free Cash Flow -- -- -- $38M -$51.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- $797.7M
Depreciation & Amoritzation -- -- -- -- $407.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- -$134.8M
Change in Inventories -- -- -- -- -$66.3M
Cash From Operations -- -- -- -- $632M
 
Capital Expenditures -- -- -- $267.6M $725.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- -$556.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $157.7M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- $15.3M
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- -$142.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- -$66M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- -$93.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- $355.9M $279.2M
Depreciation & Amoritzation -- -- -- $176.5M $208.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- $501.4M $289.6M
Change in Inventories -- -- -- -$123.7M -$113.7M
Cash From Operations -- -- -- $563.5M $247.4M
 
Capital Expenditures -- -- -- $267.6M $359.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$165.8M -$307.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- $68.9M $86.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$34.6K
Repurchase of Common Stock -- -- -- $70.8K $62K
Other Financing Activities -- -- -- -- -$27.7K
Cash From Financing -- -- -- -$412.6M $9.2M
 
Beginning Cash (CF) $1.7B $1.5B $736.1M $863.6M $786.4M
Foreign Exchange Rate Adjustment -- -- -- $1.8M -$1.7M
Additions / Reductions -- -- -- -$13.2M -$52.5M
Ending Cash (CF) -- -- -- $852.2M $732.2M
 
Levered Free Cash Flow -- -- -- $295.9M -$112.3M

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
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

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
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock