Financhill
Buy
53

SIEGY Quote, Financials, Valuation and Earnings

Last price:
$140.40
Seasonality move :
2.74%
Day range:
$140.11 - $141.00
52-week range:
$94.55 - $146.89
Dividend yield:
1.94%
P/E ratio:
21.17x
P/S ratio:
2.55x
P/B ratio:
3.01x
Volume:
66.2K
Avg. volume:
170.6K
1-year change:
40.79%
Market cap:
$219.9B
Revenue:
$87.1B
EPS (TTM):
$6.63
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $74.4B $77.8B $79.9B $82.3B $87.1B
Revenue Growth (YoY) 20.3% 4.59% 2.64% 3.05% 5.85%
 
Cost of Revenues $47.2B $49.9B $48.8B $50B $53.6B
Gross Profit $27.2B $27.9B $31.1B $32.3B $33.6B
Gross Profit Margin 36.52% 35.91% 38.88% 39.28% 38.52%
 
R&D Expenses $5.8B $6B $6.5B $6.8B $7.2B
Selling, General & Admin $13.4B $13.9B $14.5B $15.2B $16.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $19.2B $19.9B $21B $22B $23.6B
Operating Income $8B $8B $10.1B $10.4B $10B
 
Net Interest Expenses $769.6M $744.9M $1.5B $1.9B $1.8B
EBT. Incl. Unusual Items $9.5B $10B $10.9B $11.3B $11.5B
Earnings of Discontinued Ops. $1.3B -$22.7M $3.2M $92.1M $2.3B
Income Tax Expense $2.2B $3B $2.8B $2.5B $2.8B
Net Income to Company $8B $4.7B $9.1B $9.7B $11.5B
 
Minority Interest in Earnings $641.7M $723.3M $617.6M $749M $846.8M
Net Income to Common Excl Extra Items $6.7B $4.8B $9.1B $9.7B $9.2B
 
Basic EPS (Cont. Ops) $3.92 $2.51 $5.36 $5.70 $6.76
Diluted EPS (Cont. Ops) $3.87 $2.49 $5.29 $5.63 $6.69
Weighted Average Basic Share $1.6B $1.6B $1.6B $1.6B $1.6B
Weighted Average Diluted Share $1.6B $1.6B $1.6B $1.6B $1.6B
 
EBITDA $11.7B $11.8B $13.8B $13.8B $13.7B
EBIT $8B $8B $10.1B $10.4B $10B
 
Revenue (Reported) $74.4B $77.8B $79.9B $82.3B $87.1B
Operating Income (Reported) $8B $8B $10.1B $10.4B $10B
Operating Income (Adjusted) $8B $8B $10.1B $10.4B $10B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $20.6B $20.7B $22.4B $22.9B $25B
Revenue Growth (YoY) 18.74% 0.72% 8.29% 1.94% 9.52%
 
Cost of Revenues $13.1B $13B $13.6B $14.2B $15.6B
Gross Profit $7.4B $7.7B $8.8B $8.7B $9.5B
Gross Profit Margin 36.16% 37.29% 39.37% 38.09% 37.83%
 
R&D Expenses $1.7B $1.6B $1.8B $1.8B $2B
Selling, General & Admin $3.8B $3.7B $4B $4B $4.8B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $5.5B $5.3B $5.8B $5.8B $6.8B
Operating Income $1.9B $2.4B $3B $2.9B $2.6B
 
Net Interest Expenses $209.8M $178.2M $401.4M $517.4M $507.1M
EBT. Incl. Unusual Items $2.5B $3.5B $3.3B $3.1B $2.8B
Earnings of Discontinued Ops. $70.7M -$2M -$15.2M -$67M -$32.7M
Income Tax Expense $673.1M $960.4M $1B $798.6M $607.6M
Net Income to Company $1.6B $3.1B $2.1B $2.3B $2.4B
 
Minority Interest in Earnings $191M $213.4M $200.2M $236.2M $254.7M
Net Income to Common Excl Extra Items $1.5B $2.9B $2.1B $2.4B $2.2B
 
Basic EPS (Cont. Ops) $0.85 $1.70 $1.18 $1.33 $1.21
Diluted EPS (Cont. Ops) $0.84 $1.69 $1.17 $1.31 $1.20
Weighted Average Basic Share $1.6B $1.6B $1.6B $1.6B $1.6B
Weighted Average Diluted Share $1.6B $1.6B $1.6B $1.6B $1.6B
 
EBITDA $2.9B $3.3B $3.9B $3.8B $3.7B
EBIT $1.9B $2.4B $3B $2.9B $2.6B
 
Revenue (Reported) $20.6B $20.7B $22.4B $22.9B $25B
Operating Income (Reported) $1.9B $2.4B $3B $2.9B $2.6B
Operating Income (Adjusted) $1.9B $2.4B $3B $2.9B $2.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $74.4B $77.7B $81.4B $82.3B $87.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $47.2B $49.8B $50B $50B $53.7B
Gross Profit $27.2B $27.9B $31.4B $32.3B $33.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5.8B $6B $6.6B $6.8B $7.3B
Selling, General & Admin $13.4B $13.9B $14.7B $15.4B $16.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $19.2B $19.9B $21.2B $22B $23.7B
Operating Income $8B $8B $10.2B $10.4B $10B
 
Net Interest Expenses $770.4M $746.9M $1.5B $1.9B $1.8B
EBT. Incl. Unusual Items $9.5B $9.9B $11B $11.3B $11.5B
Earnings of Discontinued Ops. $1.3B -$22.1M $33.2M $91.9M $2.2B
Income Tax Expense $2.2B $2.9B $2.9B $2.5B $2.8B
Net Income to Company $8B $4.8B $9.2B $9.7B $11.5B
 
Minority Interest in Earnings $640.1M $723.3M $619.1M $749.9M $851M
Net Income to Common Excl Extra Items $6.7B $4.7B $9.1B $9.7B $9.2B
 
Basic EPS (Cont. Ops) $3.93 $2.49 $5.37 $5.70 $6.71
Diluted EPS (Cont. Ops) $3.88 $2.45 $5.30 $5.63 $6.63
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $11.7B $11.8B $14B $13.8B $13.7B
EBIT $8B $8B $10.2B $10.4B $10B
 
Revenue (Reported) $74.4B $77.7B $81.4B $82.3B $87.4B
Operating Income (Reported) $8B $8B $10.2B $10.4B $10B
Operating Income (Adjusted) $8B $8B $10.2B $10.4B $10B
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $77.7B $81.4B $82.3B $87.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $49.8B $50B $50B $53.7B --
Gross Profit $27.9B $31.4B $32.3B $33.7B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $6B $6.6B $6.8B $7.3B --
Selling, General & Admin $13.9B $14.7B $15.4B $16.4B --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $19.9B $21.2B $22B $23.7B --
Operating Income $8B $10.2B $10.4B $10B --
 
Net Interest Expenses $746.9M $1.5B $1.9B $1.8B --
EBT. Incl. Unusual Items $9.9B $11B $11.3B $11.5B --
Earnings of Discontinued Ops. -$22.1M $33.2M $91.9M $2.2B --
Income Tax Expense $2.9B $2.9B $2.5B $2.8B --
Net Income to Company $4.8B $9.2B $9.7B $11.5B --
 
Minority Interest in Earnings $723.3M $619.1M $749.9M $851M --
Net Income to Common Excl Extra Items $4.7B $9.1B $9.7B $9.2B --
 
Basic EPS (Cont. Ops) $2.49 $5.37 $5.70 $6.71 --
Diluted EPS (Cont. Ops) $2.45 $5.30 $5.63 $6.63 --
Weighted Average Basic Share $6.4B $6.3B $6.3B $6.3B --
Weighted Average Diluted Share $6.5B $6.4B $6.4B $6.4B --
 
EBITDA $11.8B $14B $13.8B $13.7B --
EBIT $8B $10.2B $10.4B $10B --
 
Revenue (Reported) $77.7B $81.4B $82.3B $87.4B --
Operating Income (Reported) $8B $10.2B $10.4B $10B --
Operating Income (Adjusted) $8B $10.2B $10.4B $10B --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $12.4B $11.5B $11.8B $11.4B $18.2B
Short Term Investments $2.9B $2.5B $2.6B $2.6B --
Accounts Receivable, Net $23.1B $21.8B $24.4B $25.6B $26.7B
Inventory $10.2B $10.4B $12.2B $12.2B $12.4B
Prepaid Expenses -- -- $574.9M $303.8M --
Other Current Assets $2B $348.9M $2.1B $1.8B --
Total Current Assets $60.6B $57.6B $64.2B $68.5B $76B
 
Property Plant And Equipment $12.8B $11.5B $12.6B $13.7B $15.3B
Long-Term Investments $35.4B $30.2B $27.4B $31.7B $37.1B
Goodwill $34.4B $33.3B $34.1B $35.1B --
Other Intangibles $12.6B $12B $11.3B $10.7B --
Other Long-Term Assets $2.5B $1.5B $1.6B $2.5B --
Total Assets $161.5B $148.4B $153.6B $165B $195.3B
 
Accounts Payable $10.2B $10.1B $10.7B $9.9B $10.8B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $813.1M $691M $733.5M $809.8M --
Other Current Liabilities $1.9B $1.7B $2.1B $2.1B --
Total Current Liabilities $46.4B $41.8B $47.6B $49B $55.5B
 
Long-Term Debt $47.4B $43.1B $41.4B $46.1B $52.7B
Capital Leases -- -- -- -- --
Total Liabilities $104.7B $94.7B $97.4B $102.2B $115B
 
Common Stock $3B $2.5B $2.5B $2.7B $2.8B
Other Common Equity Adj -- -- -- -- --
Common Equity $51.2B $47.9B $50.6B $57.2B $73.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $5.6B $5.8B $5.6B $5.5B $7.2B
Total Equity $56.8B $53.7B $56.2B $62.8B $80.3B
 
Total Liabilities and Equity $161.5B $148.4B $153.6B $165B $195.3B
Cash and Short Terms $12.4B $11.5B $11.8B $11.4B $18.2B
Total Debt $48.2B $43.8B $42.1B $46.9B $53.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $12.4B $11.5B $11.8B $11.4B $18.2B
Short Term Investments $2.9B $2.5B $2.6B $2.6B --
Accounts Receivable, Net $23.1B $21.8B $24.4B $25.6B $26.7B
Inventory $10.2B $10.4B $12.2B $12.2B $12.4B
Prepaid Expenses -- -- $574.9M $303.8M --
Other Current Assets $2B $348.9M $2.1B $1.8B --
Total Current Assets $60.6B $57.6B $64.2B $68.5B $76B
 
Property Plant And Equipment $12.8B $11.5B $12.6B $13.7B $15.3B
Long-Term Investments $35.4B $30.2B $27.4B $31.7B $37.1B
Goodwill $34.4B $33.3B $34.1B $35.1B --
Other Intangibles $12.6B $12B $11.3B $10.7B --
Other Long-Term Assets $2.5B $1.5B $1.6B $2.5B --
Total Assets $161.5B $148.4B $153.6B $165B $195.3B
 
Accounts Payable $10.2B $10.1B $10.7B $9.9B $10.8B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $813.1M $691M $733.5M $809.8M --
Other Current Liabilities $1.9B $1.7B $2.1B $2.1B --
Total Current Liabilities $46.4B $41.8B $47.6B $49B $55.5B
 
Long-Term Debt $47.4B $43.1B $41.4B $46.1B $52.7B
Capital Leases -- -- -- -- --
Total Liabilities $104.7B $94.7B $97.4B $102.2B $115B
 
Common Stock $3B $2.5B $2.5B $2.7B $2.8B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $5.6B $5.8B $5.6B $5.5B $7.2B
Total Equity $56.8B $53.7B $56.2B $62.8B $80.3B
 
Total Liabilities and Equity $161.5B $148.4B $153.6B $165B $195.3B
Cash and Short Terms $12.4B $11.5B $11.8B $11.4B $18.2B
Total Debt $48.2B $43.8B $42.1B $46.9B $53.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $8B $4.7B $9.1B $9.7B $11.5B
Depreciation & Amoritzation $3.7B $3.8B $3.8B $3.4B $3.7B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$2.6B -$1.5B -$2.1B -$1.5B -$515.6M
Change in Inventories -$530.6M -$1.6B -$1.4B -$87.8M $100.5M
Cash From Operations $11.1B $10.2B $11.8B $11.1B $12.7B
 
Capital Expenditures $2.1B $2.3B $2.3B $2.3B $2.7B
Cash Acquisitions $17.2B $2.4B $434.1M $447.7M $15.7B
Cash From Investing -$18.5B -$2.7B -$3.4B -$3.6B -$12.5B
 
Dividends Paid (Ex Special Dividend) $3.4B $3.5B $3.6B $4B $4.5B
Special Dividend Paid
Long-Term Debt Issued $9.9B $5.4B $2.6B $7.3B --
Long-Term Debt Repaid -$5.1B -$7.2B -$5.6B -$6.6B --
Repurchase of Common Stock $653.7M $2B $1.4B $4.1B $2.5B
Other Financing Activities -- -- $3.2M -$20.6M --
Cash From Financing $1.8B -$7.2B -$8B -$8B $5.9B
 
Beginning Cash (CF) $11.1B $10.3B $10.7B $10.2B $17B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.4B $1B -$414.9M -$777.2M $5.7B
Ending Cash (CF) $5.9B $12B $9.5B $9.2B $22.2B
 
Levered Free Cash Flow $9B $7.9B $9.5B $8.8B $10B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.6B $3.1B $2.1B $2.3B $2.4B
Depreciation & Amoritzation $960.9M $877.3M $915.2M $883.1M $1.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$524.8M -$800M -$1B -$648.5M $312M
Change in Inventories $414M $274.2M $516.1M $1.1B $628.2M
Cash From Operations $4.9B $4B $5.4B $5.8B $6.4B
 
Capital Expenditures $738M $729.9M $790.3M $735.8M $989.2M
Cash Acquisitions $691.5M $1.7B $258.2M $18.8M $5.1B
Cash From Investing -$1.9B -$407M -$1.4B -$1.5B -$6.8B
 
Dividends Paid (Ex Special Dividend) -$11.4M -$89.4M $29.3M $4.1M $153.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$83.8M $3.3B -$52.8M $53.6M --
Long-Term Debt Repaid -$3B -$161.6M -$1.9B -$774.2M --
Repurchase of Common Stock $620.2M $1.1B $410.9M $689M $959M
Other Financing Activities $1.2M -- $2.1M -$7.7M --
Cash From Financing -$4.6B -$3.4B -$3.8B -$2.6B $540M
 
Beginning Cash (CF) $11.1B $10.3B $10.7B $10.2B $17B
Foreign Exchange Rate Adjustment $184.2M $128M $50.2M -$159.3M -$137.1M
Additions / Reductions -$1.3B $339.2M $296.1M $1.6B $44.7M
Ending Cash (CF) $9.9B $10.7B $11B $11.7B $16.9B
 
Levered Free Cash Flow $4.2B $3.3B $4.6B $5.1B $5.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $8B $4.8B $9.2B $9.7B $11.5B
Depreciation & Amoritzation $3.7B $3.8B $3.8B $3.4B $3.8B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$2.6B -$1.5B -$2.1B -$1.5B -$518.8M
Change in Inventories -$531.7M -$1.6B -$1.4B -$70.3M $101.1M
Cash From Operations $11.1B $10.2B $11.9B $11B $12.8B
 
Capital Expenditures $2.1B $2.3B $2.3B $2.2B $2.7B
Cash Acquisitions $17.2B $2.4B $437.3M $420.1M $15.8B
Cash From Investing -$18.6B -$2.7B -$3.4B -$3.6B -$12.6B
 
Dividends Paid (Ex Special Dividend) $3.4B $3.5B $3.6B $4B $4.5B
Special Dividend Paid
Long-Term Debt Issued -- -- $2.6B $7.3B --
Long-Term Debt Repaid -$5.1B -$7.2B -$5.6B -$6.6B --
Repurchase of Common Stock $655.1M $2B $1.4B $4.1B $2.5B
Other Financing Activities -- -- -- -$20.6M --
Cash From Financing $1.8B -$7.2B -$8.1B -$8B $6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.4B $1B -$417.9M -$776.5M $5.7B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $9.1B $8B $9.5B $8.8B $10.1B
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders $4.8B $9.2B $9.7B $11.5B --
Depreciation & Amoritzation $3.8B $3.8B $3.4B $3.8B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.5B -$2.1B -$1.5B -$518.8M --
Change in Inventories -$1.6B -$1.4B -$70.3M $101.1M --
Cash From Operations $10.2B $11.9B $11B $12.8B --
 
Capital Expenditures $2.3B $2.3B $2.2B $2.7B --
Cash Acquisitions $2.4B $437.3M $420.1M $15.8B --
Cash From Investing -$2.7B -$3.4B -$3.6B -$12.6B --
 
Dividends Paid (Ex Special Dividend) $3.5B $3.6B $4B $4.5B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5.4B $2.6B $7.3B $800.7M --
Long-Term Debt Repaid -$7.2B -$5.6B -$6.6B -$3.5B --
Repurchase of Common Stock $2B $1.4B $4.1B $2.5B --
Other Financing Activities -- $3.2M -$20.6M -$1.1M --
Cash From Financing -$7.2B -$8.1B -$8B $6B --
 
Beginning Cash (CF) $45.2B $42.2B $38.8B $62.3B --
Foreign Exchange Rate Adjustment $736.7M -$774.6M -$238.3M -$498.8M --
Additions / Reductions $1B -$417.9M -$776.5M $5.7B --
Ending Cash (CF) $47B $41B $37.7B $67.5B --
 
Levered Free Cash Flow $8B $9.5B $8.8B $10.1B --

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