Financhill
Buy
61

UDIRF Quote, Financials, Valuation and Earnings

Last price:
$27.34
Seasonality move :
5.85%
Day range:
$27.34 - $27.34
52-week range:
$15.89 - $28.48
Dividend yield:
1.64%
P/E ratio:
32.24x
P/S ratio:
0.70x
P/B ratio:
0.88x
Volume:
--
Avg. volume:
--
1-year change:
72.03%
Market cap:
$4.7B
Revenue:
$6.8B
EPS (TTM):
$0.85
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $6.1B $6.7B $6.2B $6.7B $6.8B
Revenue Growth (YoY) 5.25% 9.07% -6.85% 8.05% 1.92%
 
Cost of Revenues $4.5B $4.6B $4.3B $4.6B $4.9B
Gross Profit $1.6B $2.1B $1.9B $2.1B $2B
Gross Profit Margin 26.66% 31.79% 31.18% 30.79% 29.11%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.3B $1.2B $1.3B $1.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1B $1.2B $1.2B $1.3B $1.4B
Operating Income $605.6M $936.4M $780.5M $782.6M $642.1M
 
Net Interest Expenses $29.2M $40.9M $39.7M $101.7M $159.4M
EBT. Incl. Unusual Items $613M $942.1M $781.1M $709M $358.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $213.7M $295.7M $259.3M $254.5M $264.2M
Net Income to Company $420.4M $618.4M $488.4M $391.6M $63.1M
 
Minority Interest in Earnings $89.2M $126.1M $102.5M $140M $114.5M
Net Income to Common Excl Extra Items $420.4M $618.4M $488.4M $391.6M $63.1M
 
Basic EPS (Cont. Ops) $1.77 $2.63 $2.07 $1.46 -$0.30
Diluted EPS (Cont. Ops) $1.76 $2.62 $2.06 $1.43 -$0.30
Weighted Average Basic Share $187.3M $187.1M $186.7M $172.8M $172.8M
Weighted Average Diluted Share $188.4M $187.6M $187.2M $175.4M $172.8M
 
EBITDA $1.1B $1.5B $1.3B $1.4B $1.4B
EBIT $605.6M $936.4M $780.5M $782.6M $642.1M
 
Revenue (Reported) $6.1B $6.7B $6.2B $6.7B $6.8B
Operating Income (Reported) $605.6M $936.4M $780.5M $782.6M $642.1M
Operating Income (Adjusted) $605.6M $936.4M $780.5M $782.6M $642.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.6B $1.5B $1.7B $1.7B $1.5B
Revenue Growth (YoY) 5.82% -9.01% 13.71% 1.41% -13.44%
 
Cost of Revenues $1.1B $982.3M $1.1B $1.2B $982.1M
Gross Profit $567.2M $510.9M $566.5M $563.2M $508.3M
Gross Profit Margin 34.56% 34.21% 33.36% 32.71% 34.1%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $318.2M $285.4M $336.7M $334.7M $347.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $342M $315.2M $369M $373M $386.6M
Operating Income $225.1M $195.6M $197.5M $190.2M $121.7M
 
Net Interest Expenses $7.6M $12.1M $28.9M $43.5M $51.3M
EBT. Incl. Unusual Items $230.5M $204.1M $177.9M $157M $96M
Earnings of Discontinued Ops. -- -- -- -- $35.4M
Income Tax Expense $67.6M $59.8M $63.6M $79.7M $46.5M
Net Income to Company $155.2M $139.3M $100.3M $76.9M $56.1M
 
Minority Interest in Earnings $35.1M $27.4M $27.5M $33.5M $31.6M
Net Income to Common Excl Extra Items $155.2M $139.3M $100.3M $76.9M $50.7M
 
Basic EPS (Cont. Ops) $0.64 $0.60 $0.42 $0.25 $0.32
Diluted EPS (Cont. Ops) $0.64 $0.60 $0.42 $0.25 $0.32
Weighted Average Basic Share $187.2M $186.7M $172.8M $172.8M $172.8M
Weighted Average Diluted Share $188.4M $187.6M $173.3M $172.8M $172.8M
 
EBITDA $365.8M $317.5M $344.1M $337.5M $315.2M
EBIT $225.1M $195.6M $197.5M $190.2M $121.7M
 
Revenue (Reported) $1.6B $1.5B $1.7B $1.7B $1.5B
Operating Income (Reported) $225.1M $195.6M $197.5M $190.2M $121.7M
Operating Income (Adjusted) $225.1M $195.6M $197.5M $190.2M $121.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6.6B $6.4B $6.5B $6.8B $6.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.5B $4.2B $4.4B $4.6B $4.7B
Gross Profit $2.1B $2.2B $2.2B $2.2B $2.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.3B $1.2B $1.3B $1.4B $1.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.4B $1.4B $1.4B $1.5B $1.6B
Operating Income $763.3M $832M $755.1M $709.9M $542M
 
Net Interest Expenses $26.7M $54.4M $81.7M $141.6M $174.6M
EBT. Incl. Unusual Items $783.5M $832.8M $710.5M $607.3M $256.1M
Earnings of Discontinued Ops. -- -- -- -- $35.4M
Income Tax Expense $245.6M $274.1M $252.5M $243.8M $219.2M
Net Income to Company $562.1M $519M $408.6M $123.1M $236.6M
 
Minority Interest in Earnings $108.8M $102.1M $124M $123.7M $114.7M
Net Income to Common Excl Extra Items $562.1M $519M $408.6M $123.1M $226.2M
 
Basic EPS (Cont. Ops) $2.42 $2.23 $1.60 -$0.00 $0.85
Diluted EPS (Cont. Ops) $2.40 $2.23 $1.60 -$0.01 $0.85
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.3B $1.4B $1.3B $1.3B $1.3B
EBIT $763.3M $832M $755.1M $709.9M $542M
 
Revenue (Reported) $6.6B $6.4B $6.5B $6.8B $6.8B
Operating Income (Reported) $763.3M $832M $755.1M $709.9M $542M
Operating Income (Adjusted) $763.3M $832M $755.1M $709.9M $542M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5B $4.7B $5B $5.1B $5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.2B $3B $3.3B $3.4B $3.4B
Gross Profit $1.8B $1.6B $1.7B $1.7B $1.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $949.1M $901.9M $973.7M $1B $1.1B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1B $991.3M $1.1B $1.1B $1.2B
Operating Income $745.1M $633.4M $611.4M $535.3M $434.6M
 
Net Interest Expenses $16.9M $33.1M $74.6M $110.1M $136.6M
EBT. Incl. Unusual Items $753.7M $641.6M $567.4M $465.3M $359.2M
Earnings of Discontinued Ops. -- -- -- -- $35.4M
Income Tax Expense $225.5M $203.4M $195.5M $184.7M $139.7M
Net Income to Company $517.2M $414.9M $332.8M $64M $237.3M
 
Minority Interest in Earnings $114M $89M $109.8M $93.3M $93.4M
Net Income to Common Excl Extra Items $517.2M $414.9M $332.8M $64M $225.2M
 
Basic EPS (Cont. Ops) $2.15 $1.75 $1.27 -$0.17 $0.97
Diluted EPS (Cont. Ops) $2.15 $1.74 $1.27 -$0.17 $0.97
Weighted Average Basic Share $561.7M $560.2M $525.4M $518.5M $518.5M
Weighted Average Diluted Share $564M $561.1M $526M $518.6M $519.5M
 
EBITDA $1.2B $1B $1B $1B $1B
EBIT $745.1M $633.4M $611.4M $535.3M $434.6M
 
Revenue (Reported) $5B $4.7B $5B $5.1B $5B
Operating Income (Reported) $745.1M $633.4M $611.4M $535.3M $434.6M
Operating Income (Adjusted) $745.1M $633.4M $611.4M $535.3M $434.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $160.6M $125.2M $43.2M $30.6M $118.9M
Short Term Investments $16.6M $11.2M $7.7M $24M $17.4M
Accounts Receivable, Net $1.1B $1.1B $1.1B $1.3B $1.2B
Inventory $129.8M $126.5M $143.3M $227.1M $143.5M
Prepaid Expenses $262.3M $243.3M $301M $335.6M $408.2M
Other Current Assets $5.4M $4.9M $4.8M $6.8M $5.8M
Total Current Assets $1.9B $1.8B $1.8B $2B $2.1B
 
Property Plant And Equipment $1.6B $1.6B $2B $2.7B $3.3B
Long-Term Investments $428.2M $792M $745.1M $688.1M $437.3M
Goodwill $4.4B $4.1B $3.9B $4B $3.8B
Other Intangibles $2.7B $2.3B $2.2B $2.2B $2B
Other Long-Term Assets -- -- -- -- --
Total Assets $11.9B $11.6B $11.7B $13.2B $13.1B
 
Accounts Payable $651.9M $663.4M $599.3M $772.4M $826.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $120.2M $115.7M $117.7M $143.1M $146.6M
Other Current Liabilities $11.6M $12M $17.7M $18.7M $18.9M
Total Current Liabilities $1.8B $1.8B $2B $2.2B $1.9B
 
Long-Term Debt $1.8B $2.2B $2.2B $3.6B $4.2B
Capital Leases -- -- -- -- --
Total Liabilities $5.9B $6.1B $6B $7B $7.3B
 
Common Stock $237.4M $220.6M $207M $212.1M $198.8M
Other Common Equity Adj -- -- -- -- --
Common Equity $5.5B $5.1B $5.1B $5.4B $5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $479.8M $518.3M $585.2M $725.8M $790.6M
Total Equity $6B $5.6B $5.7B $6.1B $5.7B
 
Total Liabilities and Equity $11.9B $11.6B $11.7B $13.2B $13.1B
Cash and Short Terms $160.6M $125.2M $43.2M $30.6M $118.9M
Total Debt $1.9B $2.3B $2.3B $3.7B $4.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $87.6M $56M $81M $30.5M $33M
Short Term Investments $130.4M $123.6M $82.3M $127.4M --
Accounts Receivable, Net $1.2B $1B $1.2B $1.3B $1.2B
Inventory $89.2M $111.3M $109.9M $143.2M $103.3M
Prepaid Expenses $284.6M $256.8M $371.3M $426.6M $489.8M
Other Current Assets $12.3M $14.1M $18.9M $17.3M --
Total Current Assets $1.8B $1.6B $1.9B $2.1B $2B
 
Property Plant And Equipment $1.5B $1.6B $2.3B $3.2B $4B
Long-Term Investments $787.1M $670.9M $677.8M $432.7M $514.3M
Goodwill $4.2B $3.6B $3.8B $4.1B --
Other Intangibles $2.4B $2B $2.1B $2.2B --
Other Long-Term Assets -- -- -- -- --
Total Assets $11.1B $9.8B $11.6B $12.9B $13.9B
 
Accounts Payable $514.8M $471.1M $614.9M $679.9M $611.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $135M $86.6M $153.8M $181.3M --
Total Current Liabilities $1.9B $1.8B $2.2B $2.2B $2.2B
 
Long-Term Debt $1.7B $1.2B $1.7B $2.4B $3.2B
Capital Leases -- -- -- -- --
Total Liabilities $5.5B $4.7B $5.7B $6.8B $7.8B
 
Common Stock $224.8M $190.1M $203.3M $214.3M $225.6M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $510.1M $524.5M $664.2M $824.1M $657.9M
Total Equity $5.6B $5.1B $5.8B $6.1B $6B
 
Total Liabilities and Equity $11.1B $9.8B $11.6B $12.9B $13.9B
Cash and Short Terms $87.6M $56M $81M $30.5M $33M
Total Debt $1.7B $1.2B $1.7B $2.4B $3.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $420.4M $618.4M $488.4M $391.6M $63.1M
Depreciation & Amoritzation $540.4M $560.1M $505.6M $581.7M $708.8M
Stock-Based Compensation $16.6M $23.3M $13.1M -$4.6M $11.1M
Change in Accounts Receivable -$154.2M -$39.1M -$29.2M -$19.1M $6.6M
Change in Inventories -$7M -$13.1M -$25.3M -$62.2M $63.2M
Cash From Operations $1.1B $1B $628M $798.9M $872.4M
 
Capital Expenditures $509.6M $342.5M $716.1M $862.6M $837.9M
Cash Acquisitions $451.4K $564.2M $16M $4.8M $24.1M
Cash From Investing -$411.6M -$1.2B -$755.4M -$534.7M -$854.3M
 
Dividends Paid (Ex Special Dividend) $106.7M $110.7M $98.1M $93.4M $93.5M
Special Dividend Paid
Long-Term Debt Issued $18M $1.2B $734.1M $1.2B $1.4B
Long-Term Debt Repaid -$328.9M -$789.2M -$387.6M -$846.6M -$1B
Repurchase of Common Stock $13.9M $22.1M -- $315.6M --
Other Financing Activities -$70M -$612.9M -$80.6M $263.9M -$90.5M
Cash From Financing -$626M $83.5M $52.8M -$278.5M $75.7M
 
Beginning Cash (CF) $160.6M $125.2M $43.2M $30.6M $118.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15.6M -$25M -$73.1M -$13.9M $94.3M
Ending Cash (CF) $174.1M $105.7M -$28.5M $17.2M $213.7M
 
Levered Free Cash Flow $545.7M $706.7M -$88.1M -$63.7M $34.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $155.2M $139.3M $100.3M $76.9M $56.1M
Depreciation & Amoritzation $140.6M $121.9M $146.6M $147.3M $205.8M
Stock-Based Compensation $7M $3.4M $2.8M $3M $3.6M
Change in Accounts Receivable $32.5M -$10.6M -$106.2M $31.6M $26.1M
Change in Inventories $5.2M $1.4M $27.1M -$2.1M $31.2M
Cash From Operations $230.4M $75.4M $324.1M $280.7M $347.7M
 
Capital Expenditures $89.9M $150.4M $219.9M $173.1M $233.3M
Cash Acquisitions $79.5M -- $4.8M $10.6M $220.9M
Cash From Investing -$168.1M -$148M -$223.8M -$177M -$457.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $11.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $94.9M $207.8M $286.9M --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $22.1M -- -- -- --
Other Financing Activities -$91.3M $877.6K -$504.5K -$10.9M --
Cash From Financing -$43.9M $74.8M -$73.8M -$114.7M $108.5M
 
Beginning Cash (CF) $87.6M $56M $81M $30.5M $33M
Foreign Exchange Rate Adjustment $1.4M $598K $1.1K -$147.2K -$138.9K
Additions / Reductions $19.8M $2.9M $26.5M -$11.1M -$1.3M
Ending Cash (CF) $108.8M $59.4M $107.5M $19.2M $31.5M
 
Levered Free Cash Flow $140.5M -$74.9M $104.3M $107.6M $114.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $562.1M $519M $408.6M $123.1M $236.6M
Depreciation & Amoritzation $561.5M $525.4M $551.5M $640.1M $817.3M
Stock-Based Compensation $26.3M $14M -$2.7M $11.2M -$6.8M
Change in Accounts Receivable -$96M -$87.8M -$93.9M $175.1M $38.2M
Change in Inventories -$9.9M -$40.5M $11.4M -$26M $44.7M
Cash From Operations $888.8M $827.4M $754.1M $666.4M $1.2B
 
Capital Expenditures $351.2M $465.3M $885M $797.2M $911M
Cash Acquisitions $578.5M $12.1M $4.8M $24.2M $369.9M
Cash From Investing -$1.1B -$463.8M -$586.5M -$811.6M -$1.2B
 
Dividends Paid (Ex Special Dividend) $112.9M $99.4M $94M $93M $381M
Special Dividend Paid
Long-Term Debt Issued -- -- $847M $1.3B --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $22.1M $1.1K $313.2M -$9.7K --
Other Financing Activities -- -- $267.5M -$93.5M --
Cash From Financing $252.5M -$386.9M -$145.4M $91.8M $54.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $37.1M -$20.1M $22.1M -$53.1M -$4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $537.6M $362.1M -$130.8M -$130.8M $252.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $517.2M $414.9M $332.8M $64M $237.3M
Depreciation & Amoritzation $419.4M $384.5M $429.4M $487.7M $611.6M
Stock-Based Compensation $20M $10.5M -$5.3M $10.4M -$7.2M
Change in Accounts Receivable -$5.3M -$54.4M -$117M $77.8M $110.4M
Change in Inventories $10M -$18.2M $18.4M $53.9M $37M
Cash From Operations $640.7M $425.4M $552.7M $420.4M $726.5M
 
Capital Expenditures $243.7M $367.1M $545.5M $480.5M $570.2M
Cash Acquisitions $578M $16.2M $4.8M $24.2M $370.6M
Cash From Investing -$1.1B -$379.4M -$220.7M -$495.3M -$879.7M
 
Dividends Paid (Ex Special Dividend) $112.9M $99.4M $94M $93M $383.7M
Special Dividend Paid -- -- -- -- $1.7M
Long-Term Debt Issued -- $94.9M $207.8M $286.9M $153M
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $22.1M -- $313.2M -- --
Other Financing Activities -$562.5M -$15.3M $332.9M -$24.5M -$34M
Cash From Financing $381.3M -$107.3M -$293.2M $74.4M $56.7M
 
Beginning Cash (CF) $242.6M $177.3M $189.5M $108.7M $110.1M
Foreign Exchange Rate Adjustment $4M $1.8M $302.9K $49.2K -$908K
Additions / Reductions -$67.5M -$59.5M $39.1M -$550.6K -$97.3M
Ending Cash (CF) $179.1M $119.6M $228.8M $108.2M $11.9M
 
Levered Free Cash Flow $397M $58.2M $7.2M -$60.1M $156.2M

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: 64x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Buy
60
AAOI alert for Dec 24

Applied Optoelectronics, Inc. [AAOI] is up 5.1% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

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

Show me the best stock