Financhill
Buy
59

BDX Quote, Financials, Valuation and Earnings

Last price:
$196.11
Seasonality move :
6.06%
Day range:
$194.82 - $196.36
52-week range:
$162.29 - $251.99
Dividend yield:
2.13%
P/E ratio:
33.55x
P/S ratio:
2.58x
P/B ratio:
2.20x
Volume:
1.5M
Avg. volume:
2.3M
1-year change:
-13.59%
Market cap:
$55.8B
Revenue:
$21.8B
EPS (TTM):
$5.83
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $19.1B $18.9B $19.4B $20.2B $21.8B
Revenue Growth (YoY) 19.02% -1.36% 2.66% 4.16% 8.24%
 
Cost of Revenues $10.5B $10.4B $11.2B $11.1B $11.9B
Gross Profit $8.6B $8.5B $8.2B $9.1B $9.9B
Gross Profit Margin 45.12% 44.92% 42.17% 45.22% 45.44%
 
R&D Expenses $1.3B $1.3B $1.2B $1.2B $1.3B
Selling, General & Admin $4.7B $4.7B $4.7B $4.9B $5.3B
Other Inc / (Exp) -$277M -$308M -$359M -$486M --
Operating Expenses $6B $6B $6B $6B $6.5B
Operating Income $2.6B $2.5B $2.2B $3.1B $3.4B
 
Net Interest Expenses $469M $398M $452M $528M $613M
EBT. Incl. Unusual Items $1.7B $1.8B $1.7B $2B $1.9B
Earnings of Discontinued Ops. $488M $144M -$46M -- --
Income Tax Expense $88M $148M $132M $300M $203M
Net Income to Company $1.6B $1.6B $1.5B $1.7B $1.7B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.6B $1.6B $1.5B $1.7B $1.7B
 
Basic EPS (Cont. Ops) $6.92 $5.93 $4.97 $5.88 $5.83
Diluted EPS (Cont. Ops) $6.85 $5.88 $4.94 $5.86 $5.82
Weighted Average Basic Share $289.3M $285M $286.3M $289.8M $287.6M
Weighted Average Diluted Share $292.1M $287.4M $288.4M $291M $288.5M
 
EBITDA $4.7B $4.6B $4.4B $5.2B $5.7B
EBIT $2.6B $2.5B $2.2B $3.1B $3.4B
 
Revenue (Reported) $19.1B $18.9B $19.4B $20.2B $21.8B
Operating Income (Reported) $2.6B $2.5B $2.2B $3.1B $3.4B
Operating Income (Adjusted) $2.6B $2.5B $2.2B $3.1B $3.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.8B $4.8B $5.1B $5.4B $5.9B
Revenue Growth (YoY) 1.36% -1.82% 6.85% 6.88% 8.33%
 
Cost of Revenues $2.8B $2.7B $3.4B $2.9B $3.1B
Gross Profit $2.1B $2.1B $1.7B $2.5B $2.8B
Gross Profit Margin 43.04% 43.6% 33.44% 46.26% 47.5%
 
R&D Expenses $368M $300M $281M $302M $322M
Selling, General & Admin $1.3B $1.2B $1.1B $1.3B $1.4B
Other Inc / (Exp) -$178M -$145M -$202M -$179M --
Operating Expenses $1.7B $1.8B $1.2B $1.7B $1.9B
Operating Income $434M $294M $486M $820M $881M
 
Net Interest Expenses $111M $104M $114M $155M $155M
EBT. Incl. Unusual Items $151M $321M $181M $542M $510M
Earnings of Discontinued Ops. $110M -- -$46M -- --
Income Tax Expense -$3M $34M $27M $121M $17M
Net Income to Company $154M $287M $154M $400M $493M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $154M $287M $154M $421M $493M
 
Basic EPS (Cont. Ops) $0.85 $0.93 $0.37 $1.45 $1.72
Diluted EPS (Cont. Ops) $0.84 $0.92 $0.37 $1.45 $1.72
Weighted Average Basic Share $286M $284.7M $290.6M $289.6M $286.6M
Weighted Average Diluted Share $288.6M $286.6M $292.7M $290.6M $287.1M
 
EBITDA $877M $748M $946M $1.3B $1.4B
EBIT $434M $294M $486M $820M $881M
 
Revenue (Reported) $4.8B $4.8B $5.1B $5.4B $5.9B
Operating Income (Reported) $434M $294M $486M $820M $881M
Operating Income (Adjusted) $434M $294M $486M $820M $881M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $19.7B $18.9B $19.4B $20.2B $21.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.6B $10.4B $11.2B $11B $11.9B
Gross Profit $9.1B $8.5B $8.2B $9.2B $9.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.3B $1.3B $1.2B $1.2B $1.3B
Selling, General & Admin $4.8B $4.7B $4.7B $4.9B $5.3B
Other Inc / (Exp) -$281M -$306M -$361M -$486M --
Operating Expenses $6.1B $6.3B $5.7B $6.3B $6.8B
Operating Income $3B $2.2B $2.4B $2.9B $3.1B
 
Net Interest Expenses $468M $398M $453M $528M $613M
EBT. Incl. Unusual Items $2B $1.8B $1.7B $2B $1.9B
Earnings of Discontinued Ops. $228M $143M -$46M -- --
Income Tax Expense $129M $149M $131M $307M $204M
Net Income to Company $1.6B $1.6B $1.5B $1.7B $1.7B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.9B $1.6B $1.5B $1.7B $1.7B
 
Basic EPS (Cont. Ops) $6.50 $6.03 $4.99 $5.96 $5.84
Diluted EPS (Cont. Ops) $6.44 $5.99 $4.97 $5.94 $5.83
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $5.1B $4.3B $4.6B $5B $5.4B
EBIT $3B $2.2B $2.4B $2.9B $3.1B
 
Revenue (Reported) $19.7B $18.9B $19.4B $20.2B $21.8B
Operating Income (Reported) $3B $2.2B $2.4B $2.9B $3.1B
Operating Income (Adjusted) $3B $2.2B $2.4B $2.9B $3.1B
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $18.9B $19.4B $20.2B $21.8B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.4B $11.2B $11B $11.9B --
Gross Profit $8.5B $8.2B $9.2B $9.9B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.3B $1.2B $1.2B $1.3B --
Selling, General & Admin $4.7B $4.7B $4.9B $5.3B --
Other Inc / (Exp) -$306M -$361M -$486M -$366M --
Operating Expenses $6.3B $5.7B $6.3B $6.8B --
Operating Income $2.2B $2.4B $2.9B $3.1B --
 
Net Interest Expenses $398M $453M $528M $613M --
EBT. Incl. Unusual Items $1.8B $1.7B $2B $1.9B --
Earnings of Discontinued Ops. $143M -$46M -- -- --
Income Tax Expense $149M $131M $307M $204M --
Net Income to Company $1.6B $1.5B $1.7B $1.7B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.6B $1.5B $1.7B $1.7B --
 
Basic EPS (Cont. Ops) $6.03 $4.99 $5.96 $5.84 --
Diluted EPS (Cont. Ops) $5.99 $4.97 $5.94 $5.83 --
Weighted Average Basic Share $1.1B $1.1B $1.2B $1.2B --
Weighted Average Diluted Share $1.1B $1.2B $1.2B $1.2B --
 
EBITDA $4.3B $4.6B $5B $5.4B --
EBIT $2.2B $2.4B $2.9B $3.1B --
 
Revenue (Reported) $18.9B $19.4B $20.2B $21.8B --
Operating Income (Reported) $2.2B $2.4B $2.9B $3.1B --
Operating Income (Adjusted) $2.2B $2.4B $2.9B $3.1B --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2.4B $1.2B $1.5B $2.3B $859M
Short Term Investments $12M $8M $8M $445M --
Accounts Receivable, Net $2.4B $2.2B $2.5B $3B $3B
Inventory $2.7B $3.2B $3.3B $3.8B $3.9B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1B $1.6B $1.4B $1.3B --
Total Current Assets $8.8B $8.1B $8.7B $10.5B $9.3B
 
Property Plant And Equipment $6.4B $6.5B $7.1B $7.7B $7.9B
Long-Term Investments -- -- -- -- --
Goodwill $23.9B $24.6B $24.5B $26.5B --
Other Intangibles $12.8B $12.3B $10.9B $10.9B --
Other Long-Term Assets $2.4B $1.8B $2.1B $2.6B --
Total Assets $53.9B $52.9B $52.8B $57.3B $55.3B
 
Accounts Payable $1.7B $1.7B $1.6B $1.9B $2B
Accrued Expenses $4.1B $3.8B $3.7B $4.7B --
Current Portion Of Long-Term Debt $500M $1.9B $1.1B $1.8B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $156M -- $1M -- --
Total Current Liabilities $6.6B $7.8B $6.6B $9B $8.3B
 
Long-Term Debt $17.5B $14.3B $15.2B $18.6B $18.3B
Capital Leases -- -- -- -- --
Total Liabilities $30.2B $27.7B $27B $31.4B $29.9B
 
Common Stock $365M $365M $371M $371M $371M
Other Common Equity Adj -$2.1B -$1.5B -$1.5B -$1.7B --
Common Equity $23.7B $25.3B $25.8B $25.9B $25.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $23.7B $25.3B $25.8B $25.9B $25.4B
 
Total Liabilities and Equity $53.9B $52.9B $52.8B $57.3B $55.3B
Cash and Short Terms $2.4B $1.2B $1.5B $2.3B $859M
Total Debt $18B $16.4B $16.3B $20.8B $19.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2.4B $1.2B $1.5B $2.3B $859M
Short Term Investments $12M $8M $8M $445M --
Accounts Receivable, Net $2.4B $2.2B $2.5B $3B $3B
Inventory $2.7B $3.2B $3.3B $3.8B $3.9B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1B $1.6B $1.4B $1.3B --
Total Current Assets $8.8B $8.1B $8.7B $10.5B $9.3B
 
Property Plant And Equipment $6.4B $6.5B $7.1B $7.7B $7.9B
Long-Term Investments -- -- -- -- --
Goodwill $23.9B $24.6B $24.5B $26.5B --
Other Intangibles $12.8B $12.3B $10.9B $10.9B --
Other Long-Term Assets $2.4B $1.8B $2.1B $2.6B --
Total Assets $53.9B $52.9B $52.8B $57.3B $55.3B
 
Accounts Payable $1.7B $1.7B $1.6B $1.9B $2B
Accrued Expenses $4.1B $3.8B $3.7B $4.7B --
Current Portion Of Long-Term Debt $500M $1.9B $1.1B $1.8B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $156M -- $1M -- --
Total Current Liabilities $6.6B $7.8B $6.6B $9B $8.3B
 
Long-Term Debt $17.5B $14.3B $15.2B $18.6B $18.3B
Capital Leases -- -- -- -- --
Total Liabilities $30.2B $27.7B $27B $31.4B $29.9B
 
Common Stock $365M $365M $371M $371M $371M
Other Common Equity Adj -$2.1B -$1.5B -$1.5B -$1.7B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $23.7B $25.3B $25.8B $25.9B $25.4B
 
Total Liabilities and Equity $53.9B $52.9B $52.8B $57.3B $55.3B
Cash and Short Terms $2.4B $1.2B $1.5B $2.3B $859M
Total Debt $18B $16.4B $16.3B $20.8B $19.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.6B $1.6B $1.5B $1.7B $1.7B
Depreciation & Amoritzation $2.2B $2.2B $2.3B $2.3B $2.5B
Stock-Based Compensation $229M $233M $259M $247M $258M
Change in Accounts Receivable -$61M $32M -$290M -$453M $71M
Change in Inventories -$83M -$631M -$15M $98M -$410M
Cash From Operations $4.6B $2.6B $3B $3.8B $3.4B
 
Capital Expenditures $1.2B $973M $874M $725M $760M
Cash Acquisitions $508M $2.1B -- $3.9B --
Cash From Investing -$1.9B -$3.2B -$716M -$5.5B -$818M
 
Dividends Paid (Ex Special Dividend) $1B $1.1B $1.1B $1.1B $1.2B
Special Dividend Paid
Long-Term Debt Issued $4.9B $497M $1.7B $4.5B --
Long-Term Debt Repaid -$5.1B -$805M -$2.2B -$1.1B --
Repurchase of Common Stock $1.8B $500M -- $500M $1B
Other Financing Activities -$265M $924M -$120M -$89M --
Cash From Financing -$3.3B -$591M -$2B $2.1B -$3.6B
 
Beginning Cash (CF) $2.4B $1.2B $1.5B $1.9B $851M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$524M -$1.2B $322M $375M -$1B
Ending Cash (CF) $1.9B -$118M $1.8B $2.2B -$154M
 
Levered Free Cash Flow $3.5B $1.7B $2.1B $3.1B $2.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $154M $287M $154M $400M $493M
Depreciation & Amoritzation $582M $581M $587M $586M $629M
Stock-Based Compensation $47M $49M $58M $51M $55M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $951M $972M $1.3B $1.2B $1.4B
 
Capital Expenditures $452M $315M $294M $296M $352M
Cash Acquisitions $225M $1.6B -- $3.9B --
Cash From Investing -$694M -$2B $137M -$3.9B -$494M
 
Dividends Paid (Ex Special Dividend) $259M $270M $265M $275M $297M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.2B $497M -- -- --
Long-Term Debt Repaid -$3.1B -$500M -$439M -- --
Repurchase of Common Stock $750M $500M -- -- $250M
Other Financing Activities -$174M -$7M -$15M -$1M --
Cash From Financing -$1.1B -$549M -$997M $124M -$809M
 
Beginning Cash (CF) $2.4B $1.2B $1.5B $1.9B $851M
Foreign Exchange Rate Adjustment -$3M -$19M -$8M $4M $2M
Additions / Reductions -$888M -$1.6B $456M -$2.6B $53M
Ending Cash (CF) $1.5B -$460M $1.9B -$771M $906M
 
Levered Free Cash Flow $499M $657M $1B $882M $1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.6B $1.6B $1.5B $1.7B $1.7B
Depreciation & Amoritzation $2.2B $2.2B $2.3B $2.3B $2.5B
Stock-Based Compensation $229M $233M $259M $247M $258M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $4.6B $2.6B $3B $3.8B $3.4B
 
Capital Expenditures $1.2B $973M $874M $725M $760M
Cash Acquisitions $508M $2.1B -- $3.9B --
Cash From Investing -$1.9B -$3.2B -$716M -$5.5B -$818M
 
Dividends Paid (Ex Special Dividend) $1B $1.1B $1.1B $1.1B $1.2B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$5.1B -$805M -$2.2B -$1.1B --
Repurchase of Common Stock $1.8B $500M -- $500M $1B
Other Financing Activities -$265M $924M -$120M -$89M --
Cash From Financing -$3.3B -$591M -$2B $2.1B -$3.6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$524M -$1.2B $322M $375M -$1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3.5B $1.7B $2.1B $3.1B $2.7B
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders $1.6B $1.5B $1.7B $1.7B --
Depreciation & Amoritzation $2.2B $2.3B $2.3B $2.5B --
Stock-Based Compensation $233M $259M $247M $258M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.6B $3B $3.8B $3.4B --
 
Capital Expenditures $973M $874M $725M $760M --
Cash Acquisitions $2.1B -- $3.9B -- --
Cash From Investing -$3.2B -$716M -$5.5B -$818M --
 
Dividends Paid (Ex Special Dividend) $1.1B $1.1B $1.1B $1.2B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $497M $1.7B $4.5B -- --
Long-Term Debt Repaid -$805M -$2.2B -$1.1B -$1.2B --
Repurchase of Common Stock $500M -- $500M $1B --
Other Financing Activities $924M -$120M -$89M -$83M --
Cash From Financing -$591M -$2B $2.1B -$3.6B --
 
Beginning Cash (CF) $9.3B $5.3B $10B $3.2B --
Foreign Exchange Rate Adjustment -$45M $5M $4M -- --
Additions / Reductions -$1.2B $322M $375M -$1B --
Ending Cash (CF) $8B $5.6B $10.4B $2.2B --
 
Levered Free Cash Flow $1.7B $2.1B $3.1B $2.7B --

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