Financhill
Buy
55

BEN Quote, Financials, Valuation and Earnings

Last price:
$24.18
Seasonality move :
9.46%
Day range:
$24.14 - $24.57
52-week range:
$16.25 - $26.08
Dividend yield:
5.29%
P/E ratio:
26.56x
P/S ratio:
1.43x
P/B ratio:
1.04x
Volume:
3.9M
Avg. volume:
4.2M
1-year change:
18.23%
Market cap:
$12.6B
Revenue:
$8.7B
EPS (TTM):
$0.91
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $8.5B $8.2B $7.9B $8.5B $8.7B
Revenue Growth (YoY) 53.46% -3.72% -3.79% 8.2% 2.31%
 
Cost of Revenues $2.5B $2.2B $2.1B $2.3B $2.6B
Gross Profit $6.1B $6B $5.8B $6.2B $6.2B
Gross Profit Margin 71.09% 72.74% 73.86% 72.69% 70.7%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $465.6M -$117.7M $24.8M -$237.5M --
Operating Expenses $3.9B $4B $4.4B $4.8B $5.1B
Operating Income $2.2B $1.9B $1.5B $1.4B $1.1B
 
Net Interest Expenses $85.4M $98.2M $123.7M $97.2M $94.9M
EBT. Incl. Unusual Items $2.4B $1.7B $1.3B $823.2M $786.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $349.6M $396.2M $312.3M $215.3M $237.9M
Net Income to Company $2.1B $1.3B $1B $607.9M $548.9M
 
Minority Interest in Earnings $263.4M $41.3M $142.9M $143.1M $24M
Net Income to Common Excl Extra Items $2B $1.3B $988M $575.3M $495.7M
 
Basic EPS (Cont. Ops) $3.58 $2.53 $1.72 $0.85 $0.91
Diluted EPS (Cont. Ops) $3.57 $2.53 $1.72 $0.85 $0.91
Weighted Average Basic Share $489.9M $488.7M $490M $509.5M $516.7M
Weighted Average Diluted Share $490.6M $489.3M $490M $510.3M $517.4M
 
EBITDA $2.5B $2.3B $1.9B $1.8B $1.7B
EBIT $2.2B $1.9B $1.5B $1.4B $1.1B
 
Revenue (Reported) $8.5B $8.2B $7.9B $8.5B $8.7B
Operating Income (Reported) $2.2B $1.9B $1.5B $1.4B $1.1B
Operating Income (Adjusted) $2.2B $1.9B $1.5B $1.4B $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.2B $1.9B $2B $2.3B $2.3B
Revenue Growth (YoY) 27.84% -13.63% 3.52% 14.68% 4.28%
 
Cost of Revenues $637.9M $533.6M $527.5M $624.1M $636.2M
Gross Profit $1.6B $1.4B $1.4B $1.6B $1.7B
Gross Profit Margin 70.95% 71.86% 73.13% 72.28% 72.9%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $160.8M -$119.8M $37.1M -$316.5M --
Operating Expenses $952.7M $1B $1.1B $1.3B $1.3B
Operating Income $605.1M $355.9M $382.2M $352.8M $405.4M
 
Net Interest Expenses $14.1M $27.1M $24.4M $25M $25.2M
EBT. Incl. Unusual Items $738M $254.2M $413.4M -$46.2M $254.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.8M $48.5M $75M $9.5M $65.8M
Net Income to Company $742.8M $205.7M $338.4M -$55.7M $188.5M
 
Minority Interest in Earnings $77.1M -$27M $42.9M $29M $70.9M
Net Income to Common Excl Extra Items $715.7M $197.2M $327.4M -$64.5M $178.2M
 
Basic EPS (Cont. Ops) $1.31 $0.46 $0.58 -$0.18 $0.21
Diluted EPS (Cont. Ops) $1.30 $0.46 $0.58 -$0.18 $0.21
Weighted Average Basic Share $488.9M $487.7M $489.2M $516.2M $514.5M
Weighted Average Diluted Share $489.7M $488.2M $490M $516.2M $515.4M
 
EBITDA $716.5M $476.7M $498.6M $480M $521.8M
EBIT $605.1M $355.9M $382.2M $352.8M $405.4M
 
Revenue (Reported) $2.2B $1.9B $2B $2.3B $2.3B
Operating Income (Reported) $605.1M $355.9M $382.2M $352.8M $405.4M
Operating Income (Adjusted) $605.1M $355.9M $382.2M $352.8M $405.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $8.2B $8.2B $7.9B $8.5B $8.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.5B $2.2B $2.1B $2.3B $2.6B
Gross Profit $5.7B $6B $5.8B $6.2B $6.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $465.6M -$117.7M $26M -$237.5M --
Operating Expenses $3.9B $4B $4.5B $5B $5.1B
Operating Income $1.8B $2B $1.4B $1.2B $1.1B
 
Net Interest Expenses $85.4M $98.2M $123.7M $97.2M $94.9M
EBT. Incl. Unusual Items $2.4B $1.7B $1.3B $823.2M $786.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $349.6M $396.2M $312.3M $215.3M $237.9M
Net Income to Company $2.1B $1.3B $1B $607.9M $548.9M
 
Minority Interest in Earnings $263.4M $41.3M $144.1M $143.1M $24M
Net Income to Common Excl Extra Items $2B $1.3B $989M $574.7M $495.6M
 
Basic EPS (Cont. Ops) $3.58 $2.53 $1.72 $0.86 $0.91
Diluted EPS (Cont. Ops) $3.58 $2.53 $1.72 $0.86 $0.91
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.2B $2.3B $1.8B $1.6B $1.7B
EBIT $1.8B $2B $1.4B $1.2B $1.1B
 
Revenue (Reported) $8.2B $8.2B $7.9B $8.5B $8.7B
Operating Income (Reported) $1.8B $2B $1.4B $1.2B $1.1B
Operating Income (Adjusted) $1.8B $2B $1.4B $1.2B $1.1B
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $8.2B $7.9B $8.5B $8.7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.2B $2.1B $2.3B $2.6B --
Gross Profit $6B $5.8B $6.2B $6.2B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$117.7M $26M -$237.5M -$156.7M --
Operating Expenses $4B $4.5B $5B $5.1B --
Operating Income $2B $1.4B $1.2B $1.1B --
 
Net Interest Expenses $98.2M $123.7M $97.2M $94.9M --
EBT. Incl. Unusual Items $1.7B $1.3B $823.2M $786.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $396.2M $312.3M $215.3M $237.9M --
Net Income to Company $1.3B $1B $607.9M $548.9M --
 
Minority Interest in Earnings $41.3M $144.1M $143.1M $24M --
Net Income to Common Excl Extra Items $1.3B $989M $574.7M $495.6M --
 
Basic EPS (Cont. Ops) $2.53 $1.72 $0.86 $0.91 --
Diluted EPS (Cont. Ops) $2.53 $1.72 $0.86 $0.91 --
Weighted Average Basic Share $2B $2B $2B $2.1B --
Weighted Average Diluted Share $2B $2B $2B $2.1B --
 
EBITDA $2.3B $1.8B $1.6B $1.7B --
EBIT $2B $1.4B $1.2B $1.1B --
 
Revenue (Reported) $8.2B $7.9B $8.5B $8.7B --
Operating Income (Reported) $2B $1.4B $1.2B $1.1B --
Operating Income (Adjusted) $2B $1.4B $1.2B $1.1B --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $4.6B $4.8B $4.4B $4.4B $3.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.4B $1.3B $1.3B $1.5B --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $6.1B $6B $5.8B $5.9B $5.1B
 
Property Plant And Equipment $1.2B $1.2B $1.2B $1.8B $1.7B
Long-Term Investments $7.3B $9.5B $11.9B $13.4B $14.7B
Goodwill $4.5B $5.8B $6B $6.2B --
Other Intangibles $4.7B $5.1B $4.9B $4.8B --
Other Long-Term Assets $376.3M $395.4M $398.8M $420M --
Total Assets $24.2B $28.1B $30.1B $32.5B $32.4B
 
Accounts Payable $1B $1.1B $879.7M $1.4B --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.4B $3.3B $3.1B $3.7B $4.3B
 
Long-Term Debt $7.4B $9.2B $11.8B $13B $12.7B
Capital Leases -- -- -- -- --
Total Liabilities $11.4B $14.2B $16.5B $17.9B $18.2B
 
Common Stock $50.2M $50M $49.6M $52.4M $52.1M
Other Common Equity Adj -$377.6M -$621M -$509.3M -$419.5M --
Common Equity $11.2B $11.5B $11.9B $12.5B $12.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.5B $2.4B $1.7B $2.1B $2.1B
Total Equity $12.7B $13.8B $13.6B $14.6B $14.2B
 
Total Liabilities and Equity $24.2B $28.1B $30.1B $32.5B $32.4B
Cash and Short Terms $4.6B $4.8B $4.4B $4.4B $3.6B
Total Debt $7.5B $9.2B $11.8B $13B $13.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $4.6B $4.8B $4.4B $4.4B $3.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.4B $1.3B $1.3B $1.5B --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $6.1B $6B $5.8B $5.9B $5.1B
 
Property Plant And Equipment $1.2B $1.2B $1.2B $1.8B $1.7B
Long-Term Investments $7.3B $9.5B $11.9B $13.4B $14.7B
Goodwill $4.5B $5.8B $6B $6.2B --
Other Intangibles $4.7B $5.1B $4.9B $4.8B --
Other Long-Term Assets $376.3M $395.4M $398.8M $420M --
Total Assets $24.2B $28.1B $30.1B $32.5B $32.4B
 
Accounts Payable $1B $1.1B $879.7M $1.4B --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.4B $3.3B $3.1B $3.7B $4.3B
 
Long-Term Debt $7.4B $9.2B $11.8B $13B $12.7B
Capital Leases -- -- -- -- --
Total Liabilities $11.4B $14.2B $16.5B $17.9B $18.2B
 
Common Stock $50.2M $50M $49.6M $52.4M $52.1M
Other Common Equity Adj -$377.6M -$621M -$509.3M -$419.5M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.5B $2.4B $1.7B $2.1B $2.1B
Total Equity $12.7B $13.8B $13.6B $14.6B $14.2B
 
Total Liabilities and Equity $24.2B $28.1B $30.1B $32.5B $32.4B
Cash and Short Terms $4.6B $4.8B $4.4B $4.4B $3.6B
Total Debt $7.5B $9.2B $11.8B $13B $13.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.1B $1.3B $1B $607.9M $548.9M
Depreciation & Amoritzation $310.6M $377.8M $445.4M $454.7M $531.8M
Stock-Based Compensation $171.9M $208.2M $182.6M $246.1M $214.8M
Change in Accounts Receivable -$182.5M -$86.7M -$63.2M -$111.8M --
Change in Inventories -- -- -- -- --
Cash From Operations $1.2B $2B $1.1B $961.9M $1B
 
Capital Expenditures $79.3M $90.3M $148.8M $177.1M $154.5M
Cash Acquisitions $9M $1.4B $500.5M -- --
Cash From Investing -$1.9B -$3.1B -$3B -$2.2B -$1.9B
 
Dividends Paid (Ex Special Dividend) $559.7M $583.1M $607.3M $656.4M $683.7M
Special Dividend Paid
Long-Term Debt Issued $4.1B $5.2B $3.5B $4.3B --
Long-Term Debt Repaid -$2.1B -$3B -$1.4B -$2.2B --
Repurchase of Common Stock $208.2M $180.8M $256.3M $274.4M $302.1M
Other Financing Activities $709.6M $185.2M $812.1M $141.8M --
Cash From Financing $1.3B $1.4B $1.5B $1.2B $5.3M
 
Beginning Cash (CF) $4.6B $4.8B $4.4B $4.4B $3.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $657.4M $135.3M -$380.1M $6.5M -$835M
Ending Cash (CF) $5.3B $4.8B $4.1B $4.5B $2.7B
 
Levered Free Cash Flow $1.2B $1.9B $937.6M $784.8M $892.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $742.8M $205.7M $338.4M -$55.7M $188.5M
Depreciation & Amoritzation $65.6M $108.5M $112.5M $113.8M $100.3M
Stock-Based Compensation $45.3M $47.3M $44.7M $51.5M $44.8M
Change in Accounts Receivable -$67.3M $10.6M $6.6M -$50.4M --
Change in Inventories -- -- -- -- --
Cash From Operations $494.3M $836.9M $768.1M $572.6M -$24.2M
 
Capital Expenditures $44.4M $34.7M $27.3M $69.8M $31.2M
Cash Acquisitions $9M -- -- -- --
Cash From Investing -$393.9M -$614.7M -$240.9M -$1.2B -$224.1M
 
Dividends Paid (Ex Special Dividend) $141.1M $146M $152.5M $167.1M $171.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.7B $839.2M $326.3M $2.7B --
Long-Term Debt Repaid -$1.3B -$576.5M -$478.1M -$1.6B --
Repurchase of Common Stock $72.4M $26.8M $186.3M $56.6M $80M
Other Financing Activities $269.1M -$5.6M $94.8M -$10.2M --
Cash From Financing $213M $90.7M -$480.7M $871.7M -$125.3M
 
Beginning Cash (CF) $4.6B $4.8B $4.4B $4.4B $3.6B
Foreign Exchange Rate Adjustment -$27.3M -$9.1M -$31.7M $30.8M -$9.5M
Additions / Reductions $286.1M $303.8M $14.8M $297.2M -$383.1M
Ending Cash (CF) $4.9B $5.1B $4.4B $4.7B $3.2B
 
Levered Free Cash Flow $449.9M $802.2M $740.8M $502.8M -$55.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.1B $1.3B $1B $607.9M $548.9M
Depreciation & Amoritzation $310.6M $377.8M $445.4M $454.7M $531.8M
Stock-Based Compensation $171.9M $208.2M $182.6M $246.1M $214.8M
Change in Accounts Receivable -$182.5M -$86.7M -$63.2M -$111.8M --
Change in Inventories -- -- -- -- --
Cash From Operations $1.2B $2B $1.1B $961.9M $1B
 
Capital Expenditures $79.3M $90.3M $148.8M $177.1M $154.5M
Cash Acquisitions $9M $1.4B $500.5M -- --
Cash From Investing -$1.9B -$3.1B -$3B -$2.2B -$1.9B
 
Dividends Paid (Ex Special Dividend) $559.7M $583.1M $607.3M $656.4M $683.7M
Special Dividend Paid
Long-Term Debt Issued $4.1B $5.2B $3.5B $4.3B --
Long-Term Debt Repaid -$2.1B -$3B -$1.4B -$2.2B --
Repurchase of Common Stock $208.2M $180.8M $256.3M $274.4M $302.1M
Other Financing Activities $709.6M $185.2M $812.1M $141.8M --
Cash From Financing $1.3B $1.4B $1.5B $1.2B $5.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $657.4M $135.3M -$380.1M $6.5M -$835M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.2B $1.9B $937.6M $784.8M $892.6M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders $1.3B $1B $607.9M $548.9M --
Depreciation & Amoritzation $377.8M $445.4M $454.7M $531.8M --
Stock-Based Compensation $208.2M $182.6M $246.1M $214.8M --
Change in Accounts Receivable -$86.7M -$63.2M -$111.8M $24.3M --
Change in Inventories -- -- -- -- --
Cash From Operations $2B $1.1B $961.9M $1B --
 
Capital Expenditures $90.3M $148.8M $177.1M $154.5M --
Cash Acquisitions $1.4B $500.5M -- -- --
Cash From Investing -$3.1B -$3B -$2.2B -$1.9B --
 
Dividends Paid (Ex Special Dividend) $583.1M $607.3M $656.4M $683.7M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5.2B $3.5B $4.3B $5.5B --
Long-Term Debt Repaid -$3B -$1.4B -$2.2B -$4.7B --
Repurchase of Common Stock $180.8M $256.3M $274.4M $302.1M --
Other Financing Activities $185.2M $812.1M $141.8M $275.6M --
Cash From Financing $1.4B $1.5B $1.2B $5.3M --
 
Beginning Cash (CF) $18.8B $17.6B $16.5B $14.7B --
Foreign Exchange Rate Adjustment -$77.2M $34.3M $43.3M -$10.8M --
Additions / Reductions $135.3M -$380.1M $6.5M -$835M --
Ending Cash (CF) $18.9B $17.2B $16.6B $13.9B --
 
Levered Free Cash Flow $1.9B $937.6M $784.8M $892.6M --

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