Financhill
Buy
67

EMR Quote, Financials, Valuation and Earnings

Last price:
$135.51
Seasonality move :
2.32%
Day range:
$134.40 - $136.17
52-week range:
$90.06 - $150.27
Dividend yield:
1.58%
P/E ratio:
33.49x
P/S ratio:
4.26x
P/B ratio:
3.75x
Volume:
1.8M
Avg. volume:
2.5M
1-year change:
9.33%
Market cap:
$76.1B
Revenue:
$18B
EPS (TTM):
$4.05
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $18.2B $13.8B $15.2B $17.5B $18B
Revenue Growth (YoY) 8.59% -24.28% 9.87% 15.32% 2.97%
 
Cost of Revenues $11B $7.9B $8.3B $9.7B $9.4B
Gross Profit $7.2B $5.9B $6.9B $7.8B $8.6B
Gross Profit Margin 39.59% 42.95% 45.5% 44.58% 47.91%
 
R&D Expenses $485M $385M $523M $781M $771M
Selling, General & Admin $4.2B $3.6B $4.2B $5.1B $5.1B
Other Inc / (Exp) -$42M $270M $137M -$557M --
Operating Expenses $4.2B $3.6B $4.2B $5.1B $5.1B
Operating Income $3B $2.3B $2.7B $2.7B $3.5B
 
Net Interest Expenses $166M $228M $261M $323M $387M
EBT. Incl. Unusual Items $2.9B $2.4B $2.7B $2B $2.9B
Earnings of Discontinued Ops. -- $1.3B $11.1B $350M $8M
Income Tax Expense $585M $549M $599M $415M $696M
Net Income to Company $2.3B $3.2B $13.2B $2B $2.2B
 
Minority Interest in Earnings $24M -$1M -$25M -$13M -$47M
Net Income to Common Excl Extra Items $2.3B $1.9B $2.1B $1.6B $2.2B
 
Basic EPS (Cont. Ops) $3.85 $4.63 $3.75 $3.44 $4.07
Diluted EPS (Cont. Ops) $3.83 $4.60 $3.73 $3.43 $4.05
Weighted Average Basic Share $598.1M $592.9M $574.2M $571.3M $564M
Weighted Average Diluted Share $601.8M $596.3M $577.3M $574M $566.7M
 
EBITDA $4B $3.2B $3.8B $4.3B $5B
EBIT $3B $2.3B $2.7B $2.7B $3.5B
 
Revenue (Reported) $18.2B $13.8B $15.2B $17.5B $18B
Operating Income (Reported) $3B $2.3B $2.7B $2.7B $3.5B
Operating Income (Adjusted) $3B $2.3B $2.7B $2.7B $3.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.9B $3.9B $4.1B $4.6B $4.9B
Revenue Growth (YoY) 8.51% -21.27% 5.06% 12.91% 5.11%
 
Cost of Revenues $3B $2.2B $2.2B $2.5B $2.5B
Gross Profit $1.9B $1.7B $1.9B $2.1B $2.3B
Gross Profit Margin 38.54% 43.61% 46.03% 45.55% 47.62%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $983M $1.1B $1.3B $1.3B
Other Inc / (Exp) -$22M -$60M $139M -$93M --
Operating Expenses $1.1B $983M $1.1B $1.3B $1.3B
Operating Income $852M $715M $769M $789M $982M
 
Net Interest Expenses $42M $70M $54M $79M $122M
EBT. Incl. Unusual Items $828M $603M $904M $679M $796M
Earnings of Discontinued Ops. -- $255M $37M $438M $1M
Income Tax Expense $154M $150M $209M $149M $160M
Net Income to Company $674M $708M $738M $968M $637M
 
Minority Interest in Earnings $4M -$32M -$6M -$28M --
Net Income to Common Excl Extra Items $674M $453M $695M $530M $636M
 
Basic EPS (Cont. Ops) $1.12 $0.82 $1.23 $1.74 $1.13
Diluted EPS (Cont. Ops) $1.12 $0.82 $1.22 $1.74 $1.13
Weighted Average Basic Share $595.8M $591.4M $572M $572.4M $562.8M
Weighted Average Diluted Share $600.5M $594.5M $574.7M $573.9M $565.5M
 
EBITDA $1.1B $986M $1B $1.2B $1.4B
EBIT $852M $715M $769M $789M $982M
 
Revenue (Reported) $4.9B $3.9B $4.1B $4.6B $4.9B
Operating Income (Reported) $852M $715M $769M $789M $982M
Operating Income (Adjusted) $852M $715M $769M $789M $982M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $18.2B $13.8B $15.2B $17.5B $18B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11B $7.9B $8.3B $9.7B $9.4B
Gross Profit $7.2B $5.9B $6.9B $7.8B $8.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.2B $3.6B $4.2B $5.1B $5.1B
Other Inc / (Exp) -$42M $244M $137M -$557M --
Operating Expenses $4.2B $3.6B $4.2B $5.1B $5.1B
Operating Income $3.1B $2.3B $2.7B $2.7B $3.5B
 
Net Interest Expenses $166M $228M $261M $341M $386M
EBT. Incl. Unusual Items $2.9B $2.4B $2.8B $2B $2.9B
Earnings of Discontinued Ops. -- $1.3B $11B $350M $7M
Income Tax Expense $585M $549M $609M $415M $695M
Net Income to Company $2.3B $3.2B $13.2B $2B $2.2B
 
Minority Interest in Earnings $24M -$1M -$19M -$13M -$47M
Net Income to Common Excl Extra Items $2.3B $1.9B $2.2B $1.6B $2.2B
 
Basic EPS (Cont. Ops) $3.85 $3.18 $3.84 $3.44 $4.06
Diluted EPS (Cont. Ops) $3.83 $3.16 $3.82 $3.43 $4.05
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4B $3.2B $3.8B $4.4B $5B
EBIT $3.1B $2.3B $2.7B $2.7B $3.5B
 
Revenue (Reported) $18.2B $13.8B $15.2B $17.5B $18B
Operating Income (Reported) $3.1B $2.3B $2.7B $2.7B $3.5B
Operating Income (Adjusted) $3.1B $2.3B $2.7B $2.7B $3.5B
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $13.8B $15.2B $17.5B $18B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.9B $8.3B $9.7B $9.4B --
Gross Profit $5.9B $6.9B $7.8B $8.6B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.6B $4.2B $5.1B $5.1B --
Other Inc / (Exp) $244M $137M -$557M -$267M --
Operating Expenses $3.6B $4.2B $5.1B $5.1B --
Operating Income $2.3B $2.7B $2.7B $3.5B --
 
Net Interest Expenses $228M $261M $341M $386M --
EBT. Incl. Unusual Items $2.4B $2.8B $2B $2.9B --
Earnings of Discontinued Ops. $1.3B $11B $350M $7M --
Income Tax Expense $549M $609M $415M $695M --
Net Income to Company $3.2B $13.2B $2B $2.2B --
 
Minority Interest in Earnings -$1M -$19M -$13M -$47M --
Net Income to Common Excl Extra Items $1.9B $2.2B $1.6B $2.2B --
 
Basic EPS (Cont. Ops) $3.18 $3.84 $3.44 $4.06 --
Diluted EPS (Cont. Ops) $3.16 $3.82 $3.43 $4.05 --
Weighted Average Basic Share $2.4B $2.3B $2.3B $2.3B --
Weighted Average Diluted Share $2.4B $2.3B $2.3B $2.3B --
 
EBITDA $3.2B $3.8B $4.4B $5B --
EBIT $2.3B $2.7B $2.7B $3.5B --
 
Revenue (Reported) $13.8B $15.2B $17.5B $18B --
Operating Income (Reported) $2.3B $2.7B $2.7B $3.5B --
Operating Income (Adjusted) $2.3B $2.7B $2.7B $3.5B --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2.4B $1.8B $8.1B $3.6B $1.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.5B $2.3B $2.5B $2.9B $3.1B
Inventory $2.1B $1.7B $2B $2.2B $2.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.1B $1.3B $1.2B $1.5B --
Total Current Assets $8.4B $8.5B $13.8B $10.2B $8.6B
 
Property Plant And Equipment $4.3B $2.7B $2.9B $3.5B $3.5B
Long-Term Investments $115M $496M $3.9B $556M $676M
Goodwill $7.7B $13.9B $14.5B $18.1B --
Other Intangibles $2.9B $6.6B $6.3B $10.4B --
Other Long-Term Assets $1.9B $4.4B $2.6B $2.7B --
Total Assets $24.7B $35.7B $42.7B $44.2B $42B
 
Accounts Payable $2.1B $1.3B $1.3B $1.3B $1.4B
Accrued Expenses $3.3B $3B $3.2B $3.9B --
Current Portion Of Long-Term Debt $538M $516M -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $1.3B -- -- --
Total Current Liabilities $6.2B $7.8B $5B $5.7B $9.8B
 
Long-Term Debt $6.2B $8.6B $8B $7.7B $8.8B
Capital Leases -- -- -- -- --
Total Liabilities $14.8B $19.4B $16.1B $16.7B $21.7B
 
Common Stock $477M $477M $477M $477M $477M
Other Common Equity Adj -- -$1.5B -$1.3B -$868M --
Common Equity $9.9B $10.4B $20.7B $21.6B $20.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $40M $6B $5.9B $5.9B $16M
Total Equity $9.9B $16.3B $26.6B $27.5B $20.3B
 
Total Liabilities and Equity $24.7B $35.7B $42.7B $44.2B $42B
Cash and Short Terms $2.4B $1.8B $8.1B $3.6B $1.5B
Total Debt $6.7B $9.1B $8.6B $8.2B $9.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2.4B $1.8B $8.1B $3.6B $1.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.5B $2.3B $2.5B $2.9B $3.1B
Inventory $2.1B $1.7B $2B $2.2B $2.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.1B $1.3B $1.2B $1.5B --
Total Current Assets $8.4B $8.5B $13.8B $10.2B $8.6B
 
Property Plant And Equipment $4.3B $2.7B $2.9B $3.5B $3.5B
Long-Term Investments $115M $496M $3.9B $556M $676M
Goodwill $7.7B $13.9B $14.5B $18.1B --
Other Intangibles $2.9B $6.6B $6.3B $10.4B --
Other Long-Term Assets $1.9B $4.4B $2.6B $2.7B --
Total Assets $24.7B $35.7B $42.7B $44.2B $42B
 
Accounts Payable $2.1B $1.3B $1.3B $1.3B $1.4B
Accrued Expenses $3.3B $3B $3.2B $3.9B --
Current Portion Of Long-Term Debt $538M $516M -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $1.3B -- -- --
Total Current Liabilities $6.2B $7.8B $5B $5.7B $9.8B
 
Long-Term Debt $6.2B $8.6B $8B $7.7B $8.8B
Capital Leases -- -- -- -- --
Total Liabilities $14.8B $19.4B $16.1B $16.7B $21.7B
 
Common Stock $477M $477M $477M $477M $477M
Other Common Equity Adj -- -$1.5B -$1.3B -$868M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $40M $6B $5.9B $5.9B $16M
Total Equity $9.9B $16.3B $26.6B $27.5B $20.3B
 
Total Liabilities and Equity $24.7B $35.7B $42.7B $44.2B $42B
Cash and Short Terms $2.4B $1.8B $8.1B $3.6B $1.5B
Total Debt $6.7B $9.1B $8.6B $8.2B $9.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.3B $3.2B $13.2B $2B $2.2B
Depreciation & Amoritzation $969M $842M $1.1B $1.7B $1.5B
Stock-Based Compensation $224M $125M $250M $260M $263M
Change in Accounts Receivable -$165M -$143M -$191M -$99M -$171M
Change in Inventories -$126M -$334M -$160M $122M -$1M
Cash From Operations $3.6B $2.9B $637M $3.3B $3.1B
 
Capital Expenditures $581M $299M $363M $419M $431M
Cash Acquisitions $1.6B $5.7B $705M $8.3B $7.3B
Cash From Investing -$2.1B -$5.3B $12.4B -$5.4B -$7.8B
 
Dividends Paid (Ex Special Dividend) $1.2B $1.2B $1.2B $1.2B $1.2B
Special Dividend Paid
Long-Term Debt Issued $71M $5.4B $395M $322M --
Long-Term Debt Repaid -$883M -$1.7B -$3.6B -$889M --
Repurchase of Common Stock $500M $500M $2.2B $643M $1.2B
Other Financing Activities $100M $80M -$169M -$44M --
Cash From Financing -$2.4B $2B -$6.8B -$2.5B $2.7B
 
Beginning Cash (CF) $2.4B $1.8B $8.1B $3.6B $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$961M -$550M $6.2B -$4.5B -$2B
Ending Cash (CF) $1.4B $1.1B $14.3B -$855M -$539M
 
Levered Free Cash Flow $3B $2.6B $274M $2.9B $2.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $674M $708M $738M $968M $637M
Depreciation & Amoritzation $249M $271M $271M $426M $379M
Stock-Based Compensation $33M $34M $52M $57M $65M
Change in Accounts Receivable -$241M -$174M -$77M -$143M -$190M
Change in Inventories $34M $19M $99M $156M $90M
Cash From Operations $855M $1.2B -$643M $1.1B $1B
 
Capital Expenditures $231M $100M $169M $168M $168M
Cash Acquisitions -- $87M $705M -- $1M
Cash From Investing -$212M -$359M -$685M $3.2B -$200M
 
Dividends Paid (Ex Special Dividend) $301M $305M $298M $300M $297M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$31M -$392M -- -$2.2B --
Long-Term Debt Repaid -$578M -$730M -$99M -$242M --
Repurchase of Common Stock $232M $82M $114M $280M $96M
Other Financing Activities $11M -- -$10M $13M --
Cash From Financing -$1.1B -$1.5B -$521M -$3B -$1.5B
 
Beginning Cash (CF) $2.4B $1.8B $8.1B $3.6B $1.5B
Foreign Exchange Rate Adjustment -$18M -$74M -$57M $40M $6M
Additions / Reductions -$506M -$725M -$1.9B $1.3B -$675M
Ending Cash (CF) $1.8B $1B $6.1B $4.9B $875M
 
Levered Free Cash Flow $624M $1.1B -$812M $916M $842M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.3B $3.2B $13.2B $2B $2.2B
Depreciation & Amoritzation $969M $842M $1.1B $1.7B $1.5B
Stock-Based Compensation $224M $125M $250M $260M $263M
Change in Accounts Receivable -$165M -$143M -$191M -$99M -$171M
Change in Inventories -$126M -$334M -$160M $122M -$1M
Cash From Operations $3.6B $2.9B $637M $3.3B $3.1B
 
Capital Expenditures $581M $299M $363M $419M $431M
Cash Acquisitions $1.6B $5.7B $705M $8.3B $7.3B
Cash From Investing -$2.1B -$5.3B $12.4B -$5.4B -$7.8B
 
Dividends Paid (Ex Special Dividend) $1.2B $1.2B $1.2B $1.2B $1.2B
Special Dividend Paid
Long-Term Debt Issued $71M $5.4B -- -- --
Long-Term Debt Repaid -$883M -$1.7B -$3.6B -- --
Repurchase of Common Stock $500M $500M $2.2B $643M $1.2B
Other Financing Activities $100M $80M -$169M -$44M --
Cash From Financing -$2.4B $2B -$6.8B -$2.5B $2.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$961M -$550M $6.2B -$4.5B -$2B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3B $2.6B $274M $2.9B $2.7B
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders $3.2B $13.2B $2B $2.2B --
Depreciation & Amoritzation $842M $1.1B $1.7B $1.5B --
Stock-Based Compensation $125M $250M $260M $263M --
Change in Accounts Receivable -$143M -$191M -$99M -$171M --
Change in Inventories -$334M -$160M $122M -$1M --
Cash From Operations $2.9B $637M $3.3B $3.1B --
 
Capital Expenditures $299M $363M $419M $431M --
Cash Acquisitions $5.7B $705M $8.3B $7.3B --
Cash From Investing -$5.3B $12.4B -$5.4B -$7.8B --
 
Dividends Paid (Ex Special Dividend) $1.2B $1.2B $1.2B $1.2B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5.4B $395M $322M $8.3B --
Long-Term Debt Repaid -$1.7B -$3.6B -$889M -$1.9B --
Repurchase of Common Stock $500M $2.2B $643M $1.2B --
Other Financing Activities $80M -$169M -$44M -$7.4B --
Cash From Financing $2B -$6.8B -$2.5B $2.7B --
 
Beginning Cash (CF) $16B $22.3B $10.3B $8.5B --
Foreign Exchange Rate Adjustment -$186M $18M $20M -$39M --
Additions / Reductions -$550M $6.2B -$4.5B -$2B --
Ending Cash (CF) $15.3B $28.6B $5.8B $6.4B --
 
Levered Free Cash Flow $2.6B $274M $2.9B $2.7B --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

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…

Is Bloom Energy The Best Stock to Buy Now?
Is Bloom Energy The Best Stock to Buy Now?

Shares of energy startup Bloom Energy (NYSE:BE) have advanced by…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
53
Is AAPL Stock a Buy?

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

Buy
59
Is GOOG Stock a Buy?

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

Alerts

Buy
60
AAOI alert for Dec 23

Applied Optoelectronics, Inc. [AAOI] is up 3.95% over the past day.

Buy
60
ZBIO alert for Dec 23

Zenas BioPharma, Inc. [ZBIO] is up 1.18% over the past day.

Buy
54
UNF alert for Dec 23

UniFirst Corp. [UNF] is up 0.77% over the past day.

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

Show me the best stock