Financhill
Sell
46

LOW Quote, Financials, Valuation and Earnings

Last price:
$243.82
Seasonality move :
9.76%
Day range:
$242.30 - $244.71
52-week range:
$206.39 - $274.98
Dividend yield:
1.92%
P/E ratio:
20.27x
P/S ratio:
1.63x
P/B ratio:
--
Volume:
1.2M
Avg. volume:
3.4M
1-year change:
-1.98%
Market cap:
$137.1B
Revenue:
$83.7B
EPS (TTM):
$12.06
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $89.6B $96.3B $97.1B $86.4B $83.7B
Revenue Growth (YoY) 24.19% 7.43% 0.84% -11.01% -3.13%
 
Cost of Revenues $61.4B $65.9B $66.6B $59.3B $57.5B
Gross Profit $28.2B $30.4B $30.5B $27.1B $26.1B
Gross Profit Margin 31.44% 31.58% 31.42% 31.41% 31.25%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $18.5B $18.3B $20.3B $15.6B $15.7B
Other Inc / (Exp) -$1.1B -- -- -- --
Operating Expenses $17.3B $18.1B $17.8B $15.6B $16B
Operating Income $10.9B $12.3B $12.7B $11.5B $10.1B
 
Net Interest Expenses $872M $859M $1.1B $1.5B $1.5B
EBT. Incl. Unusual Items $7.7B $11.2B $9B $10.2B $9.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.9B $2.8B $2.6B $2.4B $2.2B
Net Income to Company $5.8B $8.4B $6.4B $7.7B $7B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.8B $8.4B $6.4B $7.7B $6.9B
 
Basic EPS (Cont. Ops) $7.77 $12.08 $10.20 $13.24 $12.24
Diluted EPS (Cont. Ops) $7.75 $12.03 $10.17 $13.20 $12.22
Weighted Average Basic Share $748M $696M $629M $582M $567M
Weighted Average Diluted Share $750M $699M $631M $584M $568M
 
EBITDA $13B $14.7B $15.2B $13.5B $12.1B
EBIT $10.9B $12.3B $12.7B $11.5B $10.1B
 
Revenue (Reported) $89.6B $96.3B $97.1B $86.4B $83.7B
Operating Income (Reported) $10.9B $12.3B $12.7B $11.5B $10.1B
Operating Income (Adjusted) $10.9B $12.3B $12.7B $11.5B $10.1B
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $22.9B $23.5B $20.5B $20.2B $20.8B
Revenue Growth (YoY) 2.73% 2.45% -12.81% -1.47% 3.19%
 
Cost of Revenues $15.8B $16.1B $14B $13.8B $14.2B
Gross Profit $7.2B $7.4B $6.5B $6.4B $6.6B
Gross Profit Margin 31.25% 31.38% 31.54% 31.55% 31.91%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.4B $6.4B $3.8B $3.8B $4.2B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4.4B $6.4B $3.8B $3.9B $4.2B
Operating Income $2.8B $924M $2.7B $2.5B $2.5B
 
Net Interest Expenses $218M $305M $372M $367M $392M
EBT. Incl. Unusual Items $2.6B $629M $2.4B $2.2B $2.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $670M $475M $578M $524M $513M
Net Income to Company $1.9B $154M $1.8B $1.7B $1.6B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.9B $152M $1.8B $1.7B $1.6B
 
Basic EPS (Cont. Ops) $2.74 $0.25 $3.07 $2.99 $2.88
Diluted EPS (Cont. Ops) $2.73 $0.25 $3.07 $2.99 $2.88
Weighted Average Basic Share $690M $618M $576M $565M $559M
Weighted Average Diluted Share $692M $620M $577M $566M $560M
 
EBITDA $3.4B $1.6B $3.2B $3B $3B
EBIT $2.8B $924M $2.7B $2.5B $2.5B
 
Revenue (Reported) $22.9B $23.5B $20.5B $20.2B $20.8B
Operating Income (Reported) $2.8B $924M $2.7B $2.5B $2.5B
Operating Income (Adjusted) $2.8B $924M $2.7B $2.5B $2.5B
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $95.2B $96B $90.2B $83.7B $84.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $65.4B $65.7B $61.8B $57.6B $57.8B
Gross Profit $29.9B $30.2B $28.4B $26.1B $26.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $18.1B $19.9B $16.8B $15.8B $16.2B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $17.9B $19.9B $14.4B $15.8B $16.3B
Operating Income $12B $10.3B $14B $10.3B $10.2B
 
Net Interest Expenses $849M $1B $1.4B $1.5B $1.5B
EBT. Incl. Unusual Items $10.9B $9.3B $10.2B $9B $8.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.7B $2.6B $2.6B $2.1B $2.2B
Net Income to Company $8.2B $6.7B $7.7B $6.9B $6.8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8.2B $6.7B $7.6B $6.8B $6.8B
 
Basic EPS (Cont. Ops) $11.55 $10.23 $13.00 $12.01 $12.08
Diluted EPS (Cont. Ops) $11.52 $10.20 $12.98 $11.99 $12.06
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $14.3B $12.8B $16.2B $12.3B $12.3B
EBIT $12B $10.3B $14B $10.3B $10.2B
 
Revenue (Reported) $95.2B $96B $90.2B $83.7B $84.3B
Operating Income (Reported) $12B $10.3B $14B $10.3B $10.2B
Operating Income (Adjusted) $12B $10.3B $14B $10.3B $10.2B
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $74.9B $74.6B $67.7B $65.1B $65.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $51.1B $51B $46.2B $44.6B $44.9B
Gross Profit $23.8B $23.7B $21.5B $20.5B $20.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.6B $15.2B $11.7B $11.9B $12.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $13.6B $15.2B $11.8B $12B $12.4B
Operating Income $10.2B $8.5B $9.8B $8.5B $8.4B
 
Net Interest Expenses $639M $805M $1.1B $1.1B $1.1B
EBT. Incl. Unusual Items $9.6B $7.7B $8.8B $7.7B $7.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.4B $2.2B $2.1B $1.8B $1.8B
Net Income to Company $7.2B $5.5B $6.7B $5.8B $5.7B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7.2B $5.5B $6.7B $5.8B $5.6B
 
Basic EPS (Cont. Ops) $10.22 $8.44 $11.42 $10.24 $10.09
Diluted EPS (Cont. Ops) $10.19 $8.43 $11.40 $10.22 $10.07
Weighted Average Basic Share $2.1B $1.9B $1.8B $1.7B $1.7B
Weighted Average Diluted Share $2.1B $1.9B $1.8B $1.7B $1.7B
 
EBITDA $12B $10.4B $11.4B $10B $10B
EBIT $10.2B $8.5B $9.8B $8.5B $8.4B
 
Revenue (Reported) $74.9B $74.6B $67.7B $65.1B $65.7B
Operating Income (Reported) $10.2B $8.5B $9.8B $8.5B $8.4B
Operating Income (Adjusted) $10.2B $8.5B $9.8B $8.5B $8.4B
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $5.2B $1.4B $1.7B $1.2B $2.1B
Short Term Investments -- -- -- -- $372M
Accounts Receivable, Net -- -- -- -- --
Inventory $16.2B $17.6B $18.5B $16.9B $17.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets $937M $1.1B $1.2B $949M $816M
Total Current Assets $22.3B $20.1B $21.4B $19.1B $20.4B
 
Property Plant And Equipment $23B $23.2B $21.1B $21.4B $21.4B
Long-Term Investments $200M $247M $121M $252M $277M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.1B $1.2B $910M $1.1B $1.1B
Total Assets $48.3B $46.3B $45.3B $43.4B $44.6B
 
Accounts Payable $10.9B $11.4B $10.5B $8.7B $9.3B
Accrued Expenses $250M $275M $441M $456M $449M
Current Portion Of Long-Term Debt $1.1B $868M $585M $537M $2.6B
Current Portion Of Capital Lease Obligations $541M $636M $522M $487M $563M
Other Current Liabilities $1.7B $1.8B $1.7B $1.9B $1.9B
Total Current Liabilities $18.7B $19.7B $19.5B $15.6B $18.8B
 
Long-Term Debt $24.6B $27.9B $36.4B $39.1B $36.5B
Capital Leases -- -- -- -- --
Total Liabilities $46.9B $51.1B $59.5B $58.4B $58.8B
 
Common Stock $366M $335M $301M $287M $280M
Other Common Equity Adj -$136M -$36M $307M $300M $288M
Common Equity $1.4B -$4.8B -$14.3B -$15B -$14.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.4B -$4.8B -$14.3B -$15.1B -$14.2B
 
Total Liabilities and Equity $48.3B $46.3B $45.3B $43.4B $44.6B
Cash and Short Terms $5.2B $1.4B $1.7B $1.2B $2.1B
Total Debt $25.7B $28.7B $37B $39.7B $39.1B
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Cash and Equivalents $6.7B $3.7B $1.5B $3.6B $1B
Short Term Investments $552M -- -- -- --
Accounts Receivable, Net -- -- -- -- $1.2B
Inventory $16.7B $19.8B $17.5B $17.6B $17.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.5B $1.5B $907M $805M --
Total Current Assets $24.8B $25B $20B $22B $20.2B
 
Property Plant And Equipment $23.1B $20.8B $21.2B $21.4B $22.7B
Long-Term Investments $213M $63M $238M $312M $280M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1B $894M $1.1B $1.1B --
Total Assets $49.4B $47B $42.5B $44.7B $53.5B
 
Accounts Payable $11.3B $12.2B $9.9B $10.6B $10.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $1.4B $609M $544M $2.6B --
Current Portion Of Capital Lease Obligations $573M $651M $533M $497M --
Other Current Liabilities $3.3B $4.2B $3.1B $3.6B --
Total Current Liabilities $20.8B $20.9B $16.5B $19.4B $19.5B
 
Long-Term Debt $28B $37B $39B $36.6B $41.6B
Capital Leases -- -- -- -- --
Total Liabilities $51B $59.8B $57.7B $58.2B $63.8B
 
Common Stock $343M $305M $288M $282M $280M
Other Common Equity Adj -$6M $140M $302M $292M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$1.6B -$12.9B -$15.1B -$13.4B -$10.4B
 
Total Liabilities and Equity $49.4B $47B $42.5B $44.7B $53.5B
Cash and Short Terms $6.7B $3.7B $1.5B $3.6B $1B
Total Debt $29.4B $37.6B $39.5B $39.2B $44B
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $5.8B $8.4B $6.4B $7.7B $7B
Depreciation & Amoritzation $2.1B $2.4B $2.5B $2.4B $2B
Stock-Based Compensation $155M $230M $223M $210M $221M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$3B -$1.4B -$2.6B $1.6B -$514M
Cash From Operations $11B $10.1B $8.6B $8.1B $9.6B
 
Capital Expenditures $1.8B $1.9B $1.8B $2B $1.9B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.9B -$1.6B -$1.3B -$1.9B -$1.7B
 
Dividends Paid (Ex Special Dividend) $1.7B $2B $2.4B $2.5B $2.6B
Special Dividend Paid
Long-Term Debt Issued $7.9B $5B $9.7B $3B --
Long-Term Debt Repaid -$5.6B -$2.1B -$867M -$601M -$545M
Repurchase of Common Stock $5B $13B $14.1B $6.1B $4.1B
Other Financing Activities -$38M -$6M -$5M -$21M -$42M
Cash From Financing -$5.2B -$12B -$7B -$6.7B -$7B
 
Beginning Cash (CF) $4.7B $1.1B $1.3B $921M $1.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4B -$3.6B $215M -$427M $840M
Ending Cash (CF) $8.7B -$2.4B $1.5B $494M $2.6B
 
Levered Free Cash Flow $9.3B $8.3B $6.8B $6.2B $7.7B
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders $1.9B $154M $1.8B $1.7B $1.6B
Depreciation & Amoritzation $612M $632M $245M $494M $535M
Stock-Based Compensation $54M $55M $47M $54M $60M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories $650M -$580M -$107M -$725M -$357M
Cash From Operations $2.3B $2.1B $1.1B $1.3B $687M
 
Capital Expenditures $410M $403M $579M $571M $597M
Cash Acquisitions -- -- -- -- $8.7B
Cash From Investing $485M -$406M -$591M -$520M -$9.3B
 
Dividends Paid (Ex Special Dividend) $563M $666M $642M $654M $673M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2B $4.7B -- -- --
Long-Term Debt Repaid -$27M -$32M -$531M -$475M --
Repurchase of Common Stock $2.8B $4B $1.6B $751M $98M
Other Financing Activities -$42M $2M -$6M $1M --
Cash From Financing -$1.5B $22M -$2.8B -$1.9B $4.4B
 
Beginning Cash (CF) $6.1B $3.2B $1.2B $3.3B $621M
Foreign Exchange Rate Adjustment -$1M -$32M -- -- --
Additions / Reductions $1.3B $1.7B -$2.3B -$1.1B -$4.2B
Ending Cash (CF) $7.4B $4.9B -$1.1B $2.2B -$3.6B
 
Levered Free Cash Flow $1.9B $1.7B $485M $728M $90M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders $8.2B $6.7B $7.7B $6.9B $6.8B
Depreciation & Amoritzation $2.3B $2.5B $2B $2.5B $2.1B
Stock-Based Compensation $217M $226M $218M $214M $234M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$868M -$3.3B $716M -$37M $974M
Cash From Operations $8.7B $9.1B $7.5B $9.8B $9.2B
 
Capital Expenditures $1.9B $1.7B $2.1B $2B $2.2B
Cash Acquisitions -- -- -- -- $10.1B
Cash From Investing -$602M -$1.4B -$1.5B -$1.9B -$12.1B
 
Dividends Paid (Ex Special Dividend) $1.9B $2.3B $2.5B $2.5B $2.6B
Special Dividend Paid
Long-Term Debt Issued $5B $9.7B $3B -- --
Long-Term Debt Repaid -$631M -$2.4B -$612M -$547M --
Repurchase of Common Stock $12.4B $16.1B $7.9B $2.9B $1.6B
Other Financing Activities -$414M $402M -- -$26M --
Cash From Financing -$10.3B -$10.6B -$8B -$5.8B $247M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.1B -$2.9B -$2B $2.1B -$2.7B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $6.9B $7.4B $5.4B $7.8B $7.1B
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders $7.2B $5.5B $6.7B $5.8B $5.7B
Depreciation & Amoritzation $1.8B $1.9B $1.4B $1.5B $1.6B
Stock-Based Compensation $169M $165M $160M $164M $177M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$446M -$2.3B $1B -$672M $816M
Cash From Operations $9.2B $8.1B $7B $8.7B $8.3B
 
Capital Expenditures $1.3B $1.1B $1.3B $1.4B $1.6B
Cash Acquisitions -- -- -- -- $10.1B
Cash From Investing -$1.4B -$1.1B -$1.3B -$1.3B -$11.7B
 
Dividends Paid (Ex Special Dividend) $1.4B $1.7B $1.9B $1.9B $2B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5B $9.7B $3B -- --
Long-Term Debt Repaid -$595M -$831M -$576M -$522M -$778M
Repurchase of Common Stock $9B $12.1B $5.9B $2.7B $211M
Other Financing Activities -$408M -- -$15M -$20M -$20M
Cash From Financing -$6.4B -$4.9B -$5.9B -$5B $2.3B
 
Beginning Cash (CF) $17.6B $8.1B $7.7B $10.9B $8.5B
Foreign Exchange Rate Adjustment $3M -$32M -- -- --
Additions / Reductions $1.4B $2.1B -$138M $2.4B -$1.1B
Ending Cash (CF) $19.1B $10.1B $7.5B $13.2B $7.4B
 
Levered Free Cash Flow $7.9B $7B $5.7B $7.3B $6.7B

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

GET BETTER TRADE IDEAS

Popular

Why Is CoreWeave Stock Down So Much?
Why Is CoreWeave Stock Down So Much?

AI cloud computing business CoreWeave (NASDAQ:CRWV) has been through a…

Why Did Stan Druckenmiller Buy MercadoLibre Stock?
Why Did Stan Druckenmiller Buy MercadoLibre Stock?

In Q3, billionaire Stan Druckenmiller bought about 4,620 shares of…

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

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 29

Galecto, Inc. [GLTO] is down 12.13% over the past day.

Sell
20
SMX alert for Dec 29

SMX (Security Matters) Plc [SMX] is down 27.67% over the past day.

Sell
11
CDNAF alert for Dec 29

Canadian Tire Corp. Ltd. [CDNAF] is up 11.94% over the past day.

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

Show me the best stock