Financhill
Sell
50

LOW Quote, Financials, Valuation and Earnings

Last price:
$246.20
Seasonality move :
8.57%
Day range:
$243.18 - $247.99
52-week range:
$206.39 - $280.64
Dividend yield:
1.9%
P/E ratio:
20.47x
P/S ratio:
1.64x
P/B ratio:
--
Volume:
3.3M
Avg. volume:
3.2M
1-year change:
-10%
Market cap:
$138.5B
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 $26.2B $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 $30.9B $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

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
65
Is AAPL Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

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

Show me the best stock