Financhill
Buy
68

TEL Quote, Financials, Valuation and Earnings

Last price:
$232.43
Seasonality move :
0.82%
Day range:
$231.03 - $232.88
52-week range:
$116.30 - $250.67
Dividend yield:
1.2%
P/E ratio:
37.72x
P/S ratio:
4.03x
P/B ratio:
5.43x
Volume:
575.2K
Avg. volume:
2.1M
1-year change:
58.91%
Market cap:
$68.4B
Revenue:
$17.3B
EPS (TTM):
$6.16
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $14.9B $16.3B $16B $15.8B $17.3B
Revenue Growth (YoY) 22.6% 9.1% -1.52% -1.18% 8.94%
 
Cost of Revenues $10.2B $11.2B $11.1B $10.5B $11.4B
Gross Profit $4.7B $5.1B $5B $5.3B $5.9B
Gross Profit Margin 31.7% 31.51% 31.05% 33.56% 34.15%
 
R&D Expenses $612M $610M $593M $621M $699M
Selling, General & Admin $1.5B $1.6B $1.7B $1.7B $1.9B
Other Inc / (Exp) -$281M -$158M -$389M -$203M --
Operating Expenses $2.1B $2.3B $2.3B $2.4B $2.6B
Operating Income $2.6B $2.9B $2.7B $3B $3.3B
 
Net Interest Expenses $56M $66M $80M $70M $77M
EBT. Incl. Unusual Items $2.4B $2.7B $2.3B $2.8B $3.2B
Earnings of Discontinued Ops. $6M $1M $6M -$1M -$1M
Income Tax Expense $123M $306M $364M -$397M $1.4B
Net Income to Company $2.3B $2.4B $1.9B $3.2B $1.8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.3B $2.4B $1.9B $3.2B $1.8B
 
Basic EPS (Cont. Ops) $6.85 $7.52 $6.06 $10.40 $6.20
Diluted EPS (Cont. Ops) $6.79 $7.47 $6.03 $10.33 $6.16
Weighted Average Basic Share $330M $323M $315M $307M $297M
Weighted Average Diluted Share $333M $325M $317M $309M $299M
 
EBITDA $3.4B $3.7B $3.5B $3.8B $4.2B
EBIT $2.6B $2.9B $2.7B $3B $3.3B
 
Revenue (Reported) $14.9B $16.3B $16B $15.8B $17.3B
Operating Income (Reported) $2.6B $2.9B $2.7B $3B $3.3B
Operating Income (Adjusted) $2.6B $2.9B $2.7B $3B $3.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.8B $4.4B $4B $4.1B $4.7B
Revenue Growth (YoY) 17.08% 14.17% -7.43% 0.82% 16.74%
 
Cost of Revenues $2.6B $3B $2.7B $2.7B $3.1B
Gross Profit $1.2B $1.4B $1.3B $1.4B $1.6B
Gross Profit Margin 32.4% 31.25% 31.95% 33.63% 34.62%
 
R&D Expenses $173M $179M $174M $195M $227M
Selling, General & Admin $384M $412M $412M $433M $494M
Other Inc / (Exp) -$68M -$94M -$67M -$109M --
Operating Expenses $574M $609M $586M $628M $721M
Operating Income $663M $753M $703M $740M $923M
 
Net Interest Expenses $14M $18M $19M $15M $29M
EBT. Incl. Unusual Items $627M $652M $634M $657M $897M
Earnings of Discontinued Ops. -- -- -$1M -- -$1M
Income Tax Expense -$167M -$56M $81M $381M $233M
Net Income to Company $794M $707M $553M $276M $664M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $794M $708M $553M $276M $664M
 
Basic EPS (Cont. Ops) $2.42 $2.22 $1.76 $0.91 $2.25
Diluted EPS (Cont. Ops) $2.40 $2.21 $1.75 $0.90 $2.22
Weighted Average Basic Share $328M $319M $313M $303M $295M
Weighted Average Diluted Share $331M $321M $316M $305M $298M
 
EBITDA $872M $974M $926M $972M $1.2B
EBIT $663M $753M $703M $740M $923M
 
Revenue (Reported) $3.8B $4.4B $4B $4.1B $4.7B
Operating Income (Reported) $663M $753M $703M $740M $923M
Operating Income (Adjusted) $663M $753M $703M $740M $923M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $14.9B $16.3B $16B $15.8B $17.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.1B $11B $11B $10.4B $11.2B
Gross Profit $4.8B $5.2B $5B $5.5B $6.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $677M $718M $708M $741M $829M
Selling, General & Admin $1.5B $1.6B $1.7B $1.7B $1.9B
Other Inc / (Exp) -$281M -$158M -$389M -$203M --
Operating Expenses $2.2B $2.4B $2.4B $2.5B $2.7B
Operating Income $2.6B $2.9B $2.7B $3B $3.4B
 
Net Interest Expenses $56M $66M $80M $70M $77M
EBT. Incl. Unusual Items $2.4B $2.7B $2.3B $2.8B $3.2B
Earnings of Discontinued Ops. $6M $1M $6M -$1M -$1M
Income Tax Expense $123M $306M $364M -$397M $1.4B
Net Income to Company $2.3B $2.4B $1.9B $3.2B $1.8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.3B $2.4B $1.9B $3.2B $1.8B
 
Basic EPS (Cont. Ops) $6.86 $7.52 $6.06 $10.34 $6.21
Diluted EPS (Cont. Ops) $6.80 $7.47 $6.02 $10.27 $6.16
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.4B $3.7B $3.5B $3.8B $4.2B
EBIT $2.6B $2.9B $2.7B $3B $3.4B
 
Revenue (Reported) $14.9B $16.3B $16B $15.8B $17.3B
Operating Income (Reported) $2.6B $2.9B $2.7B $3B $3.4B
Operating Income (Adjusted) $2.6B $2.9B $2.7B $3B $3.4B
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $16.3B $16B $15.8B $17.3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11B $11B $10.4B $11.2B --
Gross Profit $5.2B $5B $5.5B $6.1B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $718M $708M $741M $829M --
Selling, General & Admin $1.6B $1.7B $1.7B $1.9B --
Other Inc / (Exp) -$158M -$389M -$203M -$152M --
Operating Expenses $2.4B $2.4B $2.5B $2.7B --
Operating Income $2.9B $2.7B $3B $3.4B --
 
Net Interest Expenses $66M $80M $70M $77M --
EBT. Incl. Unusual Items $2.7B $2.3B $2.8B $3.2B --
Earnings of Discontinued Ops. $1M $6M -$1M -$1M --
Income Tax Expense $306M $364M -$397M $1.4B --
Net Income to Company $2.4B $1.9B $3.2B $1.8B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.4B $1.9B $3.2B $1.8B --
 
Basic EPS (Cont. Ops) $7.52 $6.06 $10.34 $6.21 --
Diluted EPS (Cont. Ops) $7.47 $6.02 $10.27 $6.16 --
Weighted Average Basic Share $1.3B $1.3B $1.2B $1.2B --
Weighted Average Diluted Share $1.3B $1.3B $1.2B $1.2B --
 
EBITDA $3.7B $3.5B $3.8B $4.2B --
EBIT $2.9B $2.7B $3B $3.4B --
 
Revenue (Reported) $16.3B $16B $15.8B $17.3B --
Operating Income (Reported) $2.9B $2.7B $3B $3.4B --
Operating Income (Adjusted) $2.9B $2.7B $3B $3.4B --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.2B $1.1B $1.7B $1.3B $1.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.9B $2.9B $3B $3.1B $3.4B
Inventory $2.5B $2.7B $2.6B $2.5B $2.7B
Prepaid Expenses $621M -- -- -- --
Other Current Assets -- $639M $712M $740M --
Total Current Assets $7.3B $7.3B $7.9B $7.6B $8B
 
Property Plant And Equipment $4.2B $4B $4.1B $4.3B $4.8B
Long-Term Investments $18M $172M $79M $15M $30M
Goodwill $5.6B $5.3B $5.5B $5.8B --
Other Intangibles $1.5B $1.3B $1.2B $1.2B --
Other Long-Term Assets $783M $903M $828M $848M --
Total Assets $21.5B $20.8B $21.7B $22.9B $25.1B
 
Accounts Payable $1.9B $1.6B $1.6B $1.7B $2B
Accrued Expenses $718M $563M $605M $684M --
Current Portion Of Long-Term Debt $503M $914M $682M $871M --
Current Portion Of Capital Lease Obligations $118M $126M $118M $128M --
Other Current Liabilities $573M $603M $602M $541M --
Total Current Liabilities $4.7B $4.6B $4.5B $4.7B $5.1B
 
Long-Term Debt $3.9B $3.6B $3.8B $3.6B $5.2B
Capital Leases -- -- -- -- --
Total Liabilities $10.7B $9.9B $10.1B $10.4B $12.4B
 
Common Stock $148M $146M $142M $139M $3M
Other Common Equity Adj -$168M -$495M -$158M $5M --
Common Equity $10.6B $10.8B $11.6B $12.4B $12.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $114M $95M $104M $131M $145M
Total Equity $10.7B $10.9B $11.7B $12.5B $12.7B
 
Total Liabilities and Equity $21.5B $20.8B $21.7B $22.9B $25.1B
Cash and Short Terms $1.2B $1.1B $1.7B $1.3B $1.3B
Total Debt $4.4B $4.5B $4.5B $4.5B $6.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.2B $1.1B $1.7B $1.3B $1.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.9B $2.9B $3B $3.1B $3.4B
Inventory $2.5B $2.7B $2.6B $2.5B $2.7B
Prepaid Expenses $621M -- -- -- --
Other Current Assets -- $639M $712M $740M --
Total Current Assets $7.3B $7.3B $7.9B $7.6B $8B
 
Property Plant And Equipment $4.2B $4B $4.1B $4.3B $4.8B
Long-Term Investments $18M $172M $79M $15M $30M
Goodwill $5.6B $5.3B $5.5B $5.8B --
Other Intangibles $1.5B $1.3B $1.2B $1.2B --
Other Long-Term Assets $783M $903M $828M $848M --
Total Assets $21.5B $20.8B $21.7B $22.9B $25.1B
 
Accounts Payable $1.9B $1.6B $1.6B $1.7B $2B
Accrued Expenses $718M $563M $605M $684M --
Current Portion Of Long-Term Debt $503M $914M $682M $871M --
Current Portion Of Capital Lease Obligations $118M $126M $118M $128M --
Other Current Liabilities $573M $603M $602M $541M --
Total Current Liabilities $4.7B $4.6B $4.5B $4.7B $5.1B
 
Long-Term Debt $3.9B $3.6B $3.8B $3.6B $5.2B
Capital Leases -- -- -- -- --
Total Liabilities $10.7B $9.9B $10.1B $10.4B $12.4B
 
Common Stock $148M $146M $142M $139M $3M
Other Common Equity Adj -$168M -$495M -$158M $5M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $114M $95M $104M $131M $145M
Total Equity $10.7B $10.9B $11.7B $12.5B $12.7B
 
Total Liabilities and Equity $21.5B $20.8B $21.7B $22.9B $25.1B
Cash and Short Terms $1.2B $1.1B $1.7B $1.3B $1.3B
Total Debt $4.4B $4.5B $4.5B $4.5B $6.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.3B $2.4B $1.9B $3.2B $1.8B
Depreciation & Amoritzation $769M $785M $794M $826M $838M
Stock-Based Compensation $94M $119M $123M $127M $149M
Change in Accounts Receivable -$518M $200M -$146M -$134M -$341M
Change in Inventories -$556M -$41M -$45M -$30M -$160M
Cash From Operations $2.7B $2.5B $3.1B $3.5B $4.1B
 
Capital Expenditures $690M $768M $732M $680M $936M
Cash Acquisitions $423M $220M $110M $339M $2.6B
Cash From Investing -$1B -$878M -$768M -$950M -$3.6B
 
Dividends Paid (Ex Special Dividend) $647M $685M $725M $760M $803M
Special Dividend Paid
Long-Term Debt Issued $661M $588M $499M $348M --
Long-Term Debt Repaid -$708M -$558M -$591M -$352M --
Repurchase of Common Stock $831M $1.4B $945M $2.1B $1.3B
Other Financing Activities -$28M -$41M -$34M -$57M --
Cash From Financing -$1.4B -$1.7B -$1.8B -$2.9B -$629M
 
Beginning Cash (CF) $1.2B $1.1B $1.7B $1.3B $1.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $258M -$115M $573M -$342M -$64M
Ending Cash (CF) $1.5B $952M $2.2B $977M $1.2B
 
Levered Free Cash Flow $2B $1.7B $2.4B $2.8B $3.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $794M $707M $553M $276M $664M
Depreciation & Amoritzation $179M $188M $200M $232M $244M
Stock-Based Compensation $21M $31M $28M $27M $44M
Change in Accounts Receivable $120M $308M $56M -$216M $50M
Change in Inventories -$74M $398M $278M $97M $139M
Cash From Operations $774M $944M $1.1B $1B $1.4B
 
Capital Expenditures $236M $212M $194M $213M $271M
Cash Acquisitions $297M $104M $2M -- --
Cash From Investing -$540M -$310M -$195M -$206M -$270M
 
Dividends Paid (Ex Special Dividend) $164M $179M $184M $196M $209M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $348M --
Long-Term Debt Repaid -$2M -- $82M -$329M --
Repurchase of Common Stock $313M $326M $271M $761M $437M
Other Financing Activities -$1M -$2M -$4M -$18M --
Cash From Financing -$443M -$354M -$407M -$994M -$566M
 
Beginning Cash (CF) $1.2B $1.1B $1.7B $1.3B $1.3B
Foreign Exchange Rate Adjustment -$4M -$12M -$6M $8M -$2M
Additions / Reductions -$213M $268M $530M -$150M $583M
Ending Cash (CF) $986M $1.3B $2.2B $1.2B $1.8B
 
Levered Free Cash Flow $538M $732M $944M $829M $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.3B $2.4B $1.9B $3.2B $1.8B
Depreciation & Amoritzation $769M $785M $794M $826M $838M
Stock-Based Compensation $94M $119M $123M $127M $149M
Change in Accounts Receivable -$518M $200M -$146M -$134M -$341M
Change in Inventories -$556M -$41M -$45M -$30M -$160M
Cash From Operations $2.7B $2.5B $3.1B $3.5B $4.1B
 
Capital Expenditures $690M $768M $732M $680M $936M
Cash Acquisitions $423M $220M $110M $339M $2.6B
Cash From Investing -$1B -$878M -$768M -$950M -$3.6B
 
Dividends Paid (Ex Special Dividend) $647M $685M $725M $760M $803M
Special Dividend Paid
Long-Term Debt Issued $661M -- -- -- --
Long-Term Debt Repaid -$708M -$558M -$591M -$352M --
Repurchase of Common Stock $831M $1.4B $945M $2.1B $1.3B
Other Financing Activities -$28M -$41M -$34M -$57M --
Cash From Financing -$1.4B -$1.7B -$1.8B -$2.9B -$629M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $258M -$115M $573M -$342M -$64M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2B $1.7B $2.4B $2.8B $3.2B
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders $2.4B $1.9B $3.2B $1.8B --
Depreciation & Amoritzation $785M $794M $826M $838M --
Stock-Based Compensation $119M $123M $127M $149M --
Change in Accounts Receivable $200M -$146M -$134M -$341M --
Change in Inventories -$41M -$45M -$30M -$160M --
Cash From Operations $2.5B $3.1B $3.5B $4.1B --
 
Capital Expenditures $768M $732M $680M $936M --
Cash Acquisitions $220M $110M $339M $2.6B --
Cash From Investing -$878M -$768M -$950M -$3.6B --
 
Dividends Paid (Ex Special Dividend) $685M $725M $760M $803M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $588M $499M $348M $2.2B --
Long-Term Debt Repaid -$558M -$591M -$352M -$835M --
Repurchase of Common Stock $1.4B $945M $2.1B $1.3B --
Other Financing Activities -$41M -$34M -$57M -$56M --
Cash From Financing -$1.7B -$1.8B -$2.9B -$629M --
 
Beginning Cash (CF) $3.6B $4.5B $5.1B $5.7B --
Foreign Exchange Rate Adjustment -$21M $2M -- -$6M --
Additions / Reductions -$115M $573M -$342M -$64M --
Ending Cash (CF) $3.5B $5.1B $4.8B $5.7B --
 
Levered Free Cash Flow $1.7B $2.4B $2.8B $3.2B --

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: 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 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock