Financhill
Buy
54

V Quote, Financials, Valuation and Earnings

Last price:
$355.12
Seasonality move :
5.64%
Day range:
$353.01 - $355.99
52-week range:
$299.00 - $375.51
Dividend yield:
0.69%
P/E ratio:
35.16x
P/S ratio:
17.45x
P/B ratio:
18.42x
Volume:
2M
Avg. volume:
6.9M
1-year change:
10.76%
Market cap:
$684.7B
Revenue:
$40B
EPS (TTM):
$10.10
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $24.1B $29.3B $32.7B $35.9B $40B
Revenue Growth (YoY) 10.34% 21.59% 11.41% 10.02% 11.34%
 
Cost of Revenues $5.8B $6.6B $7.5B $8.1B $9.1B
Gross Profit $18.3B $22.7B $25.1B $27.9B $30.9B
Gross Profit Margin 76.05% 77.5% 77% 77.52% 77.31%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.1B $2.5B $2.7B $3.2B $3.6B
Other Inc / (Exp) $769M -$1B -$246M $500M --
Operating Expenses $2.5B $3B $3.1B $3.7B $4.1B
Operating Income $15.8B $19.8B $22B $24.2B $26.9B
 
Net Interest Expenses $513M $538M $644M $641M $589M
EBT. Incl. Unusual Items $16.1B $18.1B $21B $23.9B $24.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.8B $3.2B $3.8B $4.2B $4.1B
Net Income to Company $12.3B $15B $17.3B $19.7B $20.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $12B $14.6B $17B $19.5B $19.9B
 
Basic EPS (Cont. Ops) $5.64 $7.02 $8.30 $9.77 $10.23
Diluted EPS (Cont. Ops) $5.49 $6.85 $8.15 $9.59 $10.10
Weighted Average Basic Share $2.1B $2.1B $2B $2B $1.9B
Weighted Average Diluted Share $2.2B $2.1B $2.1B $2B $2B
 
EBITDA $16.6B $20.6B $23B $25.2B $28.1B
EBIT $15.8B $19.8B $22B $24.2B $26.9B
 
Revenue (Reported) $24.1B $29.3B $32.7B $35.9B $40B
Operating Income (Reported) $15.8B $19.8B $22B $24.2B $26.9B
Operating Income (Adjusted) $15.8B $19.8B $22B $24.2B $26.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6.6B $7.8B $8.6B $9.6B $10.7B
Revenue Growth (YoY) 28.58% 18.72% 10.56% 11.71% 11.51%
 
Cost of Revenues $1.4B $1.8B $1.9B $2.1B $2.3B
Gross Profit $5.1B $6B $6.7B $7.5B $8.4B
Gross Profit Margin 78.03% 77.31% 77.44% 78.26% 78.58%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $215M $767M $815M $975M $1.1B
Other Inc / (Exp) $107M -$63M $140M $189M --
Operating Expenses $794M $905M $967M $1.1B $1.4B
Operating Income $4.3B $5.1B $5.7B $6.4B $7.1B
 
Net Interest Expenses $125M $159M $183M $176M $210M
EBT. Incl. Unusual Items $4.3B $4.9B $5.6B $6.4B $6.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $714M $928M $955M $1.1B $1.1B
Net Income to Company $3.6B $3.9B $4.7B $5.3B $5.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.5B $3.9B $4.6B $5.2B $5B
 
Basic EPS (Cont. Ops) $1.65 $1.86 $2.27 $2.66 $2.62
Diluted EPS (Cont. Ops) $1.61 $1.82 $2.23 $2.62 $2.59
Weighted Average Basic Share $2.1B $2.1B $2B $2B $1.9B
Weighted Average Diluted Share $2.2B $2.1B $2.1B $2B $1.9B
 
EBITDA $4.5B $5.3B $5.9B $6.7B $7.4B
EBIT $4.3B $5.1B $5.7B $6.4B $7.1B
 
Revenue (Reported) $6.6B $7.8B $8.6B $9.6B $10.7B
Operating Income (Reported) $4.3B $5.1B $5.7B $6.4B $7.1B
Operating Income (Adjusted) $4.3B $5.1B $5.7B $6.4B $7.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $24.1B $29.3B $32.7B $35.9B $40B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.8B $6.6B $7.5B $8.1B $9.1B
Gross Profit $18.3B $22.7B $25.1B $27.9B $30.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $985M $1.6B $2.7B $3.2B $3.6B
Other Inc / (Exp) $769M -$1B -$246M $500M --
Operating Expenses $2.5B $3B $3.1B $3.7B $4.1B
Operating Income $15.8B $19.8B $22B $24.2B $26.9B
 
Net Interest Expenses $513M $538M $644M $641M $589M
EBT. Incl. Unusual Items $16.1B $18.1B $21B $23.9B $24.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.8B $3.2B $3.8B $4.2B $4.1B
Net Income to Company $12.3B $15B $17.3B $19.7B $20.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $12B $14.6B $17B $19.5B $19.9B
 
Basic EPS (Cont. Ops) $5.64 $7.05 $8.30 $9.95 $10.22
Diluted EPS (Cont. Ops) $5.49 $6.85 $8.15 $9.59 $10.10
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $16.6B $20.6B $23B $25.2B $28.1B
EBIT $15.8B $19.8B $22B $24.2B $26.9B
 
Revenue (Reported) $24.1B $29.3B $32.7B $35.9B $40B
Operating Income (Reported) $15.8B $19.8B $22B $24.2B $26.9B
Operating Income (Adjusted) $15.8B $19.8B $22B $24.2B $26.9B
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $29.3B $32.7B $35.9B $40B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.6B $7.5B $8.1B $9.1B --
Gross Profit $22.7B $25.1B $27.9B $30.9B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6B $2.7B $3.2B $3.6B --
Other Inc / (Exp) -$1B -$246M $500M -$1.2B --
Operating Expenses $3B $3.1B $3.7B $4.1B --
Operating Income $19.8B $22B $24.2B $26.9B --
 
Net Interest Expenses $538M $644M $641M $589M --
EBT. Incl. Unusual Items $18.1B $21B $23.9B $24.2B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.2B $3.8B $4.2B $4.1B --
Net Income to Company $15B $17.3B $19.7B $20.1B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $14.6B $17B $19.5B $19.9B --
 
Basic EPS (Cont. Ops) $7.05 $8.30 $9.95 $10.22 --
Diluted EPS (Cont. Ops) $6.85 $8.15 $9.59 $10.10 --
Weighted Average Basic Share $8.3B $8.2B $7.8B $7.8B --
Weighted Average Diluted Share $8.5B $8.3B $8.1B $7.9B --
 
EBITDA $20.6B $23B $25.2B $28.1B --
EBIT $19.8B $22B $24.2B $26.9B --
 
Revenue (Reported) $29.3B $32.7B $35.9B $40B --
Operating Income (Reported) $19.8B $22B $24.2B $26.9B --
Operating Income (Adjusted) $19.8B $22B $24.2B $26.9B --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $19.6B $20.9B $22.8B $19.4B $23.2B
Short Term Investments $2B $2.8B $3.8B $3.2B --
Accounts Receivable, Net $2B $2B $2.3B $2.6B $3.1B
Inventory -- -- -- -- --
Prepaid Expenses $856M -- -- -- --
Other Current Assets $1.4B $3.9B $4.2B $5.2B --
Total Current Assets $27.6B $30.2B $33.5B $34B $37.8B
 
Property Plant And Equipment $2.7B $3.7B $3.9B $4.7B $5.2B
Long-Term Investments $3.2B $3.3B $3.3B $3.7B $2.1B
Goodwill $16B $17.8B $18B $18.9B --
Other Intangibles $27.7B $25.1B $26.1B $26.9B --
Other Long-Term Assets $7.2B $7.1B $7.5B $8.3B --
Total Assets $82.9B $85.5B $90.5B $94.5B $99.6B
 
Accounts Payable $266M $340M $375M $479M $555M
Accrued Expenses $3.3B $5.2B $6.8B $6.6B --
Current Portion Of Long-Term Debt $999M $2.3B -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $7.5B $8.4B $11.2B $12.6B --
Total Current Liabilities $15.7B $20.9B $23.1B $26.5B $35B
 
Long-Term Debt $20.5B $20.6B $20.9B $21.5B $20.4B
Capital Leases -- -- -- -- --
Total Liabilities $45.3B $49.9B $51.8B $55.4B $61.7B
 
Common Stock -- $2.3B $1.7B $1B --
Other Common Equity Adj -$257M $418M -$177M -$213M --
Common Equity $34.5B $33.3B $37B $38.1B $37.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $37.6B $35.6B $38.7B $39.1B $37.9B
 
Total Liabilities and Equity $82.9B $85.5B $90.5B $94.5B $99.6B
Cash and Short Terms $19.6B $20.9B $22.8B $19.4B $23.2B
Total Debt $21.5B $22.9B $20.9B $21.5B $25.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $19.6B $20.9B $22.8B $19.4B $23.2B
Short Term Investments $2B $2.8B $3.8B $3.2B --
Accounts Receivable, Net $2B $2B $2.3B $2.6B $3.1B
Inventory -- -- -- -- --
Prepaid Expenses $856M -- -- -- --
Other Current Assets $1.4B $3.9B $4.2B $5.2B --
Total Current Assets $27.6B $30.2B $33.5B $34B $37.8B
 
Property Plant And Equipment $2.7B $3.7B $3.9B $4.7B $5.2B
Long-Term Investments $3.2B $3.3B $3.3B $3.7B $2.1B
Goodwill $16B $17.8B $18B $18.9B --
Other Intangibles $27.7B $25.1B $26.1B $26.9B --
Other Long-Term Assets $7.2B $7.1B $7.5B $8.3B --
Total Assets $82.9B $85.5B $90.5B $94.5B $99.6B
 
Accounts Payable $266M $340M $375M $479M $555M
Accrued Expenses $3.3B $5.2B $6.8B $6.6B --
Current Portion Of Long-Term Debt $999M $2.3B -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $7.5B $8.4B $11.2B $12.6B --
Total Current Liabilities $15.7B $20.9B $23.1B $26.5B $35B
 
Long-Term Debt $20.5B $20.6B $20.9B $21.5B $20.4B
Capital Leases -- -- -- -- --
Total Liabilities $45.3B $49.9B $51.8B $55.4B $61.7B
 
Common Stock -- $2.3B $1.7B $1B --
Other Common Equity Adj -$257M $418M -$177M -$213M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $37.6B $35.6B $38.7B $39.1B $37.9B
 
Total Liabilities and Equity $82.9B $85.5B $90.5B $94.5B $99.6B
Cash and Short Terms $19.6B $20.9B $22.8B $19.4B $23.2B
Total Debt $21.5B $22.9B $20.9B $21.5B $25.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $12.3B $15B $17.3B $19.7B $20.1B
Depreciation & Amoritzation $804M $861M $943M $1B $1.2B
Stock-Based Compensation $542M $602M $765M $850M $897M
Change in Accounts Receivable -$811M -$494M -$410M -$2.4B -$168M
Change in Inventories -- -- -- -- --
Cash From Operations $15.2B $18.8B $20.8B $20B $23.1B
 
Capital Expenditures $705M $970M $1.1B $1.3B $1.5B
Cash Acquisitions $75M $1.9B -- $915M $887M
Cash From Investing -$152M -$4.3B -$2B -$1.9B $708M
 
Dividends Paid (Ex Special Dividend) $2.8B $3.2B $3.8B $4.2B $4.6B
Special Dividend Paid
Long-Term Debt Issued -- $3.2B -- -- --
Long-Term Debt Repaid -$3B -$1B -$2.3B -- --
Repurchase of Common Stock $8.7B $11.6B $12.1B $16.7B $18.3B
Other Financing Activities -$144M -$318M $70M -$38M --
Cash From Financing -$14.4B -$12.7B -$17.8B -$20.6B -$19B
 
Beginning Cash (CF) $17.5B $18B $19B $16.2B $21.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $628M $578M $1.6B -$2.2B $5.2B
Ending Cash (CF) $18.1B $17.3B $21.2B $14.4B $27B
 
Levered Free Cash Flow $14.5B $17.9B $19.7B $18.7B $21.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $3.6B $3.9B $4.7B $5.3B $5.1B
Depreciation & Amoritzation $202M $226M $247M $274M $316M
Stock-Based Compensation $108M $132M $174M $188M $191M
Change in Accounts Receivable -$240M -$166M $191M -$2.3B $377M
Change in Inventories -- -- -- -- --
Cash From Operations $4B $5.9B $6.9B $6.7B $6.2B
 
Capital Expenditures $208M $295M $305M $309M $389M
Cash Acquisitions -- $3M -- -- --
Cash From Investing -$1.7B $107M -$1.2B $584M $304M
 
Dividends Paid (Ex Special Dividend) $696M $794M $928M $1B $1.1B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$1B -- -- --
Repurchase of Common Stock $3B $2.1B $3.8B $5.8B $4.9B
Other Financing Activities -- -$303M -$97M -$437M --
Cash From Financing -$3.6B -$4B -$4.6B -$7.1B -$6B
 
Beginning Cash (CF) $17.5B $18B $19B $16.2B $21.4B
Foreign Exchange Rate Adjustment -$129M -$562M -$208M $308M $4M
Additions / Reductions -$1.5B $1.4B $951M $487M $546M
Ending Cash (CF) $15.9B $18.9B $19.7B $17B $21.9B
 
Levered Free Cash Flow $3.8B $5.6B $6.6B $6.4B $5.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $12.3B $15B $17.3B $19.7B $20.1B
Depreciation & Amoritzation $804M $861M $943M $1B $1.2B
Stock-Based Compensation $542M $602M $765M $850M $897M
Change in Accounts Receivable -$811M -$494M -$410M -$2.4B -$168M
Change in Inventories -- -- -- -- --
Cash From Operations $15.2B $18.8B $20.8B $20B $23.1B
 
Capital Expenditures $705M $970M $1.1B $1.3B $1.5B
Cash Acquisitions $75M $1.9B -- $915M $887M
Cash From Investing -$152M -$4.3B -$2B -$1.9B $708M
 
Dividends Paid (Ex Special Dividend) $2.8B $3.2B $3.8B $4.2B $4.6B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$3B -$1B -$2.3B -- --
Repurchase of Common Stock $8.7B $11.6B $12.1B $16.7B $18.3B
Other Financing Activities -- -- $70M -$38M --
Cash From Financing -$14.4B -$12.7B -$17.8B -$20.6B -$19B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $628M $578M $1.6B -$2.2B $5.2B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $14.5B $17.9B $19.7B $18.7B $21.6B
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders $15B $17.3B $19.7B $20.1B --
Depreciation & Amoritzation $861M $943M $1B $1.2B --
Stock-Based Compensation $602M $765M $850M $897M --
Change in Accounts Receivable -$494M -$410M -$2.4B -$168M --
Change in Inventories -- -- -- -- --
Cash From Operations $18.8B $20.8B $20B $23.1B --
 
Capital Expenditures $970M $1.1B $1.3B $1.5B --
Cash Acquisitions $1.9B -- $915M $887M --
Cash From Investing -$4.3B -$2B -$1.9B $708M --
 
Dividends Paid (Ex Special Dividend) $3.2B $3.8B $4.2B $4.6B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.2B -- -- $3.9B --
Long-Term Debt Repaid -$1B -$2.3B -- -- --
Repurchase of Common Stock $11.6B $12.1B $16.7B $18.3B --
Other Financing Activities -$318M $70M -$38M -$97M --
Cash From Financing -$12.7B -$17.8B -$20.6B -$19B --
 
Beginning Cash (CF) $65B $69.3B $64.1B $74.2B --
Foreign Exchange Rate Adjustment -$1.3B $636M $382M $420M --
Additions / Reductions $578M $1.6B -$2.2B $5.2B --
Ending Cash (CF) $64.3B $71.5B $62.3B $79.9B --
 
Levered Free Cash Flow $17.9B $19.7B $18.7B $21.6B --

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
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

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
64
GLTO alert for Dec 26

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

Buy
80
TVTX alert for Dec 26

Travere Therapeutics, Inc. [TVTX] is down 1.54% over the past day.

Sell
27
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