Financhill
Buy
66

V Quote, Financials, Valuation and Earnings

Last price:
$349.88
Seasonality move :
3.95%
Day range:
$345.76 - $349.65
52-week range:
$252.70 - $366.54
Dividend yield:
0.64%
P/E ratio:
34.94x
P/S ratio:
18.46x
P/B ratio:
17.93x
Volume:
3.4M
Avg. volume:
7M
1-year change:
27.52%
Market cap:
$666.1B
Revenue:
$35.9B
EPS (TTM):
$9.95
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $21.8B $24.1B $29.3B $32.7B $35.9B
Revenue Growth (YoY) -4.92% 10.34% 21.59% 11.41% 10.02%
 
Cost of Revenues $4.5B $5B $5.7B $6.6B $7B
Gross Profit $17.3B $19.1B $23.6B $26.1B $28.9B
Gross Profit Margin 79.35% 79.38% 80.44% 79.89% 80.4%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.5B $2.5B $3B $3.2B $3.8B
Other Inc / (Exp) $214M $769M -$1B -$246M $500M
Operating Expenses $3.2B $3.3B $3.9B $4.2B $4.8B
Operating Income $14.1B $15.8B $19.7B $21.9B $24.1B
 
Net Interest Expenses $516M $513M $538M $644M $641M
EBT. Incl. Unusual Items $13.8B $16.1B $18.1B $21B $23.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.9B $3.8B $3.2B $3.8B $4.2B
Net Income to Company $10.9B $12.3B $15B $17.3B $19.7B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $10.9B $12.3B $15B $17.3B $19.7B
 
Basic EPS (Cont. Ops) $4.90 $5.63 $7.01 $8.29 $9.74
Diluted EPS (Cont. Ops) $4.89 $5.63 $7.00 $8.28 $9.73
Weighted Average Basic Share $2.1B $1.7B $1.7B $1.6B $1.6B
Weighted Average Diluted Share $2.2B $2.2B $2.1B $2.1B $2B
 
EBITDA $15.1B $17.4B $19.5B $22.6B $25.6B
EBIT $14.3B $16.6B $18.7B $21.7B $24.6B
 
Revenue (Reported) $21.8B $24.1B $29.3B $32.7B $35.9B
Operating Income (Reported) $14.1B $15.8B $19.7B $21.9B $24.1B
Operating Income (Adjusted) $14.3B $16.6B $18.7B $21.7B $24.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $5.7B $7.2B $8B $8.8B $9.6B
Revenue Growth (YoY) -2.14% 25.48% 11.07% 9.89% 9.33%
 
Cost of Revenues $1.3B $1.4B $1.7B $1.8B $1.9B
Gross Profit $4.4B $5.8B $6.3B $7B $7.7B
Gross Profit Margin 77.43% 80.3% 78.79% 79.58% 80.39%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $651M $764M $721M $950M $973M
Other Inc / (Exp) $165M -$126M $84M -$189M -$839M
Operating Expenses $852M $971M $955M $1.2B $1.3B
Operating Income $3.6B $4.8B $5.3B $5.8B $6.4B
 
Net Interest Expenses $121M $134M $142M $82M $158M
EBT. Incl. Unusual Items $3.6B $4.5B $5.3B $5.5B $5.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $602M $895M $1B $850M $861M
Net Income to Company $3B $3.6B $4.3B $4.7B $4.6B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3B $3.6B $4.3B $4.7B $4.6B
 
Basic EPS (Cont. Ops) $1.38 $1.70 $2.04 $2.29 $2.32
Diluted EPS (Cont. Ops) $1.38 $1.70 $2.03 $2.29 $2.32
Weighted Average Basic Share $1.7B $1.9B $1.6B $1.6B $1.7B
Weighted Average Diluted Share $2.2B $2.1B $2.1B $2B $2B
 
EBITDA $4B $4.9B $5.7B $5.8B $5.9B
EBIT $3.7B $4.7B $5.4B $5.6B $5.6B
 
Revenue (Reported) $5.7B $7.2B $8B $8.8B $9.6B
Operating Income (Reported) $3.6B $4.8B $5.3B $5.8B $6.4B
Operating Income (Adjusted) $3.7B $4.7B $5.4B $5.6B $5.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $21.4B $26.9B $31B $34.1B $37.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.7B $5.3B $6.2B $6.8B $7.5B
Gross Profit $16.7B $21.7B $24.8B $27.3B $30.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.3B $2.8B $3.1B $3.4B $4B
Other Inc / (Exp) $334M $546M -$1.2B $64M -$312M
Operating Expenses $3.1B $3.6B $4.1B $4.4B $5.1B
Operating Income $13.6B $18.1B $20.7B $22.9B $25B
 
Net Interest Expenses $544M $524M $549M $634M $712M
EBT. Incl. Unusual Items $13.4B $18.1B $19B $22.3B $24B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.7B $4.4B $3.2B $3.9B $4.1B
Net Income to Company $10.7B $13.8B $15.8B $18.4B $19.9B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $10.7B $13.8B $15.8B $18.4B $19.9B
 
Basic EPS (Cont. Ops) $4.84 $6.37 $7.49 $8.95 $9.96
Diluted EPS (Cont. Ops) $4.84 $6.36 $7.48 $8.95 $9.95
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $14.7B $19.5B $20.4B $23.9B $25.8B
EBIT $13.9B $18.7B $19.5B $23B $24.7B
 
Revenue (Reported) $21.4B $26.9B $31B $34.1B $37.6B
Operating Income (Reported) $13.6B $18.1B $20.7B $22.9B $25B
Operating Income (Adjusted) $13.9B $18.7B $19.5B $23B $24.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $11.4B $14.2B $15.9B $17.4B $19.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.4B $2.7B $3.2B $3.5B $3.9B
Gross Profit $9B $11.5B $12.7B $14B $15.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.4B $1.5B $1.7B $1.9B
Other Inc / (Exp) $204M -$19M -$233M $77M -$735M
Operating Expenses $1.5B $1.8B $1.9B $2.2B $2.5B
Operating Income $7.4B $9.7B $10.8B $11.7B $12.7B
 
Net Interest Expenses $257M $268M $279M $269M $340M
EBT. Incl. Unusual Items $7.4B $9.4B $10.3B $11.6B $11.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2B $1.8B $1.8B $2B $1.9B
Net Income to Company $6.2B $7.6B $8.4B $9.6B $9.7B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.2B $7.6B $8.4B $9.6B $9.7B
 
Basic EPS (Cont. Ops) $2.80 $3.54 $4.03 $4.68 $4.90
Diluted EPS (Cont. Ops) $2.80 $3.53 $4.02 $4.68 $4.90
Weighted Average Basic Share $3.8B $3.8B $3.3B $3.2B $3.5B
Weighted Average Diluted Share $4.4B $4.3B $4.2B $4.1B $4B
 
EBITDA $8B $10.1B $11B $12.3B $12.6B
EBIT $7.6B $9.7B $10.5B $11.8B $12B
 
Revenue (Reported) $11.4B $14.2B $15.9B $17.4B $19.1B
Operating Income (Reported) $7.4B $9.7B $10.8B $11.7B $12.7B
Operating Income (Adjusted) $7.6B $9.7B $10.5B $11.8B $12B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $16.3B $16.5B $15.7B $16.3B $12B
Short Term Investments $3.8B $2B $2.8B $3.8B $3.2B
Accounts Receivable, Net $1.6B $2B $2B $2.3B $2.6B
Inventory -- -- -- -- --
Prepaid Expenses $757M $856M -- -- --
Other Current Assets $1.2B $1.4B $3.9B $4.2B $5.2B
Total Current Assets $27.6B $27.6B $30.2B $33.5B $34B
 
Property Plant And Equipment $2.7B $2.7B $3.2B $3.4B $3.8B
Long-Term Investments $231M $1.7B $2.1B $1.9B $2.5B
Goodwill $15.9B $16B $17.8B $18B $18.9B
Other Intangibles $27.8B $27.7B $25.1B $26.1B $26.9B
Other Long-Term Assets $6.6B $7.2B $7.1B $7.5B $8.3B
Total Assets $80.9B $82.9B $85.5B $90.5B $94.5B
 
Accounts Payable $174M $266M $340M $375M $479M
Accrued Expenses $2.8B $3.3B $5.2B $6.8B $6.6B
Current Portion Of Long-Term Debt $3B $999M $2.3B -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $6B $7.5B $8.4B $11.2B $12.6B
Total Current Liabilities $14.5B $15.7B $20.9B $23.1B $26.5B
 
Long-Term Debt $21.1B $20B $20.2B $20.5B $20.8B
Capital Leases -- -- -- -- --
Total Liabilities $44.7B $45.3B $49.9B $51.8B $55.4B
 
Common Stock $5.1B $21.9B $2.3B $1.7B $1B
Other Common Equity Adj -$291M -$257M $418M -$177M -$213M
Common Equity $31.1B $37.6B $33.3B $37B $38.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $36.2B $37.6B $35.6B $38.7B $39.1B
 
Total Liabilities and Equity $80.9B $82.9B $85.5B $90.5B $94.5B
Cash and Short Terms $20B $18.5B $18.5B $20.1B $15.2B
Total Debt $24.1B $21B $22.5B $20.5B $20.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $16.5B $12.3B $13.8B $13B $11.7B
Short Term Investments $2.1B $1.2B $2.8B $4.7B $2B
Accounts Receivable, Net $1.8B $2.1B $2.1B $2.3B $2.7B
Inventory -- -- -- -- --
Prepaid Expenses $849M $2.3B -- -- --
Other Current Assets $1.3B $1.3B $3.6B $4.3B $5.8B
Total Current Assets $26.9B $24.1B $28.7B $32.8B $32.9B
 
Property Plant And Equipment $2.7B $3.1B $3.4B $3.6B $4B
Long-Term Investments $110M $2.3B $2.8B $3.1B $1.5B
Goodwill $16B $18.1B $18.1B $18.8B $19.6B
Other Intangibles $27.8B $27B $26.6B $26.4B $26.4B
Other Long-Term Assets $6.7B $7.2B $7.2B $7.7B $8.4B
Total Assets $80.2B $81.8B $86.8B $92.4B $92.9B
 
Accounts Payable $126M $182M $280M $338M $421M
Accrued Expenses $3B $3.9B $5.2B $6.2B $6.6B
Current Portion Of Long-Term Debt -- $3.5B -- -- $3.9B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $6.8B $7.7B $9.5B $11.3B $13.2B
Total Current Liabilities $12.7B $18.7B $19.1B $23.4B $30.4B
 
Long-Term Debt $21B $17.5B $20.6B $20.6B $16.8B
Capital Leases -- -- -- -- --
Total Liabilities $42.5B $45.8B $48.2B $51.9B $54.8B
 
Common Stock $3.3B $3B $22B $1.6B $880M
Other Common Equity Adj -$310M -$136M -$268M -$162M -$206M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $37.7B $36B $38.6B $40.5B $38B
 
Total Liabilities and Equity $80.2B $81.8B $86.8B $92.4B $92.9B
Cash and Short Terms $18.6B $13.5B $16.6B $17.7B $13.8B
Total Debt $21B $21B $20.6B $20.6B $20.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $10.9B $12.3B $15B $17.3B $19.7B
Depreciation & Amoritzation $767M $804M $861M $943M $1B
Stock-Based Compensation $416M $542M $602M $765M $850M
Change in Accounts Receivable $1.8B -$811M -$494M -$410M -$2.4B
Change in Inventories -- -- -- -- --
Cash From Operations $10.4B $15.2B $18.8B $20.8B $20B
 
Capital Expenditures $736M $705M $970M $1.1B $1.3B
Cash Acquisitions -$77M -$75M -$1.9B -- -$915M
Cash From Investing $1.4B -$152M -$4.3B -$2B -$1.9B
 
Dividends Paid (Ex Special Dividend) -$2.7B -$2.8B -$3.2B -$3.8B -$4.2B
Special Dividend Paid
Long-Term Debt Issued $7.2B -- $3.2B -- --
Long-Term Debt Repaid -- -$3B -$1B -$2.3B --
Repurchase of Common Stock -$8.1B -$8.7B -$11.6B -$12.1B -$16.7B
Other Financing Activities -$432M -$144M -$318M $70M -$38M
Cash From Financing -$4B -$14.4B -$12.7B -$17.8B -$20.6B
 
Beginning Cash (CF) $10.8B $19.2B $19.8B $20.4B $22B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.9B $665M $1.9B $977M -$2.6B
Ending Cash (CF) $19.2B $19.8B $20.4B $22B $19.8B
 
Levered Free Cash Flow $9.7B $14.5B $17.9B $19.7B $18.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $3B $3.6B $4.3B $4.7B $4.6B
Depreciation & Amoritzation $201M $207M $234M $249M $305M
Stock-Based Compensation $153M $190M $223M $242M $259M
Change in Accounts Receivable $60M $119M $194M -$849M -$617M
Change in Inventories -- -- -- -- --
Cash From Operations $3.3B $3.5B $3.9B $4.5B $4.7B
 
Capital Expenditures $158M $267M $210M $281M $327M
Cash Acquisitions -- -$1.1B -- -$915M $19M
Cash From Investing $835M -$1.8B -$325M -$1.2B -$130M
 
Dividends Paid (Ex Special Dividend) -$701M -$802M -$941M -$1.1B -$1.2B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $300M -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$1.7B -$2.9B -$2.2B -$2.8B -$4.6B
Other Financing Activities -- -- $153M -$135M -$19M
Cash From Financing -$2.4B -$3.4B -$2.9B -$3.9B -$5.7B
 
Beginning Cash (CF) $18.1B $18.3B $18.4B $19.6B $20B
Foreign Exchange Rate Adjustment -$288M -$111M $136M -$176M $265M
Additions / Reductions $1.8B -$1.7B $609M -$512M -$1.1B
Ending Cash (CF) $19.6B $16.5B $19.1B $18.9B $19.1B
 
Levered Free Cash Flow $3.2B $3.2B $3.7B $4.3B $4.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $10.7B $13.8B $15.8B $18.4B $19.9B
Depreciation & Amoritzation $791M $811M $917M $978M $1.1B
Stock-Based Compensation $476M $585M $684M $816M $882M
Change in Accounts Receivable -$157M -$689M -$244M -$1.8B -$1.1B
Change in Inventories -- -- -- -- --
Cash From Operations $11.9B $16.1B $19.2B $20.9B $21.9B
 
Capital Expenditures $647M $827M $989M $1.1B $1.4B
Cash Acquisitions -$75M -$1.9B -$3M -$915M -$887M
Cash From Investing $460M -$4B -$2.8B -$4.2B $1.8B
 
Dividends Paid (Ex Special Dividend) -$2.7B -$3B -$3.5B -$4B -$4.4B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$3B -- -$3.3B -- --
Repurchase of Common Stock -$6.1B -$12.2B -$9.8B -$13.1B -$19B
Other Financing Activities -- -- -$146M -$80M -$500M
Cash From Financing -$6B -$14.8B -$13.6B -$16.8B -$23.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.4B -$2.7B $2.8B -$112M $173M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $11.3B $15.3B $18.2B $19.7B $20.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $6.2B $7.6B $8.4B $9.6B $9.7B
Depreciation & Amoritzation $398M $405M $461M $496M $587M
Stock-Based Compensation $275M $318M $400M $451M $483M
Change in Accounts Receivable -$292M -$170M $80M -$1.3B -$24M
Change in Inventories -- -- -- -- --
Cash From Operations $6.8B $7.7B $8B $8.2B $10.1B
 
Capital Expenditures $318M $440M $459M $548M $672M
Cash Acquisitions -$75M -$1.9B -- -$915M -$887M
Cash From Investing $1.5B -$2.3B -$835M -$3.1B $660M
 
Dividends Paid (Ex Special Dividend) -$1.4B -$1.6B -$1.9B -$2.1B -$2.3B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $300M -- -- --
Long-Term Debt Repaid -$3B -- -$2.3B -- --
Repurchase of Common Stock -$3.5B -$7.1B -$5.3B -$6.3B -$8.6B
Other Financing Activities -- -- $172M $22M -$440M
Cash From Financing -$7.9B -$8.4B -$9.3B -$8.3B -$11.1B
 
Beginning Cash (CF) $37.2B $38.1B $38.8B $41.6B $39.7B
Foreign Exchange Rate Adjustment $16M -$305M $828M $124M -$243M
Additions / Reductions $371M -$3B -$2.1B -$3.2B -$384M
Ending Cash (CF) $37.6B $34.8B $37.5B $38.6B $39.1B
 
Levered Free Cash Flow $6.5B $7.3B $7.6B $7.6B $9.4B

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

GET BETTER TRADE IDEAS

Popular

Is it Safe to Invest in Google With OpenAI Threats?
Is it Safe to Invest in Google With OpenAI Threats?

For the last 20 years, Google parent company Alphabet (NASDAQ:GOOG,…

Is Broadcom Stock a Millionaire Maker?
Is Broadcom Stock a Millionaire Maker?

Broadcom (Nasdaq: AVGO) stock has gone up more than 64%…

Is Berkshire The Best Stock to Buy in a Bad Market?
Is Berkshire The Best Stock to Buy in a Bad Market?

Berkshire Hathaway (NYSE:BRK.A, BRK.B) has historically been one of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
60
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Buy
60
RGC alert for May 7

Regencell Bioscience Holdings [RGC] is up 22.52% over the past day.

Buy
77
FARO alert for May 7

Faro Technologies [FARO] is down 0% over the past day.

Buy
53
SRPT alert for May 7

Sarepta Therapeutics [SRPT] is down 21.54% over the past day.

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

Show me the best stock