Financhill
Sell
32

ZD Quote, Financials, Valuation and Earnings

Last price:
$40.25
Seasonality move :
8.77%
Day range:
$38.84 - $40.35
52-week range:
$37.62 - $64.57
Dividend yield:
0%
P/E ratio:
30.49x
P/S ratio:
1.32x
P/B ratio:
0.95x
Volume:
639.4K
Avg. volume:
500.6K
1-year change:
-37.22%
Market cap:
$1.7B
Revenue:
$1.4B
EPS (TTM):
$1.32
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.2B $1.4B $1.4B $1.4B $1.4B
Revenue Growth (YoY) 10.32% 22.26% -1.82% -1.94% 2.76%
 
Cost of Revenues $178.4M $188.1M $184.5M $185.7M $200.3M
Gross Profit $980.4M $1.2B $1.2B $1.2B $1.2B
Gross Profit Margin 84.61% 86.73% 86.73% 86.39% 85.71%
 
R&D Expenses $57.1M $78.9M $74.1M $68.9M $67.4M
Selling, General & Admin $784.9M $949.8M $672.6M $683.1M $723.2M
Other Inc / (Exp) -$3.8M $223.4M -$61.3M -$94.5M -$91.7M
Operating Expenses $842.1M $1B $980.1M $988.9M $1B
Operating Income $138.3M $200M $226.3M $189.5M $198.9M
 
Net Interest Expenses $56.2M $72M $33.8M $20M $14M
EBT. Incl. Unusual Items $78.3M $351.4M $131.2M $75M $93.2M
Earnings of Discontinued Ops. $122M $95.3M -$1.7M -- --
Income Tax Expense $38.4M -$14.2M $58M $24.1M $41.4M
Net Income to Company $150.7M $496.7M $63.8M $41.5M $63M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $150.7M $496.7M $63.8M $41.5M $63M
 
Basic EPS (Cont. Ops) $3.24 $10.81 $1.36 $0.89 $1.42
Diluted EPS (Cont. Ops) $3.18 $10.37 $1.36 $0.89 $1.42
Weighted Average Basic Share $46.3M $45.9M $47M $46.4M $44.5M
Weighted Average Diluted Share $47.1M $47.9M $47M $46.5M $44.5M
 
EBITDA $363.3M $681.7M $398.4M $332M $319.1M
EBIT $134.5M $423.4M $165M $95M $107.2M
 
Revenue (Reported) $1.2B $1.4B $1.4B $1.4B $1.4B
Operating Income (Reported) $138.3M $200M $226.3M $189.5M $198.9M
Operating Income (Adjusted) $134.5M $423.4M $165M $95M $107.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $138.5M $408.6M $396.7M $389.9M $412.8M
Revenue Growth (YoY) 64.86% 195.09% -2.92% -1.72% 5.88%
 
Cost of Revenues $6.6M $45.7M $39.8M $37M $47.4M
Gross Profit $131.8M $362.9M $356.9M $352.9M $365.4M
Gross Profit Margin 95.2% 88.81% 89.96% 90.52% 88.51%
 
R&D Expenses $13.9M $21.9M $18.2M $15.5M $17.5M
Selling, General & Admin $185.3M $255.6M $11.8M $19.7M $57.4M
Other Inc / (Exp) -$16.3M $295M $3.5M -$2.4M $2.4M
Operating Expenses $199.2M $277.5M $263.4M $272.2M $286.9M
Operating Income -$67.4M $85.4M $93.5M $80.7M $78.5M
 
Net Interest Expenses -- $15M $5.4M $2.3M $6.4M
EBT. Incl. Unusual Items -$74M $365.3M $91.6M $76M $74.6M
Earnings of Discontinued Ops. -- -$18.4M -- -- --
Income Tax Expense -$10.7M $5.7M $24.7M $13M $13.6M
Net Income to Company $58.1M $360.5M $67.5M $63.4M $64.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $58.1M $360.5M $67.5M $63.4M $64.1M
 
Basic EPS (Cont. Ops) $1.30 $7.51 $1.44 $1.39 $1.51
Diluted EPS (Cont. Ops) $1.27 $7.39 $1.34 $1.29 $1.43
Weighted Average Basic Share $44.5M $47.8M $46.9M $45.8M $42.6M
Weighted Average Diluted Share $45.6M $48.8M $47.2M $46M $42.8M
 
EBITDA -$18.7M $442.2M $155.5M $147.9M $140.9M
EBIT -$83.7M $380.4M $97M $78.3M $81M
 
Revenue (Reported) $138.5M $408.6M $396.7M $389.9M $412.8M
Operating Income (Reported) -$67.4M $85.4M $93.5M $80.7M $78.5M
Operating Income (Adjusted) -$83.7M $380.4M $97M $78.3M $81M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.2B $1.4B $1.4B $1.4B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $178.4M $188.1M $184.5M $185.7M $200.3M
Gross Profit $980.4M $1.2B $1.2B $1.2B $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $57.1M $78.9M $74.1M $68.9M $67.4M
Selling, General & Admin $784.9M $949.8M $672.6M $683.1M $723.2M
Other Inc / (Exp) -$3.8M $223.4M -$61.3M -$94.5M -$91.7M
Operating Expenses $842.1M $1B $980.1M $988.9M $1B
Operating Income $138.3M $200M $226.3M $189.5M $198.9M
 
Net Interest Expenses $56.2M $72M $33.8M $20M $14M
EBT. Incl. Unusual Items $78.3M $351.4M $131.2M $75M $93.2M
Earnings of Discontinued Ops. -- $95.3M -- -- --
Income Tax Expense $38.4M -$14.2M $58M $24.1M $41.4M
Net Income to Company $150.7M $496.7M $63.8M $41.5M $63M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $150.7M $496.7M $63.8M $41.5M $63M
 
Basic EPS (Cont. Ops) $3.29 $10.52 $1.36 $0.92 $1.44
Diluted EPS (Cont. Ops) $3.25 $10.29 $1.25 $0.82 $1.32
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $363.3M $681.7M $398.4M $332M $319.1M
EBIT $134.5M $423.4M $165M $95M $107.2M
 
Revenue (Reported) $1.2B $1.4B $1.4B $1.4B $1.4B
Operating Income (Reported) $138.3M $200M $226.3M $189.5M $198.9M
Operating Income (Adjusted) $134.5M $423.4M $165M $95M $107.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.4B $1.4B $1.4B $1.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $188.1M $184.5M $185.7M $200.3M --
Gross Profit $1.2B $1.2B $1.2B $1.2B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $78.9M $74.1M $68.9M $67.4M --
Selling, General & Admin $949.8M $672.6M $683.1M $723.2M --
Other Inc / (Exp) $223.4M -$61.3M -$94.5M -$91.7M --
Operating Expenses $1B $980.1M $988.9M $1B --
Operating Income $200M $226.3M $189.5M $198.9M --
 
Net Interest Expenses $72M $33.8M $20M $14M --
EBT. Incl. Unusual Items $351.4M $131.2M $75M $93.2M --
Earnings of Discontinued Ops. $95.3M -- -- -- --
Income Tax Expense -$14.2M $58M $24.1M $41.4M --
Net Income to Company $496.7M $63.8M $41.5M $63M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $496.7M $63.8M $41.5M $63M --
 
Basic EPS (Cont. Ops) $10.52 $1.36 $0.92 $1.44 --
Diluted EPS (Cont. Ops) $10.29 $1.25 $0.82 $1.32 --
Weighted Average Basic Share $183.6M $187.8M $185.6M $177.8M --
Weighted Average Diluted Share $188.7M $193.5M $185.9M $183.4M --
 
EBITDA $681.7M $398.4M $332M $319.1M --
EBIT $423.4M $165M $95M $107.2M --
 
Revenue (Reported) $1.4B $1.4B $1.4B $1.4B --
Operating Income (Reported) $200M $226.3M $189.5M $198.9M --
Operating Income (Adjusted) $423.4M $165M $95M $107.2M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $176.4M $694.8M $652.8M $737.6M $505.9M
Short Term Investments $663K $229.2M $58.4M $27.1M --
Accounts Receivable, Net $309.5M $316.3M $304.7M $337.7M $660.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $52.2M $60.3M $68.3M $88.6M $106M
Total Current Assets $622.8M $1.3B $1.1B $1.2B $1.3B
 
Property Plant And Equipment $211.7M $161.2M $178.2M $188.2M $197.2M
Long-Term Investments $97.5M $122.6M $127.9M $140.9M $158.2M
Goodwill $1.5B $1.5B $1.6B $1.5B $1.6B
Other Intangibles $696.9M $572.7M $462.8M $325.4M $425.7M
Other Long-Term Assets $499.3M $75.7M $80.1M $70.8M $63.4M
Total Assets $3.7B $3.8B $3.5B $3.5B $3.7B
 
Accounts Payable $197.9M $131M $120.8M $123.3M $164.4M
Accrued Expenses -- $41M $39.5M $43.6M $41.9M
Current Portion Of Long-Term Debt $396.8M -- -- -- --
Current Portion Of Capital Lease Obligations $29.6M -- -- -- --
Other Current Liabilities $61.7M $27.3M $22.3M $15.9M $9.5M
Total Current Liabilities $882.6M $497.2M $432.4M $431.8M $899.6M
 
Long-Term Debt $1.2B $1B $999.1M $1B $864.3M
Capital Leases -- -- -- -- --
Total Liabilities $2.5B $1.8B $1.6B $1.6B $1.9B
 
Common Stock $443K $474K $473K $461K $428K
Other Common Equity Adj -$54.8M -$57.2M -$85.4M -$71.6M -$82.5M
Common Equity $1.2B $2B $1.9B $1.9B $1.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.2B $2B $1.9B $1.9B $1.8B
 
Total Liabilities and Equity $3.7B $3.8B $3.5B $3.5B $3.7B
Cash and Short Terms $177.1M $924M $711.2M $764.7M $505.9M
Total Debt $1.6B $1.1B $999.1M $1B $864.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $176.4M $694.8M $652.8M $737.6M $505.9M
Short Term Investments $663K $229.2M $58.4M $27.1M --
Accounts Receivable, Net $309.5M $316.3M $304.7M $337.7M $660.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $52.2M $60.3M $68.3M $88.6M $106M
Total Current Assets $622.8M $1.3B $1.1B $1.2B $1.3B
 
Property Plant And Equipment $211.7M $161.2M $178.2M $188.2M $197.2M
Long-Term Investments $97.5M $122.6M $127.9M $140.9M $158.2M
Goodwill $1.5B $1.5B $1.6B $1.5B $1.6B
Other Intangibles $696.9M $572.7M $462.8M $325.4M $425.7M
Other Long-Term Assets $499.3M $75.7M $80.1M $70.8M $63.4M
Total Assets $3.7B $3.8B $3.5B $3.5B $3.7B
 
Accounts Payable $197.9M $131M $120.8M $123.3M $164.4M
Accrued Expenses -- $41M $39.5M $43.6M $41.9M
Current Portion Of Long-Term Debt $396.8M -- -- -- --
Current Portion Of Capital Lease Obligations $29.6M -- -- -- --
Other Current Liabilities $61.7M $27.3M $22.3M $15.9M $9.5M
Total Current Liabilities $882.6M $497.2M $432.4M $431.8M $899.6M
 
Long-Term Debt $1.2B $1B $999.1M $1B $864.3M
Capital Leases -- -- -- -- --
Total Liabilities $2.5B $1.8B $1.6B $1.6B $1.9B
 
Common Stock $443K $474K $473K $461K $428K
Other Common Equity Adj -$54.8M -$57.2M -$85.4M -$71.6M -$82.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.2B $2B $1.9B $1.9B $1.8B
 
Total Liabilities and Equity $3.7B $3.8B $3.5B $3.5B $3.7B
Cash and Short Terms $177.1M $924M $711.2M $764.7M $505.9M
Total Debt $1.6B $1.1B $999.1M $1B $864.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $150.7M $496.7M $63.8M $41.5M $63M
Depreciation & Amoritzation $228.7M $258.3M $233.4M $237M $211.9M
Stock-Based Compensation $24M $25.2M $26.6M $31.9M $40.9M
Change in Accounts Receivable -$31.6M -$18.1M $14.9M -$35.4M -$153.1M
Change in Inventories -- -- -- -- --
Cash From Operations $480.1M $516.5M $336.4M $320M $390.3M
 
Capital Expenditures $95.7M $113.7M $106.2M $108.7M $106.6M
Cash Acquisitions -$489.8M -$115.5M -$99.6M -$6.3M -$190.3M
Cash From Investing -$586.2M $59.1M -$220.8M -$127.4M -$297.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $750M $485M $112.3M -- --
Long-Term Debt Repaid -$650.4M -$512.4M -$166.9M -- -$135M
Repurchase of Common Stock -$275.7M -$78.3M -$78.3M -$108.5M -$185.2M
Other Financing Activities -$67.6M -$19.5M -$17.5M -$15M -$9.2M
Cash From Financing -$234.6M -$113.1M -$140.8M -$114.8M -$321M
 
Beginning Cash (CF) $575.6M $242.7M $694.8M $652.8M $737.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$340.8M $462.5M -$25.2M $77.8M -$228.1M
Ending Cash (CF) $242.7M $694.8M $652.8M $737.6M $505.9M
 
Levered Free Cash Flow $384.4M $402.8M $230.3M $211.2M $283.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $58.1M $360.5M $67.5M $63.4M $64.1M
Depreciation & Amoritzation $65.1M $61.9M $58.5M $69.6M $60M
Stock-Based Compensation $5.4M $6.1M $5.8M $7.5M $10.3M
Change in Accounts Receivable -$89.2M -$67.9M -$70.2M -$46.4M -$199.7M
Change in Inventories -- -- -- -- --
Cash From Operations $124.1M $86.3M $43.2M $92.1M $158.2M
 
Capital Expenditures $21.5M $25M $25.4M $26.3M $27.2M
Cash Acquisitions -$457M -$29.7M $4.5M $11.8M -$6M
Cash From Investing -$478.9M $218.7M -$20.9M -$22.7M -$32.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $750M -- -- -- --
Long-Term Debt Repaid -$650M -$110M -- -- --
Repurchase of Common Stock -$36.7M -$48.5M -$1.7M -$1.2M -$1.2M
Other Financing Activities -$45.8M $463K -$1.5M -$797K -$544K
Cash From Financing $22.2M -$152.9M $997K $2M $2.1M
 
Beginning Cash (CF) $567.9M $546.5M $621.9M $660.6M $386.1M
Foreign Exchange Rate Adjustment $7.4M -$3.6M $7.6M $5.5M -$7.7M
Additions / Reductions -$332.6M $152M $23.3M $71.5M $127.5M
Ending Cash (CF) $242.7M $694.8M $652.8M $737.6M $505.9M
 
Levered Free Cash Flow $102.6M $61.3M $17.8M $65.9M $131.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $150.7M $496.7M $63.8M $41.5M $63M
Depreciation & Amoritzation $228.7M $258.3M $233.4M $237M $211.9M
Stock-Based Compensation $24M $25.2M $26.6M $31.9M $40.9M
Change in Accounts Receivable -$31.6M -$18.1M $14.9M -$35.4M -$153.1M
Change in Inventories -- -- -- -- --
Cash From Operations $480.1M $516.5M $336.4M $320M $390.3M
 
Capital Expenditures $95.7M $113.7M $106.2M $108.7M $106.6M
Cash Acquisitions -$489.8M -$115.5M -$99.6M -$6.3M -$190.3M
Cash From Investing -$586.2M $59.1M -$220.8M -$127.4M -$297.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$512.4M -$166.9M -- --
Repurchase of Common Stock -$275.7M -$78.3M -$78.3M -$108.5M -$185.2M
Other Financing Activities -$67.6M -$19.5M -$17.5M -$15M -$9.2M
Cash From Financing -$234.6M -$113.1M -$140.8M -$114.8M -$321M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$340.8M $462.5M -$25.2M $77.8M -$228.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $384.4M $402.8M $230.3M $211.2M $283.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $496.7M $63.8M $41.5M $63M --
Depreciation & Amoritzation $258.3M $233.4M $237M $211.9M --
Stock-Based Compensation $25.2M $26.6M $31.9M $40.9M --
Change in Accounts Receivable -$18.1M $14.9M -$35.4M -$153.1M --
Change in Inventories -- -- -- -- --
Cash From Operations $516.5M $336.4M $320M $390.3M --
 
Capital Expenditures $113.7M $106.2M $108.7M $106.6M --
Cash Acquisitions -$115.5M -$99.6M -$6.3M -$190.3M --
Cash From Investing $59.1M -$220.8M -$127.4M -$297.5M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $485M $112.3M -- -- --
Long-Term Debt Repaid -$512.4M -$166.9M -- -$135M --
Repurchase of Common Stock -$78.3M -$78.3M -$108.5M -$185.2M --
Other Financing Activities -$19.5M -$17.5M -$15M -$9.2M --
Cash From Financing -$113.1M -$140.8M -$114.8M -$321M --
 
Beginning Cash (CF) $1.5B $2.6B $2.7B $2.5B --
Foreign Exchange Rate Adjustment -$10.3M -$16.9M $7.1M -$3.6M --
Additions / Reductions $462.5M -$25.2M $77.8M -$228.1M --
Ending Cash (CF) $2B $2.6B $2.8B $2.3B --
 
Levered Free Cash Flow $402.8M $230.3M $211.2M $283.7M --

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

GET BETTER TRADE IDEAS

Popular

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock