Financhill
Buy
55

BYD Quote, Financials, Valuation and Earnings

Last price:
$68.41
Seasonality move :
10.83%
Day range:
$66.62 - $68.65
52-week range:
$49.34 - $80.50
Dividend yield:
0.99%
P/E ratio:
11.01x
P/S ratio:
1.63x
P/B ratio:
3.63x
Volume:
1.3M
Avg. volume:
1M
1-year change:
10.77%
Market cap:
$5.7B
Revenue:
$3.9B
EPS (TTM):
$6.22
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.2B $3.4B $3.6B $3.7B $3.9B
Revenue Growth (YoY) -34.5% 54.69% 5.51% 5.15% 5.13%
 
Cost of Revenues $1B $1.4B $1.6B $1.7B $1.9B
Gross Profit $1.1B $1.9B $2B $2B $2B
Gross Profit Margin 52.39% 57.49% 55.98% 53.99% 52.16%
 
R&D Expenses -- $31.8M -- -- $28.6M
Selling, General & Admin $452.3M $470.9M $480.6M $498.3M $538.6M
Other Inc / (Exp) -$131.4M -$106.7M -$63.5M -$109.4M -$10.5M
Operating Expenses $952.4M $1B $968.2M $1B $1.1B
Operating Income $189M $908.3M $1B $1B $938.3M
 
Net Interest Expenses $228.6M $197.6M $129.7M $147.4M $175.8M
EBT. Incl. Unusual Items -$171M $603.9M $828.8M $752.9M $752M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$36.3M $140.1M $189.4M $132.9M $174.1M
Net Income to Company -$134.7M $463.8M $639.4M $620M $578M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$134.7M $463.8M $639.4M $620M $578M
 
Basic EPS (Cont. Ops) -$1.19 $4.07 $5.87 $6.12 $6.19
Diluted EPS (Cont. Ops) -$1.19 $4.07 $5.87 $6.12 $6.19
Weighted Average Basic Share $113.5M $113.9M $108.9M $101.3M $93.3M
Weighted Average Diluted Share $113.5M $114.1M $109M $101.4M $93.3M
 
EBITDA $340.5M $1.1B $1.2B $1.2B $1.2B
EBIT $59.5M $803.4M $980.1M $924.2M $929.4M
 
Revenue (Reported) $2.2B $3.4B $3.6B $3.7B $3.9B
Operating Income (Reported) $189M $908.3M $1B $1B $938.3M
Operating Income (Adjusted) $59.5M $803.4M $980.1M $924.2M $929.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $635.9M $879.8M $922.9M $954.4M $1B
Revenue Growth (YoY) -23.68% 38.37% 4.9% 3.41% 9.06%
 
Cost of Revenues $290.9M $385.5M $413.2M $449.5M $493.2M
Gross Profit $344.9M $494.4M $509.7M $504.9M $547.7M
Gross Profit Margin 54.25% 56.19% 55.23% 52.9% 52.62%
 
R&D Expenses -- $18.3M -- -- $6.6M
Selling, General & Admin $115.6M $120.8M $120.1M $117.8M $139.7M
Other Inc / (Exp) $35.5M -$38.9M -$34.4M -$104.3M $299K
Operating Expenses $230M $269.3M $226.9M $246.6M $286.4M
Operating Income $114.9M $225.1M $282.8M $258.4M $261.3M
 
Net Interest Expenses $56.6M $40.8M $22.6M $40.9M $45.6M
EBT. Incl. Unusual Items $93.8M $145.3M $225.8M $113.2M $216M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.5M $35.5M $53.2M $20.6M $45.5M
Net Income to Company $83.3M $109.8M $172.7M $92.6M $170.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $83.3M $109.8M $172.7M $92.6M $170.5M
 
Basic EPS (Cont. Ops) $0.73 $0.96 $1.64 $0.94 $1.92
Diluted EPS (Cont. Ops) $0.73 $0.96 $1.63 $0.94 $1.92
Weighted Average Basic Share $113.6M $114M $105.5M $98.9M $88.9M
Weighted Average Diluted Share $113.6M $114.1M $105.6M $98.9M $89M
 
EBITDA $226.4M $255M $331M $223.7M $339.7M
EBIT $150.8M $186.6M $267M $155.5M $262M
 
Revenue (Reported) $635.9M $879.8M $922.9M $954.4M $1B
Operating Income (Reported) $114.9M $225.1M $282.8M $258.4M $261.3M
Operating Income (Adjusted) $150.8M $186.6M $267M $155.5M $262M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.2B $3.4B $3.6B $3.7B $3.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1B $1.4B $1.6B $1.7B $1.9B
Gross Profit $1.1B $1.9B $2B $2B $2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $31.8M -- -- $28.6M
Selling, General & Admin $452.3M $470.9M $480.6M $498.3M $538.6M
Other Inc / (Exp) -$131.4M -$106.7M -$63.5M -$109.4M -$10.5M
Operating Expenses $952.4M $1B $968.2M $1B $1.1B
Operating Income $189M $908.3M $1B $1B $938.3M
 
Net Interest Expenses $228.6M $197.6M $129.7M $147.4M $175.8M
EBT. Incl. Unusual Items -$171M $603.9M $828.8M $752.9M $752M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$36.3M $140.1M $189.4M $132.9M $174.1M
Net Income to Company -$134.7M $463.8M $639.4M $620M $578M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$134.7M $463.8M $639.4M $620M $578M
 
Basic EPS (Cont. Ops) -$1.19 $4.07 $5.88 $6.10 $6.22
Diluted EPS (Cont. Ops) -$1.20 $4.07 $5.87 $6.10 $6.22
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $340.5M $1.1B $1.2B $1.2B $1.2B
EBIT $59.5M $803.4M $980.1M $924.2M $929.4M
 
Revenue (Reported) $2.2B $3.4B $3.6B $3.7B $3.9B
Operating Income (Reported) $189M $908.3M $1B $1B $938.3M
Operating Income (Adjusted) $59.5M $803.4M $980.1M $924.2M $929.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $3.4B $3.6B $3.7B $3.9B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $1.6B $1.7B $1.9B --
Gross Profit $1.9B $2B $2B $2B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $31.8M $10.6M -$11.3M $28.6M --
Selling, General & Admin $470.9M $480.6M $498.3M $538.6M --
Other Inc / (Exp) -$106.7M -$63.5M -$109.4M -$10.5M --
Operating Expenses $1B $968.2M $1B $1.1B --
Operating Income $908.3M $1B $1B $938.3M --
 
Net Interest Expenses $197.6M $129.7M $147.4M $175.8M --
EBT. Incl. Unusual Items $603.9M $828.8M $752.9M $752M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $140.1M $189.4M $132.9M $174.1M --
Net Income to Company $463.8M $639.4M $620M $578M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $463.8M $639.4M $620M $578M --
 
Basic EPS (Cont. Ops) $4.07 $5.88 $6.10 $6.22 --
Diluted EPS (Cont. Ops) $4.07 $5.87 $6.10 $6.22 --
Weighted Average Basic Share $455.5M $435.6M $405.3M $373.3M --
Weighted Average Diluted Share $456.4M $436.1M $405.5M $373.4M --
 
EBITDA $1.1B $1.2B $1.2B $1.2B --
EBIT $803.4M $980.1M $924.2M $929.4M --
 
Revenue (Reported) $3.4B $3.6B $3.7B $3.9B --
Operating Income (Reported) $908.3M $1B $1B $938.3M --
Operating Income (Adjusted) $803.4M $980.1M $924.2M $929.4M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $519.2M $344.6M $283.5M $304.3M $316.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $53.5M $89.5M $109.1M $137.9M $132.3M
Inventory $22.6M $20.1M $22.2M $20.7M $21.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $39.2M $41.1M $49.4M $59.3M $56.6M
Total Current Assets $650.3M $507.8M $478.2M $529.3M $561.5M
 
Property Plant And Equipment $3.5B $3.3B $3.2B $3.3B $3.4B
Long-Term Investments -- -- -- -- --
Goodwill $971.3M $971.3M $1B $947.3M $957.9M
Other Intangibles $1.4B $1.4B $1.4B $1.4B $1.4B
Other Long-Term Assets $100.5M $98.2M $147.4M $67.8M $66.5M
Total Assets $6.6B $6.2B $6.3B $6.3B $6.4B
 
Accounts Payable $96.9M $102M $129.9M $124.7M $131.3M
Accrued Expenses $305.9M $328.1M $307.7M $313M $329.9M
Current Portion Of Long-Term Debt $30.7M $41.7M $44.3M $44.3M $44M
Current Portion Of Capital Lease Obligations $90.5M $84.9M $88.8M $98.9M $102.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $524M $557M $586.1M $596.3M $622.7M
 
Long-Term Debt $3.9B $3B $3B $2.9B $3.1B
Capital Leases -- -- -- -- --
Total Liabilities $5.4B $4.7B $4.7B $4.5B $4.8B
 
Common Stock $1.1M $1.1M $1M $968K $862K
Other Common Equity Adj $150K -$180K -$1.4M -$1.1M -$2.4M
Common Equity $1.1B $1.5B $1.6B $1.7B $1.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.1B $1.5B $1.6B $1.7B $1.6B
 
Total Liabilities and Equity $6.6B $6.2B $6.3B $6.3B $6.4B
Cash and Short Terms $519.2M $344.6M $283.5M $304.3M $316.7M
Total Debt $3.9B $3B $3B $2.9B $3.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $519.2M $344.6M $283.5M $304.3M $316.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $53.5M $89.5M $109.1M $137.9M $132.3M
Inventory $22.6M $20.1M $22.2M $20.7M $21.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $39.2M $41.1M $49.4M $59.3M $56.6M
Total Current Assets $650.3M $507.8M $478.2M $529.3M $561.5M
 
Property Plant And Equipment $3.5B $3.3B $3.2B $3.3B $3.4B
Long-Term Investments -- -- -- -- --
Goodwill $971.3M $971.3M $1B $947.3M $957.9M
Other Intangibles $1.4B $1.4B $1.4B $1.4B $1.4B
Other Long-Term Assets $100.5M $98.2M $147.4M $67.8M $66.5M
Total Assets $6.6B $6.2B $6.3B $6.3B $6.4B
 
Accounts Payable $96.9M $102M $129.9M $124.7M $131.3M
Accrued Expenses $305.9M $328.1M $307.7M $313M $329.9M
Current Portion Of Long-Term Debt $30.7M $41.7M $44.3M $44.3M $44M
Current Portion Of Capital Lease Obligations $90.5M $84.9M $88.8M $98.9M $102.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $524M $557M $586.1M $596.3M $622.7M
 
Long-Term Debt $3.9B $3B $3B $2.9B $3.1B
Capital Leases -- -- -- -- --
Total Liabilities $5.4B $4.7B $4.7B $4.5B $4.8B
 
Common Stock $1.1M $1.1M $1M $968K $862K
Other Common Equity Adj $150K -$180K -$1.4M -$1.1M -$2.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.1B $1.5B $1.6B $1.7B $1.6B
 
Total Liabilities and Equity $6.6B $6.2B $6.3B $6.3B $6.4B
Cash and Short Terms $519.2M $344.6M $283.5M $304.3M $316.7M
Total Debt $3.9B $3B $3B $2.9B $3.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$134.7M $463.8M $639.4M $620M $578M
Depreciation & Amoritzation $281M $267.8M $258.2M $256.8M $276.6M
Stock-Based Compensation $9.2M $37.8M $34.1M $32.4M $29.7M
Change in Accounts Receivable $1.3M -$36M -$16.8M -$28.8M $6M
Change in Inventories -$515K $2.5M -$2.1M $1.5M -$543K
Cash From Operations $289M $1B $976.1M $914.5M $957.1M
 
Capital Expenditures $175M $199.5M $269.2M $374M $400.4M
Cash Acquisitions -$11.2M -- -$167.9M -- -$30.3M
Cash From Investing -$171.2M -$129.6M -$422.3M -$264.3M -$433.9M
 
Dividends Paid (Ex Special Dividend) -$7.8M -- -$48.2M -$63.6M -$62.7M
Special Dividend Paid
Long-Term Debt Issued $1.6B $900M $2.1B $1.5B $1.8B
Long-Term Debt Repaid -$1.4B -$1.8B -$2.1B -$1.6B -$1.5B
Repurchase of Common Stock -$11.1M -$80.8M -$541.6M -$412.7M -$685.9M
Other Financing Activities -$24.9M -$99.6M -$46M -$19.5M -$15M
Cash From Financing $146.7M -$1.1B -$615.9M -$637.2M -$509.5M
 
Beginning Cash (CF) $270.4M $535M $357.1M $295.1M $307.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $264.6M -$177.9M -$62.1M $12.9M $13.7M
Ending Cash (CF) $535M $357.1M $295.1M $307.9M $321.4M
 
Levered Free Cash Flow $114M $811M $707M $540.6M $556.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $83.3M $109.8M $172.7M $92.6M $170.5M
Depreciation & Amoritzation $75.5M $68.5M $64M $68.2M $77.7M
Stock-Based Compensation -$824K $9.5M $5.6M $4.3M $4.9M
Change in Accounts Receivable -$9.7M -$33.8M -$19.7M -$34.3M -$28.9M
Change in Inventories $153K -$540K $150K -$52K -$821K
Cash From Operations $165M $232.7M $248.1M $217.3M $262.1M
 
Capital Expenditures $70M $60.3M $96.1M $94.9M $111.2M
Cash Acquisitions -- -- -- -- -$1.5M
Cash From Investing -$54.9M -$40.4M -$271.2M -$64.7M -$113.4M
 
Dividends Paid (Ex Special Dividend) -- -- -$15.7M -$15.8M -$15.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $567.7M $419.1M $447.3M
Long-Term Debt Repaid -$93.1M -$310.1M -$389.3M -$414.6M -$341.6M
Repurchase of Common Stock -- -$80.8M -$106.9M -$100M -$202.6M
Other Financing Activities -$3.1M -$32.6M -$7.2M -$4.8M -$5.2M
Cash From Financing -$96.2M -$423.5M $48.6M -$116.1M -$117.3M
 
Beginning Cash (CF) $521.1M $588.3M $269.5M $271.6M $290.2M
Foreign Exchange Rate Adjustment -- -- -$10K -$78K -$165K
Additions / Reductions $13.9M -$231.2M $25.5M $36.4M $31.3M
Ending Cash (CF) $535M $357.1M $295.1M $307.9M $321.4M
 
Levered Free Cash Flow $95.1M $172.4M $152M $122.3M $150.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$134.7M $463.8M $639.4M $620M $578M
Depreciation & Amoritzation $281M $267.8M $258.2M $256.8M $276.6M
Stock-Based Compensation $9.2M $37.8M $34.1M $32.4M $29.7M
Change in Accounts Receivable $1.3M -$36M -$16.8M -$28.8M $6M
Change in Inventories -$515K $2.5M -$2.1M $1.5M -$543K
Cash From Operations $289M $1B $976.1M $914.5M $957.1M
 
Capital Expenditures $175M $199.5M $269.2M $374M $400.4M
Cash Acquisitions -$11.2M -- -- -- -$30.3M
Cash From Investing -$171.2M -$129.6M -$422.3M -$264.3M -$433.9M
 
Dividends Paid (Ex Special Dividend) -$7.8M -- -$48.2M -$63.6M -$62.7M
Special Dividend Paid
Long-Term Debt Issued $1.6B $900M $2.1B $1.5B $1.8B
Long-Term Debt Repaid -$1.4B -$1.8B -$2.1B -$1.6B -$1.5B
Repurchase of Common Stock -$11.1M -$80.8M -$541.6M -$412.7M -$685.9M
Other Financing Activities -$24.9M -$99.6M -$46M -$19.5M -$15M
Cash From Financing $146.7M -$1.1B -$615.9M -$637.2M -$509.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $264.6M -$177.9M -$62.1M $12.9M $13.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $114M $811M $707M $540.6M $556.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $463.8M $639.4M $620M $578M --
Depreciation & Amoritzation $267.8M $258.2M $256.8M $276.6M --
Stock-Based Compensation $37.8M $34.1M $32.4M $29.7M --
Change in Accounts Receivable -$36M -$16.8M -$28.8M $6M --
Change in Inventories $2.5M -$2.1M $1.5M -$543K --
Cash From Operations $1B $976.1M $914.5M $957.1M --
 
Capital Expenditures $199.5M $269.2M $374M $400.4M --
Cash Acquisitions -- -- -- -$30.3M --
Cash From Investing -$129.6M -$422.3M -$264.3M -$433.9M --
 
Dividends Paid (Ex Special Dividend) -- -$48.2M -$63.6M -$62.7M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $900M $2.1B $1.5B $1.8B --
Long-Term Debt Repaid -$1.8B -$2.1B -$1.6B -$1.5B --
Repurchase of Common Stock -$80.8M -$541.6M -$412.7M -$685.9M --
Other Financing Activities -$99.6M -$46M -$19.5M -$15M --
Cash From Financing -$1.1B -$615.9M -$637.2M -$509.5M --
 
Beginning Cash (CF) $2.2B $1.3B $1.1B $1.2B --
Foreign Exchange Rate Adjustment -- -$10K -$73K -$228K --
Additions / Reductions -$177.9M -$62.1M $12.9M $13.7M --
Ending Cash (CF) $2B $1.2B $1.1B $1.2B --
 
Levered Free Cash Flow $811M $707M $540.6M $556.7M --

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

GET BETTER TRADE IDEAS

Popular

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…

3 Safest Stocks to Buy Now
3 Safest Stocks to Buy Now

With the S&P 500 now in correction and stocks selling…

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