Financhill
Sell
42

LOW Quote, Financials, Valuation and Earnings

Last price:
$246.89
Seasonality move :
10.36%
Day range:
$244.00 - $249.21
52-week range:
$209.55 - $287.01
Dividend yield:
1.82%
P/E ratio:
20.66x
P/S ratio:
1.69x
P/B ratio:
--
Volume:
5.6M
Avg. volume:
2.6M
1-year change:
11.58%
Market cap:
$139.9B
Revenue:
$86.4B
EPS (TTM):
$11.99
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Revenue $72.1B $89.6B $96.3B $97.1B $86.4B
Revenue Growth (YoY) 1.18% 24.19% 7.43% 0.84% -11.01%
 
Cost of Revenues $49.2B $60B $64.2B $64.8B $57.5B
Gross Profit $22.9B $29.6B $32.1B $32.3B $28.8B
Gross Profit Margin 31.8% 33.01% 33.31% 33.23% 33.39%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.4B $18.5B $18.3B $20.3B $15.6B
Other Inc / (Exp) -- -$1.1B -- -- --
Operating Expenses $16.6B $19.9B $20B $22.1B $17.3B
Operating Income $6.3B $9.6B $12.1B $10.2B $11.6B
 
Net Interest Expenses $691M $848M $885M $1.1B $1.4B
EBT. Incl. Unusual Items $5.6B $7.7B $11.2B $9B $10.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3B $1.9B $2.8B $2.6B $2.4B
Net Income to Company $4.3B $5.8B $8.4B $6.4B $7.7B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.3B $5.8B $8.4B $6.4B $7.7B
 
Basic EPS (Cont. Ops) $5.49 $7.77 $12.07 $10.20 $13.23
Diluted EPS (Cont. Ops) $5.49 $7.75 $12.04 $10.17 $13.20
Weighted Average Basic Share $777M $748M $696M $629M $582M
Weighted Average Diluted Share $778M $750M $699M $631M $584M
 
EBITDA $7.8B $10.2B $14B $12.2B $13.6B
EBIT $6.3B $8.6B $12.1B $10.2B $11.7B
 
Revenue (Reported) $72.1B $89.6B $96.3B $97.1B $86.4B
Operating Income (Reported) $6.3B $9.6B $12.1B $10.2B $11.6B
Operating Income (Adjusted) $6.3B $8.6B $12.1B $10.2B $11.7B
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $22.3B $22.9B $23.5B $20.5B $20.2B
Revenue Growth (YoY) 28.3% 2.73% 2.45% -12.81% -1.47%
 
Cost of Revenues $15B $15.3B $15.7B $13.6B $13.4B
Gross Profit $7.3B $7.6B $7.8B $6.9B $6.8B
Gross Profit Margin 32.72% 33.11% 33.3% 33.66% 33.69%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.8B $4.4B $6.4B $3.8B $3.8B
Other Inc / (Exp) -$1.1B -- -- -- --
Operating Expenses $5.1B $4.8B $6.9B $4.2B $4.3B
Operating Income $2.2B $2.8B $924M $2.7B $2.5B
 
Net Interest Expenses $221M $223M $295M $345M $317M
EBT. Incl. Unusual Items $894M $2.6B $629M $2.4B $2.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $202M $670M $475M $578M $524M
Net Income to Company $692M $1.9B $154M $1.8B $1.7B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $692M $1.9B $154M $1.8B $1.7B
 
Basic EPS (Cont. Ops) $0.92 $2.74 $0.25 $3.07 $2.99
Diluted EPS (Cont. Ops) $0.91 $2.73 $0.25 $3.06 $2.99
Weighted Average Basic Share $752M $690M $618M $576M $565M
Weighted Average Diluted Share $754M $690M $620M $577M $566M
 
EBITDA $1.5B $3.3B $1.4B $3.2B $3.1B
EBIT $1.1B $2.8B $938M $2.7B $2.6B
 
Revenue (Reported) $22.3B $22.9B $23.5B $20.5B $20.2B
Operating Income (Reported) $2.2B $2.8B $924M $2.7B $2.5B
Operating Income (Adjusted) $1.1B $2.8B $938M $2.7B $2.6B
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $85.3B $95.2B $96B $90.2B $83.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $57.2B $63.7B $63.9B $60.1B $55.9B
Gross Profit $28.1B $31.5B $32B $30.1B $27.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $17.7B $18.1B $19.9B $16.8B $15.8B
Other Inc / (Exp) -$1.1B -- -- -- --
Operating Expenses $19B $19.7B $21.7B $18.5B $17.5B
Operating Income $9.1B $11.8B $10.3B $11.6B $10.3B
 
Net Interest Expenses $828M $854M $1B $1.4B $1.3B
EBT. Incl. Unusual Items $7.2B $10.9B $9.3B $10.2B $9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.8B $2.7B $2.6B $2.6B $2.1B
Net Income to Company $5.4B $8.2B $6.7B $7.7B $6.9B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.4B $8.2B $6.7B $7.7B $6.9B
 
Basic EPS (Cont. Ops) $7.09 $11.56 $10.24 $12.99 $12.00
Diluted EPS (Cont. Ops) $7.07 $11.51 $10.21 $12.97 $11.99
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $9.6B $13.6B $12.3B $13.6B $12.4B
EBIT $8B $11.8B $10.3B $11.7B $10.5B
 
Revenue (Reported) $85.3B $95.2B $96B $90.2B $83.7B
Operating Income (Reported) $9.1B $11.8B $10.3B $11.6B $10.3B
Operating Income (Adjusted) $8B $11.8B $10.3B $11.7B $10.5B
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $69.3B $74.9B $74.6B $67.7B $65.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $46.2B $49.9B $49.6B $45B $43.3B
Gross Profit $23.1B $25B $25B $22.8B $21.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14B $13.6B $15.2B $11.7B $11.9B
Other Inc / (Exp) -$1.1B -- -- -- --
Operating Expenses $15B $14.8B $16.5B $12.9B $13.1B
Operating Income $8.1B $10.2B $8.5B $9.9B $8.6B
 
Net Interest Expenses $645M $650M $802M $1B $986M
EBT. Incl. Unusual Items $6.4B $9.6B $7.7B $8.8B $7.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6B $2.4B $2.2B $2.1B $1.8B
Net Income to Company $4.9B $7.2B $5.5B $6.7B $5.8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.9B $7.2B $5.5B $6.7B $5.8B
 
Basic EPS (Cont. Ops) $6.42 $10.23 $8.45 $11.41 $10.23
Diluted EPS (Cont. Ops) $6.41 $10.19 $8.43 $11.39 $10.22
Weighted Average Basic Share $2.3B $2.1B $1.9B $1.8B $1.7B
Weighted Average Diluted Share $2.3B $2.1B $1.9B $1.8B $1.7B
 
EBITDA $8.2B $11.6B $10B $11.4B $10.2B
EBIT $7.1B $10.3B $8.5B $9.9B $8.8B
 
Revenue (Reported) $69.3B $74.9B $74.6B $67.7B $65.1B
Operating Income (Reported) $8.1B $10.2B $8.5B $9.9B $8.6B
Operating Income (Adjusted) $7.1B $10.3B $8.5B $9.9B $8.8B
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Cash and Equivalents $716M $4.7B $1.1B $1.3B $921M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory $13.2B $16.2B $17.6B $18.5B $16.9B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.3B $937M $1.1B $1.2B $949M
Total Current Assets $15.3B $22.3B $20.1B $21.4B $19.1B
 
Property Plant And Equipment $22.7B $23B $23.2B $21.1B $21.4B
Long-Term Investments -- -- -- $21M --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.3B $1.1B $1.2B $910M $1.1B
Total Assets $39.5B $46.7B $44.6B $43.7B $41.8B
 
Accounts Payable $7.7B $10.9B $11.4B $10.5B $8.7B
Accrued Expenses $221M $250M $275M $441M $456M
Current Portion Of Long-Term Debt $2.5B $1.1B $868M $585M $537M
Current Portion Of Capital Lease Obligations $501M $541M $636M $522M $487M
Other Current Liabilities $1.5B $1.7B $1.8B $1.7B $1.9B
Total Current Liabilities $15.2B $18.7B $19.7B $19.5B $15.6B
 
Long-Term Debt $16.8B $20.7B $23.9B $32.9B $35.4B
Capital Leases -- -- -- -- --
Total Liabilities $37.5B $45.3B $49.5B $58B $56.8B
 
Common Stock $381M $366M $335M $301M $287M
Other Common Equity Adj -$136M -$136M -$36M $307M $300M
Common Equity $2B $1.4B -$4.8B -$14.3B -$15.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2B $1.4B -$4.8B -$14.3B -$15.1B
 
Total Liabilities and Equity $39.5B $46.7B $44.6B $43.7B $41.8B
Cash and Short Terms $716M $4.7B $1.1B $1.3B $921M
Total Debt $19.3B $21.8B $24.7B $34B $35.9B
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Cash and Equivalents $8.2B $6.1B $3.2B $1.2B $3.3B
Short Term Investments -- $552M -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory $15.7B $16.7B $19.8B $17.5B $17.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.1B $1.5B $1.5B $907M $805M
Total Current Assets $26.9B $24.8B $25B $20B $22B
 
Property Plant And Equipment $22.5B $23.1B $20.8B $21.2B $21.4B
Long-Term Investments $202M $213M -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1B $1B $894M $1.1B $1.1B
Total Assets $50.9B $49.4B $47B $42.5B $44.7B
 
Accounts Payable $12.8B $11.3B $12.2B $9.9B $10.6B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $609M $1.4B $609M $544M $2.6B
Current Portion Of Capital Lease Obligations $530M $573M $651M $533M $497M
Other Current Liabilities $2.9B $3.3B $4.2B $3.1B $3.6B
Total Current Liabilities $19.6B $20.8B $20.9B $16.5B $19.4B
 
Long-Term Debt $21.2B $23.9B $32.9B $35.4B $32.9B
Capital Leases -- -- -- -- --
Total Liabilities $46.8B $51B $59.8B $57.7B $58.2B
 
Common Stock $376M $343M $305M $288M $282M
Other Common Equity Adj -$245M -$6M $140M $302M $292M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.1B -$1.6B -$12.9B -$15.1B -$13.4B
 
Total Liabilities and Equity $50.9B $49.4B $47B $42.5B $44.7B
Cash and Short Terms $8.2B $6.7B $3.2B $1.2B $3.3B
Total Debt $21.8B $26.2B $33.5B $35.9B $35.5B
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Net Income to Stockholders $4.3B $5.8B $8.4B $6.4B $7.7B
Depreciation & Amoritzation $1.4B $1.6B $1.9B $2B $1.9B
Stock-Based Compensation $98M $155M $230M $223M $210M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$600M -$3B -$1.4B -$2.6B $1.6B
Cash From Operations $4.3B $11B $10.1B $8.6B $8.1B
 
Capital Expenditures $1.5B $1.8B $1.9B $1.8B $2B
Cash Acquisitions -- -- -- $491M $100M
Cash From Investing -$1.4B -$1.9B -$1.6B -$1.3B -$1.9B
 
Dividends Paid (Ex Special Dividend) -$1.6B -$1.7B -$2B -$2.4B -$2.5B
Special Dividend Paid
Long-Term Debt Issued $4B $7.9B $5B $9.7B $3B
Long-Term Debt Repaid -$1.1B -$5.6B -$2.1B -$867M -$601M
Repurchase of Common Stock -$4.3B -$5B -$13B -$14.1B -$6.1B
Other Financing Activities -$1M -$38M -$6M -$5M -$21M
Cash From Financing -$2.7B -$5.2B -$12B -$7B -$6.7B
 
Beginning Cash (CF) $511M $716M $4.7B $1.1B $1.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $192M $4B -$3.5B $231M -$427M
Ending Cash (CF) $716M $4.7B $1.1B $1.3B $921M
 
Levered Free Cash Flow $2.8B $9.3B $8.3B $6.8B $6.2B
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders $692M $1.9B $154M $1.8B $1.7B
Depreciation & Amoritzation $405M $481M $502M $486M $494M
Stock-Based Compensation $43M $54M $55M $47M $54M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$1.9B $650M -$580M -$107M -$725M
Cash From Operations -$267M $2.3B $2.1B $1.1B $1.3B
 
Capital Expenditures $462M $410M $403M $579M $571M
Cash Acquisitions -- -- -- -$23M $54M
Cash From Investing -$1.1B $485M -$406M -$591M -$520M
 
Dividends Paid (Ex Special Dividend) -$416M -$563M -$666M -$642M -$654M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4B $2B $4.7B -- --
Long-Term Debt Repaid -$5B -$27M -$32M -$531M -$475M
Repurchase of Common Stock -$562M -$2.8B -$4B -$1.6B -$751M
Other Financing Activities -$28M -$42M $2M -$6M $1M
Cash From Financing -$2B -$1.5B $22M -$2.8B -$1.9B
 
Beginning Cash (CF) $11.6B $4.8B $1.5B $3.5B $4.4B
Foreign Exchange Rate Adjustment -- -$1M -$32M -- --
Additions / Reductions -$3.4B $1.3B $1.7B -$2.3B -$1.1B
Ending Cash (CF) $8.2B $6.1B $3.2B $1.2B $3.3B
 
Levered Free Cash Flow -$729M $1.9B $1.7B $485M $728M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders $5.4B $8.2B $6.7B $7.7B $6.9B
Depreciation & Amoritzation $1.5B $1.8B $2B $1.9B $2B
Stock-Based Compensation $130M $217M $226M $218M $214M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$2B -$868M -$3.3B $716M -$37M
Cash From Operations $11.7B $8.7B $9.1B $7.5B $9.8B
 
Capital Expenditures $1.7B $1.9B $1.7B $2.1B $2B
Cash Acquisitions -- -- -- $591M $97M
Cash From Investing -$3.2B -$602M -$1.4B -$1.5B -$1.9B
 
Dividends Paid (Ex Special Dividend) -$1.7B -$1.9B -$2.3B -$2.5B -$2.5B
Special Dividend Paid
Long-Term Debt Issued $8.9B $5B $9.7B $3B --
Long-Term Debt Repaid -$5.6B -$631M -$2.4B -$612M -$547M
Repurchase of Common Stock -$2.2B -$12.4B -$16.1B -$7.9B -$2.9B
Other Financing Activities -$26M -$414M $402M -- -$26M
Cash From Financing -$1.1B -$10.3B -$10.6B -$8B -$5.8B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.5B -$2.1B -$2.9B -$2B $2.1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $9.9B $6.9B $7.4B $5.4B $7.8B
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders $4.9B $7.2B $5.5B $6.7B $5.8B
Depreciation & Amoritzation $1.2B $1.4B $1.5B $1.4B $1.5B
Stock-Based Compensation $107M $169M $165M $160M $164M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$2.5B -$446M -$2.3B $1B -$672M
Cash From Operations $11.5B $9.2B $8.1B $7B $8.7B
 
Capital Expenditures $1.2B $1.3B $1.1B $1.3B $1.4B
Cash Acquisitions -- -- -- $100M $97M
Cash From Investing -$2.7B -$1.4B -$1.1B -$1.3B -$1.3B
 
Dividends Paid (Ex Special Dividend) -$1.3B -$1.4B -$1.7B -$1.9B -$1.9B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $7.9B $5B $9.7B $3B --
Long-Term Debt Repaid -$5.6B -$595M -$831M -$576M -$522M
Repurchase of Common Stock -$1.5B -$9B -$12.1B -$5.9B -$2.7B
Other Financing Activities -$32M -$408M -- -$15M -$20M
Cash From Financing -$1.3B -$6.4B -$4.9B -$5.9B -$5B
 
Beginning Cash (CF) $18.3B $16.2B $6B $7.8B $8.5B
Foreign Exchange Rate Adjustment $4M $3M -$32M -- --
Additions / Reductions $7.5B $1.4B $2.1B -$138M $2.4B
Ending Cash (CF) $25.8B $17.6B $8.1B $7.7B $10.9B
 
Levered Free Cash Flow $10.3B $7.9B $7B $5.7B $7.3B

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

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

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 4.46% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 12.53% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.24% over the past day.

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

Show me the best stock