Financhill
Buy
52

ALGN Quote, Financials, Valuation and Earnings

Last price:
$180.86
Seasonality move :
-0.76%
Day range:
$177.96 - $182.42
52-week range:
$141.74 - $271.59
Dividend yield:
0%
P/E ratio:
32.96x
P/S ratio:
3.39x
P/B ratio:
3.46x
Volume:
1.2M
Avg. volume:
1.1M
1-year change:
-29.46%
Market cap:
$13.1B
Revenue:
$4B
EPS (TTM):
$5.49
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.5B $4B $3.7B $3.9B $4B
Revenue Growth (YoY) 2.71% 59.9% -5.51% 3.42% 3.54%
 
Cost of Revenues $708.7M $1B $1.1B $1.2B $1.2B
Gross Profit $1.8B $2.9B $2.6B $2.7B $2.8B
Gross Profit Margin 71.33% 74.26% 70.52% 70.09% 70%
 
R&D Expenses $175.3M $250.3M $305.3M $346.8M $364.2M
Selling, General & Admin $1.2B $1.7B $1.7B $1.7B $1.8B
Other Inc / (Exp) -$11.3M $32.9M -$60.4M -$32.7M -$83M
Operating Expenses $1.4B $2B $2B $2.1B $2.1B
Operating Income $387.2M $976.4M $654M $656.7M $671.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $378.9M $1B $599.1M $641.2M $609M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.4B $240.4M $237.5M $196.2M $187.6M
Net Income to Company $1.8B $772M $361.6M $445.1M $421.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.8B $772M $361.6M $445.1M $421.4M
 
Basic EPS (Cont. Ops) $22.55 $9.78 $4.62 $5.82 $5.63
Diluted EPS (Cont. Ops) $22.41 $9.69 $4.61 $5.81 $5.62
Weighted Average Basic Share $78.8M $78.9M $78.2M $76.4M $74.9M
Weighted Average Diluted Share $79.2M $79.7M $78.4M $76.6M $75M
 
EBITDA $480.7M $1.1B $779.8M $799.1M $816.8M
EBIT $387.2M $976.4M $654M $656.7M $671.8M
 
Revenue (Reported) $2.5B $4B $3.7B $3.9B $4B
Operating Income (Reported) $387.2M $976.4M $654M $656.7M $671.8M
Operating Income (Adjusted) $387.2M $976.4M $654M $656.7M $671.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $894.8M $973.2M $943.1M $997.4M $979.3M
Revenue Growth (YoY) 62.4% 8.77% -3.09% 5.76% -1.82%
 
Cost of Revenues $217.7M $263.9M $282.5M $299.6M $299.2M
Gross Profit $677.1M $709.3M $660.7M $697.8M $680.1M
Gross Profit Margin 75.67% 72.89% 70.05% 69.96% 69.45%
 
R&D Expenses $54.5M $71.8M $87.4M $91.9M $97.2M
Selling, General & Admin $397.1M $439.5M $439.7M $451.8M $447.6M
Other Inc / (Exp) $34.5M -$11.3M -$1.2M -$141K -$152K
Operating Expenses $451.7M $511.3M $527.1M $543.7M $544.8M
Operating Income $225.4M $198.1M $133.5M $154.1M $135.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $261.6M $187.5M $134.6M $158.4M $140.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $61.2M $53.2M $46.8M $53.4M $47.2M
Net Income to Company $200.4M $134.3M $87.8M $105M $93.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $200.4M $134.3M $87.8M $105M $93.2M
 
Basic EPS (Cont. Ops) $2.54 $1.71 $1.14 $1.40 $1.27
Diluted EPS (Cont. Ops) $2.51 $1.70 $1.14 $1.39 $1.27
Weighted Average Basic Share $79M $78.7M $76.9M $75.2M $73.6M
Weighted Average Diluted Share $79.8M $79.2M $77.1M $75.3M $73.6M
 
EBITDA $251.1M $227.7M $169.3M $187.1M $174.4M
EBIT $225.4M $198.1M $133.5M $154.1M $135.3M
 
Revenue (Reported) $894.8M $973.2M $943.1M $997.4M $979.3M
Operating Income (Reported) $225.4M $198.1M $133.5M $154.1M $135.3M
Operating Income (Adjusted) $225.4M $198.1M $133.5M $154.1M $135.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.8B $4B $3.7B $3.9B $4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $769.8M $1.1B $1.1B $1.2B $1.2B
Gross Profit $2B $3B $2.6B $2.7B $2.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $188.3M $267.6M $320.9M $351.2M $369.5M
Selling, General & Admin $1.3B $1.8B $1.7B $1.7B $1.8B
Other Inc / (Exp) $41.7M -$12.9M -$50.3M -$31.6M -$83M
Operating Expenses $1.5B $2B $2B $2.1B $2.1B
Operating Income $542.7M $949M $589.5M $677.3M $652.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $587.2M $938.3M $546.2M $665M $591M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $129.1M $232.3M $231.1M $202.7M $181.5M
Net Income to Company $458.1M $705.9M $315.1M $462.3M $409.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $458.1M $705.9M $315.1M $462.3M $409.6M
 
Basic EPS (Cont. Ops) $5.81 $8.95 $4.05 $6.09 $5.49
Diluted EPS (Cont. Ops) $5.75 $8.89 $4.05 $6.07 $5.49
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $641.1M $1.1B $721.5M $816.8M $804.1M
EBIT $542.7M $949M $589.5M $677.3M $652.9M
 
Revenue (Reported) $2.8B $4B $3.7B $3.9B $4B
Operating Income (Reported) $542.7M $949M $589.5M $677.3M $652.9M
Operating Income (Adjusted) $542.7M $949M $589.5M $677.3M $652.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $894.8M $973.2M $943.1M $997.4M $979.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $217.7M $263.9M $282.5M $299.6M $299.2M
Gross Profit $677.1M $709.3M $660.7M $697.8M $680.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $54.5M $71.8M $87.4M $91.9M $97.2M
Selling, General & Admin $397.1M $439.5M $439.7M $451.8M $447.6M
Other Inc / (Exp) $34.5M -$11.3M -$1.2M -$141K -$152K
Operating Expenses $451.7M $511.3M $527.1M $543.7M $544.8M
Operating Income $225.4M $198.1M $133.5M $154.1M $135.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $261.6M $187.5M $134.6M $158.4M $140.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $61.2M $53.2M $46.8M $53.4M $47.2M
Net Income to Company $200.4M $134.3M $87.8M $105M $93.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $200.4M $134.3M $87.8M $105M $93.2M
 
Basic EPS (Cont. Ops) $2.54 $1.71 $1.14 $1.40 $1.27
Diluted EPS (Cont. Ops) $2.51 $1.70 $1.14 $1.39 $1.27
Weighted Average Basic Share $79M $78.7M $76.9M $75.2M $73.6M
Weighted Average Diluted Share $79.8M $79.2M $77.1M $75.3M $73.6M
 
EBITDA $251.1M $227.7M $169.3M $187.1M $174.4M
EBIT $225.4M $198.1M $133.5M $154.1M $135.3M
 
Revenue (Reported) $894.8M $973.2M $943.1M $997.4M $979.3M
Operating Income (Reported) $225.4M $198.1M $133.5M $154.1M $135.3M
Operating Income (Adjusted) $225.4M $198.1M $133.5M $154.1M $135.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $960.8M $1.1B $942.1M $937.4M $1B
Short Term Investments -- $72M $57.5M $35.3M --
Accounts Receivable, Net $657.7M $897.2M $859.7M $903.4M $995.7M
Inventory $139.2M $230.2M $338.8M $296.9M $254.3M
Prepaid Expenses $30.1M $70.2M $69.1M $52.5M $83M
Other Current Assets $61.7M $31.5M $16.8M $77.3M $81.6M
Total Current Assets $1.8B $2.5B $2.4B $2.4B $2.5B
 
Property Plant And Equipment $817.3M $1.2B $1.4B $1.4B $1.4B
Long-Term Investments -- $125.3M $42M $8M --
Goodwill $444.8M $418.5M $407.6M $419.5M $442.6M
Other Intangibles $130.1M $109.7M $95.7M $82.1M $103.5M
Other Long-Term Assets $35.2M $57.5M $55.8M $128.7M $234.2M
Total Assets $4.8B $5.9B $5.9B $6.1B $6.2B
 
Accounts Payable $142.1M $163.9M $127.9M $113.1M $108.7M
Accrued Expenses $353.7M $550.8M $353.5M $458M $518.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $21.7M $22.7M $26.6M $29.7M $31.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.3B $1.9B $1.9B $2.1B $2B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $2.3B $2.3B $2.5B $2.4B
 
Common Stock $8K $8K $8K $7K $7K
Other Common Equity Adj $43.5M $4.3M -$10.3M $21.2M $6M
Common Equity $3.2B $3.6B $3.6B $3.6B $3.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.2B $3.6B $3.6B $3.6B $3.9B
 
Total Liabilities and Equity $4.8B $5.9B $5.9B $6.1B $6.2B
Cash and Short Terms $960.8M $1.2B $999.6M $972.7M $1B
Total Debt -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.1B $926.1M $832.4M $865.8M $873M
Short Term Investments -- $86.7M $51.6M $33.1M --
Accounts Receivable, Net $719M $950.9M $884.4M $950.7M $1.1B
Inventory $150.6M $275.7M $311.9M $280.1M $246.6M
Prepaid Expenses -- $74.1M $84.4M $72.2M $104.1M
Other Current Assets $114.3M $32.3M $22.5M $70.5M $83.2M
Total Current Assets $2.1B $2.5B $2.3B $2.5B $2.4B
 
Property Plant And Equipment $846.3M $1.3B $1.4B $1.4B $1.4B
Long-Term Investments -- $107.7M $37.4M $3.6M --
Goodwill $427.6M $412M $414.2M $458.2M $457.6M
Other Intangibles $120.5M $103.5M $93.3M $121.4M $102.8M
Other Long-Term Assets $38M $57.7M $54.3M $121.8M $238.9M
Total Assets $5.1B $5.9B $5.9B $6.2B $6.1B
 
Accounts Payable $124.3M $186.5M $130.6M $117.2M $125.4M
Accrued Expenses $343.6M $394.2M $364.4M $426.3M $466.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $21.5M $25.2M $27.8M $31.3M $32M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.4B $1.9B $2B $2B $2B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.7B $2.3B $2.4B $2.4B $2.3B
 
Common Stock $8K $8K $8K $7K $7K
Other Common Equity Adj $29M -$5.7M $1.8M $18.4M $18.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.4B $3.7B $3.5B $3.8B $3.8B
 
Total Liabilities and Equity $5.1B $5.9B $5.9B $6.2B $6.1B
Cash and Short Terms $1.1B $1B $884M $898.9M $873M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.8B $772M $361.6M $445.1M $421.4M
Depreciation & Amoritzation $93.5M $108.7M $125.8M $142.4M $145M
Stock-Based Compensation $98.4M $114.3M $133.4M $154M $173.7M
Change in Accounts Receivable -$139.8M -$262.1M $21.5M -$104.6M -$153.5M
Change in Inventories -$29.1M -$112.5M -$130.1M $30.2M $25.1M
Cash From Operations $662.2M $1.2B $568.7M $785.8M $738.2M
 
Capital Expenditures $154.9M $401.1M $291.9M $177.7M $115.6M
Cash Acquisitions -$420.8M -$8M -$12.3M -$77M -$183.4M
Cash From Investing -$231.5M -$563.4M -$213.3M -$195.9M -$254.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$375M -$435M -$592.4M -$352.9M
Other Financing Activities -$51.1M -$108.9M -$92.8M -$32.6M -$28.1M
Cash From Financing -$30.8M -$458.3M -$501.7M -$598.3M -$355.7M
 
Beginning Cash (CF) $551.1M $961.5M $1.1B $942.4M $938.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $399.9M $150.8M -$146.3M -$8.5M $127.6M
Ending Cash (CF) $961.5M $1.1B $942.4M $938.5M $1B
 
Levered Free Cash Flow $507.3M $771.4M $276.8M $608.1M $622.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $200.4M $134.3M $87.8M $105M $93.2M
Depreciation & Amoritzation $25.6M $29.6M $35.8M $32.9M $39.1M
Stock-Based Compensation $27.2M $31.6M $37.7M $38.8M $45M
Change in Accounts Receivable -$67.4M -$55.5M -$32.7M -$69.6M -$65.3M
Change in Inventories -$15.6M -$49.5M $24M $15.6M $7.4M
Cash From Operations $227.2M $30.5M $199.9M $28.7M $52.7M
 
Capital Expenditures $43.4M $87.3M $64.1M $9.4M $25.3M
Cash Acquisitions -- -- -- -$77.1M --
Cash From Investing $4.6M -$90.2M -$52.8M -$79.6M -$25.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$75M -$292.4M -- -$201.1M
Other Financing Activities -$66.6M -$51.5M $19.1M -$26.1M -$19.6M
Cash From Financing -$53.4M -$111.7M -$259M -$11.7M -$206.8M
 
Beginning Cash (CF) $961.5M $1.1B $942.4M $938.5M $1B
Foreign Exchange Rate Adjustment -$7.5M -$1.8M $2.2M -$9M $8.5M
Additions / Reductions $178.3M -$171.4M -$111.9M -$62.6M -$179.4M
Ending Cash (CF) $1.1B $926.9M $832.7M $866.9M $874.1M
 
Levered Free Cash Flow $183.8M -$56.8M $135.8M $19.3M $27.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $458.1M $705.9M $315.1M $462.3M $409.6M
Depreciation & Amoritzation $98.4M $112.7M $132M $139.5M $151.2M
Stock-Based Compensation $102.7M $118.7M $139.5M $155.1M $179.9M
Change in Accounts Receivable -$221M -$250.2M $44.4M -$141.5M -$149.2M
Change in Inventories -$34.2M -$146.3M -$56.6M $21.7M $16.9M
Cash From Operations $879.6M $975.9M $738.1M $614.5M $762.2M
 
Capital Expenditures $152.3M $445M $268.7M $123M $131.5M
Cash Acquisitions -$420.8M -$8M -$12.3M -$154.1M -$106.3M
Cash From Investing -$503.2M -$658.2M -$175.9M -$222.7M -$200.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$450.1M -$652.4M -$300M -$554M
Other Financing Activities -$72.3M -$93.9M -$22.1M -$77.8M -$21.6M
Cash From Financing -$49.5M -$516.6M -$648.9M -$351.1M -$550.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $326.9M -$199M -$86.7M $40.8M $10.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $727.3M $530.9M $469.4M $491.6M $630.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $200.4M $134.3M $87.8M $105M $93.2M
Depreciation & Amoritzation $25.6M $29.6M $35.8M $32.9M $39.1M
Stock-Based Compensation $27.2M $31.6M $37.7M $38.8M $45M
Change in Accounts Receivable -$67.4M -$55.5M -$32.7M -$69.6M -$65.3M
Change in Inventories -$15.6M -$49.5M $24M $15.6M $7.4M
Cash From Operations $227.2M $30.5M $199.9M $28.7M $52.7M
 
Capital Expenditures $43.4M $87.3M $64.1M $9.4M $25.3M
Cash Acquisitions -- -- -- -$77.1M --
Cash From Investing $4.6M -$90.2M -$52.8M -$79.6M -$25.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$75M -$292.4M -- -$201.1M
Other Financing Activities -$66.6M -$51.5M $19.1M -$26.1M -$19.6M
Cash From Financing -$53.4M -$111.7M -$259M -$11.7M -$206.8M
 
Beginning Cash (CF) $961.5M $1.1B $942.4M $938.5M $1B
Foreign Exchange Rate Adjustment -$7.5M -$1.8M $2.2M -$9M $8.5M
Additions / Reductions $178.3M -$171.4M -$111.9M -$62.6M -$179.4M
Ending Cash (CF) $1.1B $926.9M $832.7M $866.9M $874.1M
 
Levered Free Cash Flow $183.8M -$56.8M $135.8M $19.3M $27.4M

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

GET BETTER TRADE IDEAS

Popular

2 Ultra Safe Dividend Stocks to Buy Now
2 Ultra Safe Dividend Stocks to Buy Now

Historically, blue-chip dividend stocks have been good choices for periods…

Where Will Asana Stock Be in 5 Years?
Where Will Asana Stock Be in 5 Years?

Asana stock hasn’t given many investors on Wall Street any…

Where Will Dell Stock Be in 5 Years?
Where Will Dell Stock Be in 5 Years?

So you’re looking at Dell (NASDAQ: DELL) and wondering, “Is…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
40
Is AAPL Stock a Buy?

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

Alerts

Sell
31
REGN alert for May 31

Regeneron Pharmaceuticals [REGN] is down 19.04% over the past day.

Buy
55
RGC alert for May 31

Regencell Bioscience Holdings [RGC] is up 16.13% over the past day.

Sell
42
AMBA alert for May 31

Ambarella [AMBA] is down 15.13% over the past day.

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

Show me the best stock