Financhill
Sell
49

VSH Quote, Financials, Valuation and Earnings

Last price:
$17.47
Seasonality move :
10.78%
Day range:
$17.34 - $17.87
52-week range:
$14.95 - $24.69
Dividend yield:
2.25%
P/E ratio:
28.66x
P/S ratio:
0.82x
P/B ratio:
1.11x
Volume:
1.2M
Avg. volume:
3.1M
1-year change:
-27.17%
Market cap:
$2.4B
Revenue:
$3.4B
EPS (TTM):
$0.62
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2.7B $2.5B $3.2B $3.5B $3.4B
Revenue Growth (YoY) -12.07% -6.24% 29.52% 7.93% -2.73%
 
Cost of Revenues $2B $1.9B $2.4B $2.4B $2.4B
Gross Profit $671.2M $581.9M $887.9M $1.1B $974.5M
Gross Profit Margin 25.16% 23.26% 27.4% 30.28% 28.64%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $384.6M $371.5M $420.1M $443.5M $488.3M
Other Inc / (Exp) -$35M -$24.3M -$16.9M -$12.4M -$25M
Operating Expenses $384.6M $371.5M $420.1M $443.5M $488.3M
Operating Income $286.6M $210.5M $467.8M $615.5M $486.1M
 
Net Interest Expenses $25.2M $27.8M $16.3M $9.6M --
EBT. Incl. Unusual Items $226.3M $158.3M $434.6M $593.5M $467.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $61.5M $34.5M $135.7M $163M $141.9M
Net Income to Company $164.8M $123.8M $298.9M $430.5M $325.5M
 
Minority Interest in Earnings -$854K -$860K -$967K -$1.7M -$1.7M
Net Income to Common Excl Extra Items $163.9M $122.9M $298M $428.8M $323.8M
 
Basic EPS (Cont. Ops) $1.13 $0.85 $2.05 $2.99 $2.32
Diluted EPS (Cont. Ops) $1.13 $0.85 $2.05 $2.98 $2.31
Weighted Average Basic Share $144.6M $144.8M $145M $143.4M $139.4M
Weighted Average Diluted Share $145.1M $145.2M $145.5M $143.9M $140.2M
 
EBITDA $424.4M $356.1M $619.2M $774.6M $676.9M
EBIT $260M $189.9M $452.1M $610.6M $492.5M
 
Revenue (Reported) $2.7B $2.5B $3.2B $3.5B $3.4B
Operating Income (Reported) $286.6M $210.5M $467.8M $615.5M $486.1M
Operating Income (Adjusted) $260M $189.9M $452.1M $610.6M $492.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $640.2M $813.7M $924.8M $853.7M $735.4M
Revenue Growth (YoY) 1.88% 27.1% 13.66% -7.69% -13.86%
 
Cost of Revenues $488.5M $587.9M $635.3M $616M $584.5M
Gross Profit $151.7M $225.7M $289.5M $237.6M $150.9M
Gross Profit Margin 23.7% 27.74% 31.31% 27.84% 20.52%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $90.2M $102.2M $106.4M $122.5M $128.5M
Other Inc / (Exp) -$8.9M -$3M $301K -$20.6M -$45M
Operating Expenses $90.2M $102.2M $106.4M $122.5M $128.5M
Operating Income $61.5M $123.5M $183.1M $115.1M $22.3M
 
Net Interest Expenses $6.9M $4.1M $2.3M -- $1.4M
EBT. Incl. Unusual Items $45.7M $116.4M $181.1M $96.5M -$24.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.1M $19.3M $40.6M $30.6M -$5.1M
Net Income to Company $33.7M $97.1M $140.6M $66M -$19M
 
Minority Interest in Earnings -$177K -$262K -$502K -$426K -$306K
Net Income to Common Excl Extra Items $33.5M $96.8M $140.1M $65.5M -$19.3M
 
Basic EPS (Cont. Ops) $0.23 $0.67 $0.98 $0.47 -$0.14
Diluted EPS (Cont. Ops) $0.23 $0.67 $0.98 $0.47 -$0.14
Weighted Average Basic Share $144.9M $145M $142.9M $139.1M $136.8M
Weighted Average Diluted Share $145.2M $145.5M $143.4M $140M $136.8M
 
EBITDA $94.8M $162.1M $225.6M $149.9M $36.1M
EBIT $53.1M $120.8M $185.2M $103.7M -$17.5M
 
Revenue (Reported) $640.2M $813.7M $924.8M $853.7M $735.4M
Operating Income (Reported) $61.5M $123.5M $183.1M $115.1M $22.3M
Operating Income (Adjusted) $53.1M $120.8M $185.2M $103.7M -$17.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.4B $3.1B $3.5B $3.5B $3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.9B $2.3B $2.4B $2.4B $2.3B
Gross Profit $565M $810.2M $1B $1B $684.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $373.5M $404.1M $438M $479.3M $504.1M
Other Inc / (Exp) -$40.8M -$19.6M -$9.3M -$31.3M -$48.3M
Operating Expenses $373.5M $404.1M $438M $479.3M $504.1M
Operating Income $191.5M $406.2M $601.8M $543.6M $180.8M
 
Net Interest Expenses $27.9M $19.1M $13.4M -- --
EBT. Incl. Unusual Items $122.9M $367.5M $579.2M $515M $137.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $22.8M $67.5M $185.1M $168.2M $48.8M
Net Income to Company $100.1M $299.9M $394.1M $346.8M $88.3M
 
Minority Interest in Earnings -$771K -$935K -$1.6M -$1.6M -$1.7M
Net Income to Common Excl Extra Items $99.3M $299M $392.5M $345.1M $86.6M
 
Basic EPS (Cont. Ops) $0.69 $2.06 $2.72 $2.45 $0.62
Diluted EPS (Cont. Ops) $0.69 $2.06 $2.72 $2.45 $0.62
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $321.7M $555.4M $759.3M $714.7M $369M
EBIT $155.8M $387.9M $596.1M $538.1M $163.3M
 
Revenue (Reported) $2.4B $3.1B $3.5B $3.5B $3B
Operating Income (Reported) $191.5M $406.2M $601.8M $543.6M $180.8M
Operating Income (Adjusted) $155.8M $387.9M $596.1M $538.1M $163.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.8B $2.4B $2.6B $2.6B $2.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $1.7B $1.8B $1.8B $1.7B
Gross Profit $429.6M $658M $809.9M $773.8M $484.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $279.2M $311.8M $329.7M $365.5M $381.2M
Other Inc / (Exp) -$17.8M -$13.1M -$5.4M -$24.3M -$47.7M
Operating Expenses $279.2M $311.8M $329.7M $365.5M $381.2M
Operating Income $150.4M $346.2M $480.2M $408.3M $102.9M
 
Net Interest Expenses $21.1M $12.3M $9.5M $112K $1.4M
EBT. Incl. Unusual Items $111.6M $320.8M $465.3M $386.8M $56.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $25.7M $58.6M $108M $113.2M $20.1M
Net Income to Company $85.9M $262.1M $357.3M $273.6M $36.3M
 
Minority Interest in Earnings -$584K -$659K -$1.3M -$1.2M -$1.2M
Net Income to Common Excl Extra Items $85.4M $261.4M $356M $272.3M $35.2M
 
Basic EPS (Cont. Ops) $0.59 $1.80 $2.47 $1.94 $0.25
Diluted EPS (Cont. Ops) $0.59 $1.80 $2.47 $1.94 $0.25
Weighted Average Basic Share $434.5M $435M $431.9M $419.5M $411.8M
Weighted Average Diluted Share $435.7M $436.4M $433.4M $421.7M $413.4M
 
EBITDA $259.8M $459.1M $599.2M $539.3M $231.5M
EBIT $136M $334M $477.9M $405.4M $76.2M
 
Revenue (Reported) $1.8B $2.4B $2.6B $2.6B $2.2B
Operating Income (Reported) $150.4M $346.2M $480.2M $408.3M $102.9M
Operating Income (Adjusted) $136M $334M $477.9M $405.4M $76.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $694.1M $619.9M $774.1M $610.8M $972.7M
Short Term Investments $108.8M $158.5M $146.7M $305.3M $35.8M
Accounts Receivable, Net $328.2M $338.6M $396.5M $416.2M $426.7M
Inventory $431.7M $448.3M $536.5M $618.9M $647.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $141.3M $132.1M $156.7M $170.1M $214.4M
Total Current Assets $1.7B $1.7B $2B $2.1B $2.3B
 
Property Plant And Equipment $1B $1B $1.1B $1.3B $1.4B
Long-Term Investments -- -- -- -- --
Goodwill $150.6M $158.2M $165.3M $201.4M $201.4M
Other Intangibles $60.7M $66.8M $67.7M $77.9M $72.3M
Other Long-Term Assets $160.7M $98M $107.6M $98.8M $110.1M
Total Assets $3.1B $3.2B $3.5B $3.9B $4.2B
 
Accounts Payable $173.9M $196.2M $254M $189.1M $191M
Accrued Expenses $268.1M $258.5M $294.8M $325.7M $297.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $20.2M $22.1M $23.4M $25.3M $26.5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $520.4M $562.4M $693.7M $726.3M $691.9M
 
Long-Term Debt $499.1M $394.9M $455.7M $500.9M $818.2M
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $1.6B $1.8B $1.8B $2B
 
Common Stock $14.4M $14.5M $14.5M $14.5M $14.5M
Other Common Equity Adj -$26.6M $13.6M -- -- --
Common Equity $1.5B $1.6B $1.7B $2B $2.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.5M $2.8M $3M $3.9M $4.7M
Total Equity $1.5B $1.6B $1.7B $2.1B $2.2B
 
Total Liabilities and Equity $3.1B $3.2B $3.5B $3.9B $4.2B
Cash and Short Terms $803M $778.4M $920.9M $916.1M $1B
Total Debt $499.1M $394.9M $455.7M $500.9M $818.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $682.4M $831.8M $735M $1.1B $643.8M
Short Term Investments $29.5M $84.2M $182.6M $79M $13.5M
Accounts Receivable, Net $342.7M $378.5M $425.6M $442.6M $428.6M
Inventory $440.2M $532.7M $615.9M $643.5M $687.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $120.5M $146.9M $151.1M $179.8M $237.7M
Total Current Assets $1.6B $2B $2.1B $2.4B $2B
 
Property Plant And Equipment $1B $1B $1.1B $1.3B $1.6B
Long-Term Investments -- -- -- -- --
Goodwill $157.4M $157.7M $163.6M $200.9M $255.3M
Other Intangibles $67.8M $59.6M $59.9M $72.1M $83.4M
Other Long-Term Assets $172.8M $198M $94M $91.8M $105.2M
Total Assets $3B $3.4B $3.6B $4.2B $4.2B
 
Accounts Payable $159M $221.7M $223.9M $207.4M $209.9M
Accrued Expenses $299.6M $361.8M $384.8M $400.7M $425.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $21.9M $21.6M $23.7M $26.1M $27.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $503.3M $645.7M $717M $716.9M $714.4M
 
Long-Term Debt $392.3M $454.8M $458.1M $817.3M $820.8M
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $1.7B $1.7B $2.1B $2B
 
Common Stock $14.5M $14.5M $14.5M $14.5M $14.6M
Other Common Equity Adj -$3.3M -$15.6M -$129.1M -$25.9M $14.8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.5M $2.7M $3.5M $4.2M $5.9M
Total Equity $1.5B $1.7B $1.9B $2.1B $2.2B
 
Total Liabilities and Equity $3B $3.4B $3.6B $4.2B $4.2B
Cash and Short Terms $712M $915.9M $917.6M $1.2B $657.3M
Total Debt $392.3M $454.8M $458.1M $817.3M $820.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $164.8M $123.8M $298.9M $430.5M $325.5M
Depreciation & Amoritzation $164.5M $166.2M $167M $164M $184.4M
Stock-Based Compensation -- -- $6.6M $6.5M $16.5M
Change in Accounts Receivable $66.2M $4.7M -$67.7M -$26.7M -$3.7M
Change in Inventories $18.8M -$24.2M -$121.5M -$119.6M -$58.8M
Cash From Operations $296.4M $314.9M $457.1M $484.3M $365.7M
 
Capital Expenditures $156.6M $123.6M $218.4M $325.3M $329.4M
Cash Acquisitions -$11.9M -$25.9M -$20.8M -$50M -$13.8M
Cash From Investing -$195M -$192.1M -$230.5M -$528.9M -$72.9M
 
Dividends Paid (Ex Special Dividend) -$53.4M -$55M -$55.8M -$57.2M -$55.6M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $750M
Long-Term Debt Repaid -$27.9M -$151.7M -$300K -- -$386.7M
Repurchase of Common Stock -- -- -- -$83M -$78.7M
Other Financing Activities -$8.7M -$2.6M -$2.8M -$2.9M -$125.9M
Cash From Financing -$90M -$209.4M -$58.8M -$101M $61.1M
 
Beginning Cash (CF) $686M $694.1M $619.9M $774.1M $610.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11.5M -$86.5M $167.8M -$145.7M $353.9M
Ending Cash (CF) $694.1M $619.9M $774.1M $610.8M $972.7M
 
Levered Free Cash Flow $139.8M $191.3M $238.7M $159M $36.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $33.7M $97.1M $140.6M $66M -$19M
Depreciation & Amoritzation $41.6M $41.2M $40.3M $46.2M $53.6M
Stock-Based Compensation -- -- $828K $5.5M $5.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $64.3M $135.7M $209.5M $122.3M $50.6M
 
Capital Expenditures $22M $57.4M $76.5M $66.8M $59.5M
Cash Acquisitions -$25.9M -- -- -- --
Cash From Investing $85.1M -$11.9M -$184.6M -$134.5M -$57.6M
 
Dividends Paid (Ex Special Dividend) -$13.7M -$13.8M -$14.3M -$13.9M -$13.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -$6M $607M --
Long-Term Debt Repaid -$57.5M -- -- -$428.7M --
Repurchase of Common Stock -- -- -$18.5M -$17.3M -$12.6M
Other Financing Activities -- -- -$8K -$115M -$1.1M
Cash From Financing -$71.4M -$13.8M -$38.8M $32.1M -$27.4M
 
Beginning Cash (CF) $599.9M $726.8M $765.6M $1.1B $672.7M
Foreign Exchange Rate Adjustment $4.4M -$5M -$16.7M -$14.2M $5.4M
Additions / Reductions $78.1M $110M -$13.9M $19.9M -$34.4M
Ending Cash (CF) $682.4M $831.8M $735M $1.1B $643.8M
 
Levered Free Cash Flow $42.4M $78.2M $133M $55.5M -$9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $100.1M $299.9M $394.1M $346.8M $88.3M
Depreciation & Amoritzation $165.9M $167.5M $163.2M $176.6M $205.7M
Stock-Based Compensation -- -- $5.7M $12.4M $19.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $273.7M $436.2M $464.4M $525.9M $112.3M
 
Capital Expenditures $127.2M $171M $272.4M $337.2M $320.5M
Cash Acquisitions -$25.9M -- -- -$55M -$208.9M
Cash From Investing -$120.7M -$224.9M -$405.7M -$271.3M -$462.3M
 
Dividends Paid (Ex Special Dividend) -$54.9M -$55M -$57.5M -$56M -$54.9M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $750M --
Long-Term Debt Repaid -$153.3M -$3.8M -- -- --
Repurchase of Common Stock -- -- -$54.7M -$86M -$58.8M
Other Financing Activities -$2.6M -$2.8M -$2.9M -$125.6M -$5.4M
Cash From Financing -$211M -$61.6M -$115.1M $95.7M -$119.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$58.1M $149.7M -$56.3M $350.4M -$469.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $146.5M $265.2M $192.1M $188.7M -$208.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $85.9M $262.1M $357.3M $273.6M $36.3M
Depreciation & Amoritzation $123.8M $125.1M $121.3M $133.9M $155.3M
Stock-Based Compensation -- -- $5.7M $11.6M $14.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $189.2M $310.5M $317.8M $359.4M $106M
 
Capital Expenditures $70.8M $118.2M $172.2M $184.1M $175.2M
Cash Acquisitions -$25.9M -- -- -$5M -$200.2M
Cash From Investing -$13.1M -$45.9M -$221.1M $36.6M -$352.9M
 
Dividends Paid (Ex Special Dividend) -$41.2M -$41.3M -$43.1M -$41.8M -$41.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $750M --
Long-Term Debt Repaid -$148.2M -$300K -- -$428.7M --
Repurchase of Common Stock -- -- -$54.7M -$57.7M -$37.8M
Other Financing Activities -$2.6M -$2.8M -$2.9M -$125.6M -$5.2M
Cash From Financing -$192.1M -$44.3M -$100.6M $96.2M -$84M
 
Beginning Cash (CF) $2B $2B $2.3B $2.5B $2.4B
Foreign Exchange Rate Adjustment $4.2M -$8.4M -$35.2M -$7.9M $1.9M
Additions / Reductions -$15.9M $220.2M -$3.9M $492.2M -$330.9M
Ending Cash (CF) $2B $2.2B $2.3B $3B $2.1B
 
Levered Free Cash Flow $118.4M $192.3M $145.6M $175.4M -$69.1M

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
57
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is down 3.22% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 4.72% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 4.82% over the past day.

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

Show me the best stock