Financhill
Buy
59

VLVLY Quote, Financials, Valuation and Earnings

Last price:
$27.08
Seasonality move :
4.89%
Day range:
$26.68 - $27.36
52-week range:
$22.55 - $33.33
Dividend yield:
2.92%
P/E ratio:
12.80x
P/S ratio:
1.14x
P/B ratio:
2.84x
Volume:
79.8K
Avg. volume:
126.6K
1-year change:
7.13%
Market cap:
$55.6B
Revenue:
$50B
EPS (TTM):
$2.14
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $37B $43.5B $47.2B $52.2B $50B
Revenue Growth (YoY) -19.16% 17.64% 8.55% 10.5% -4.21%
 
Cost of Revenues $28.3B $33B $36.1B $38B $36.3B
Gross Profit $8.6B $10.5B $11.1B $14.2B $13.7B
Gross Profit Margin 23.38% 24.11% 23.6% 27.13% 27.34%
 
R&D Expenses $1.8B $2.1B $2.2B $2.5B $2.9B
Selling, General & Admin $3.4B $3.4B $3.5B $3.9B $4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $5.5B $5.5B $6.2B $6.5B $7.1B
Operating Income $3.2B $4.9B $4.9B $7.6B $6.6B
 
Net Interest Expenses $105M $91.6M $32M $54.3M --
EBT. Incl. Unusual Items $2.8B $5B $4.5B $6.3B $6.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $638.2M $1.2B $1.2B $1.6B $1.6B
Net Income to Company $3B $5B $4.6B $6.4B $6.3B
 
Minority Interest in Earnings -$82.5M -$53.3M -$24.6M -$10.1M -$17.6M
Net Income to Common Excl Extra Items $2.1B $3.8B $3.3B $4.7B $4.8B
 
Basic EPS (Cont. Ops) $1.04 $1.88 $1.60 $2.31 $2.35
Diluted EPS (Cont. Ops) $1.04 $1.88 $1.60 $2.31 $2.35
Weighted Average Basic Share $2B $2B $2B $2B $2B
Weighted Average Diluted Share $2B $2B $2B $2B $2B
 
EBITDA $5.2B $7.4B $6.7B $8.5B $8.7B
EBIT $3B $5.2B $4.6B $6.5B $6.5B
 
Revenue (Reported) $37B $43.5B $47.2B $52.2B $50B
Operating Income (Reported) $3.2B $4.9B $4.9B $7.6B $6.6B
Operating Income (Adjusted) $3B $5.2B $4.6B $6.5B $6.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $11.2B $11.3B $12.6B $12.6B $11.4B
Revenue Growth (YoY) 18.08% 0.69% 11.43% 0.4% -9.71%
 
Cost of Revenues $8.4B $8.7B $9.2B $9.1B $8.5B
Gross Profit $2.8B $2.6B $3.4B $3.5B $2.9B
Gross Profit Margin 25.2% 23.37% 27.01% 28.04% 25.39%
 
R&D Expenses $521.9M $492M $622.9M $706.9M $651.7M
Selling, General & Admin $884.4M $869.9M $916.9M $1B $942.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.5B $1.7B $1.7B $1.8B $1.6B
Operating Income $1.4B $918.1M $1.7B $1.8B $1.3B
 
Net Interest Expenses -- -- $45.1M -- $37.8M
EBT. Incl. Unusual Items $1.5B $969M $1.6B $1.8B $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $392.4M $210M $370.6M $418.4M $269.2M
Net Income to Company $1.4B $918.5M $1.7B $1.8B $1.2B
 
Minority Interest in Earnings -$19.6M -$4.1M -$2.3M -$2.2M -$8.8M
Net Income to Common Excl Extra Items $1.1B $755M $1.2B $1.4B $927.3M
 
Basic EPS (Cont. Ops) $0.52 $0.37 $0.61 $0.67 $0.46
Diluted EPS (Cont. Ops) $0.52 $0.37 $0.61 $0.67 $0.46
Weighted Average Basic Share $2B $2B $2B $2B $2B
Weighted Average Diluted Share $2B $2B $2B $2B $2B
 
EBITDA $2B $1.5B $2.1B $2.3B $1.8B
EBIT $1.5B $1B $1.7B $1.8B $1.2B
 
Revenue (Reported) $11.2B $11.3B $12.6B $12.6B $11.4B
Operating Income (Reported) $1.4B $918.1M $1.7B $1.8B $1.3B
Operating Income (Adjusted) $1.5B $1B $1.7B $1.8B $1.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $38.8B $43.5B $48.3B $52.2B $48.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $29.5B $33.2B $36.4B $37.9B $35.7B
Gross Profit $9.3B $10.3B $11.9B $14.3B $13B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.8B $2.1B $2.4B $2.6B $2.9B
Selling, General & Admin $3.4B $3.4B $3.5B $4B $3.9B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $5.4B $5.8B $6.2B $7.6B $7B
Operating Income $3.9B $4.5B $5.7B $6.7B $6B
 
Net Interest Expenses -- $64.1M $118.3M -- $10.2M
EBT. Incl. Unusual Items $3.7B $4.6B $5.1B $6.5B $5.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $867.4M $982.9M $1.4B $1.6B $1.4B
Net Income to Company $3.7B $4.5B $5.3B $6.5B $5.8B
 
Minority Interest in Earnings -$91.9M -$38.2M -$22.7M -$10.1M -$24.2M
Net Income to Common Excl Extra Items $2.7B $3.5B $3.7B $4.8B $4.3B
 
Basic EPS (Cont. Ops) $1.35 $1.74 $1.84 $2.37 $2.14
Diluted EPS (Cont. Ops) $1.35 $1.74 $1.84 $2.37 $2.14
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $6.1B $6.9B $7.3B $8.6B $8.1B
EBIT $3.8B $4.7B $5.3B $6.6B $6B
 
Revenue (Reported) $38.8B $43.5B $48.3B $52.2B $48.7B
Operating Income (Reported) $3.9B $4.5B $5.7B $6.7B $6B
Operating Income (Adjusted) $3.8B $4.7B $5.3B $6.6B $6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $11.2B $11.3B $12.6B $12.6B $11.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.4B $8.7B $9.2B $9.1B $8.5B
Gross Profit $2.8B $2.6B $3.4B $3.5B $2.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $521.9M $492M $622.9M $706.9M $651.7M
Selling, General & Admin $884.4M $869.9M $916.9M $1B $942.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.5B $1.7B $1.7B $1.8B $1.6B
Operating Income $1.4B $918.1M $1.7B $1.8B $1.3B
 
Net Interest Expenses -- -- $45.1M -- $37.8M
EBT. Incl. Unusual Items $1.5B $969M $1.6B $1.8B $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $392.4M $210M $370.6M $418.4M $269.2M
Net Income to Company $1.4B $918.5M $1.7B $1.8B $1.2B
 
Minority Interest in Earnings -$19.6M -$4.1M -$2.3M -$2.2M -$8.8M
Net Income to Common Excl Extra Items $1.1B $755M $1.2B $1.4B $927.3M
 
Basic EPS (Cont. Ops) $0.52 $0.37 $0.61 $0.67 $0.46
Diluted EPS (Cont. Ops) $0.52 $0.37 $0.61 $0.67 $0.46
Weighted Average Basic Share $2B $2B $2B $2B $2B
Weighted Average Diluted Share $2B $2B $2B $2B $2B
 
EBITDA $2B $1.5B $2.1B $2.3B $1.8B
EBIT $1.5B $1B $1.7B $1.8B $1.2B
 
Revenue (Reported) $11.2B $11.3B $12.6B $12.6B $11.4B
Operating Income (Reported) $1.4B $918.1M $1.7B $1.8B $1.3B
Operating Income (Adjusted) $1.5B $1B $1.7B $1.8B $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $8.8B $5.6B $6.4B $7.3B $6.6B
Short Term Investments $26M $18.5M $8.9M $8.8M $19.8M
Accounts Receivable, Net $11.4B $12B $13.2B $15.3B $14.9B
Inventory $5.8B $7.1B $7.3B $7.6B $7.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $110.5K -- -- -$90.7K
Total Current Assets $34.2B $28.2B $31.1B $34.9B $32.5B
 
Property Plant And Equipment $10.6B $10.4B $10.2B $11B $11.3B
Long-Term Investments -- -- -- -- --
Goodwill $2.7B $2.6B $2.5B $2.5B $2.3B
Other Intangibles $1.5B $1.5B $1.5B $1.8B $1.7B
Other Long-Term Assets -- -- -$95.9K -$99.3K -$181.4K
Total Assets $62.4B $57B $60.4B $67B $64.8B
 
Accounts Payable $7.3B $8.5B $8.7B $8.2B $7.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $189.5M $180.4M $170.5M $186.4M $190.9M
Other Current Liabilities $1.3B $1.3B $1.1B $1.1B $1B
Total Current Liabilities $24.8B $22.4B $24.2B $28.2B $25.5B
 
Long-Term Debt $11B $10.8B $12.4B $13B $13.6B
Capital Leases -- -- -- -- --
Total Liabilities $44.3B $41.1B $44.4B $49B $46.9B
 
Common Stock $312.9M $283.2M $245.8M $254.5M $232.4M
Other Common Equity Adj -- -- -- -- --
Common Equity $17.7B $15.6B $15.6B $17.7B $17.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $347.7M $339.7M $337.6M $292.8M $300.4M
Total Equity $18.1B $15.9B $15.9B $18B $17.9B
 
Total Liabilities and Equity $62.4B $57B $60.4B $67B $64.8B
Cash and Short Terms $8.8B $5.6B $6.4B $7.3B $6.7B
Total Debt $17.9B $16.1B $19B $22.5B $22.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $8.3B $7.9B $8.1B $8.6B $9.1B
Short Term Investments $26M $9M $8.8M $16.8M $18.9M
Accounts Receivable, Net $4.9B $4.6B $4.7B $15.5B $15.7B
Inventory $6.5B $7.9B $8.2B $8.2B $7.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $114.7K -- $96.6K $93.9K -$199.8K
Total Current Assets $32.8B $30.7B $33.2B $35.8B $34.9B
 
Property Plant And Equipment $10.2B $10.4B $10.3B $10.7B $11.9B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- $2.4B
Other Intangibles -- -- -- -- $1.9B
Other Long-Term Assets -- $108.3K -$193.2K -$93.9K --
Total Assets $61B $59.8B $63.2B $67.6B $68.7B
 
Accounts Payable $8.2B $7.9B $8.9B $8.1B $7.3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $6.5B $6.7B $6.9B $10.3B $7.2B
Total Current Liabilities $24.6B $22.8B $25.7B $31.4B $26.4B
 
Long-Term Debt $10.2B $13B $13.2B $14B $15.6B
Capital Leases -- -- -- -- --
Total Liabilities $42B $42.7B $46B $52.2B $48.8B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $365.6M $346.5M $343.5M $291M $311.4M
Total Equity $18.9B $17.1B $17.3B $15.4B $19.9B
 
Total Liabilities and Equity $61B $59.8B $63.2B $67.6B $68.7B
Cash and Short Terms $8.3B $8B $8.1B $8.6B $9.1B
Total Debt $16.8B $19.4B $21.1B $23.8B $25.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3B $5B $4.6B $6.4B $6.3B
Depreciation & Amoritzation $2.3B $2.2B $2.1B $2B $2.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$670.9M -$2B -$3.2B -$4.8B -$2B
Change in Inventories $269.3M -$1.4B -$589.3M -$702.2M $209.8M
Cash From Operations $3.3B $3.9B $3.3B $2B $4.4B
 
Capital Expenditures $1.9B $2.6B $2.6B $1.7B $1.7B
Cash Acquisitions -$4M $1.7B -$103.7M -$338.1M -$523.9M
Cash From Investing -$1.1B -$174M -$2.1B -$2B -$2.3B
 
Dividends Paid (Ex Special Dividend) -- -$5.8B -$2.6B -$2.7B -$3.5B
Special Dividend Paid
Long-Term Debt Issued $14B $10.4B $17.2B $22.9B $32.4B
Long-Term Debt Repaid -$13.2B -$11.2B -$13.8B -$19.9B -$31B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$10.8M -$15.4M -$4.4M -$5.2M -$7M
Cash From Financing $703.9M -$6.7B $746.1M $172M -$2.1B
 
Beginning Cash (CF) $6.7B $10B $6.2B $7.9B $7.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3B -$3B $1.9B $156M $41.4M
Ending Cash (CF) $9.3B $7.3B $8.4B $7.9B $8.1B
 
Levered Free Cash Flow $1.5B $1.4B $737.6M $283.2M $2.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.4B $918.5M $1.7B $1.8B $1.2B
Depreciation & Amoritzation $542.4M $524.4M $490.1M $498.1M $535.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.1B -$689.1M -$1.2B -$505.8M -$463.8M
Change in Inventories -$747.6M -$837M -$878.1M -$603.1M -$211.9M
Cash From Operations $646.2M -$468.9M -$80.7M $821.1M $605.4M
 
Capital Expenditures $524.9M $580.6M $363.6M $352.7M $565M
Cash Acquisitions -$2.9M $16.4M $17.9M -$219.6M -$10.2M
Cash From Investing -$1.1B -$492.2M -$411.2M -$876.1M -$677.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.1B $5.3B $4.3B $6.1B $11.2B
Long-Term Debt Repaid -$3.3B -$3.2B -$3.8B -$5.4B -$10.3B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$10.3M $4M $287.8K $4M -$2.4M
Cash From Financing -$1.2B $2.1B $499.5M $623.8M $887.2M
 
Beginning Cash (CF) -- $6.7B $8B $8B $8B
Foreign Exchange Rate Adjustment $188.6M $86.7M $20.3M $196.3M -$295.3M
Additions / Reductions -$1.7B $1.1B $7.6M $568.8M $814.9M
Ending Cash (CF) -- $7.9B $8.1B $8.8B $8.5B
 
Levered Free Cash Flow $121.3M -$1B -$444.3M $468.4M $40.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $3.7B $4.5B $5.3B $6.5B $5.8B
Depreciation & Amoritzation $2.3B $2.2B $2B $2B $2.2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.5B -$1.6B -$3.7B -$4.2B -$2B
Change in Inventories -$122.1M -$1.5B -$630.4M -$427.2M $601M
Cash From Operations $4.2B $2.8B $3.7B $2.9B $4.2B
 
Capital Expenditures $1.9B $2.6B $2.4B $1.7B $2B
Cash Acquisitions -$21.6M $1.7B -$102.2M -$575.7M -$314.5M
Cash From Investing -$1.9B $480.7M -$2.1B -$2.5B -$2.1B
 
Dividends Paid (Ex Special Dividend) -- -$5.8B -$2.6B -$2.7B -$3.5B
Special Dividend Paid
Long-Term Debt Issued $13.7B $13.6B $16.2B $24.6B $37.6B
Long-Term Debt Repaid -$15.1B -$11.1B -$14.4B -$21.6B -$35.9B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.7M -$1.2M -$8.1M -$1.5M -$13.4M
Cash From Financing -$1.4B -$3.4B -$837.7M $296.3M -$1.8B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $912.3M -$96.5M $803.8M $717.2M $287.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.3B $208.7M $1.3B $1.2B $2.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.4B $918.5M $1.7B $1.8B $1.2B
Depreciation & Amoritzation $542.4M $524.4M $490.1M $498.1M $535.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.1B -$689.1M -$1.2B -$505.8M -$463.8M
Change in Inventories -$747.6M -$837M -$878.1M -$603.1M -$211.9M
Cash From Operations $646.2M -$468.9M -$80.7M $821.1M $605.4M
 
Capital Expenditures $524.9M $580.6M $363.6M $352.7M $565M
Cash Acquisitions -$2.9M $16.4M $17.9M -$219.6M -$10.2M
Cash From Investing -$1.1B -$492.2M -$411.2M -$876.1M -$677.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.1B $5.3B $4.3B $6.1B $11.2B
Long-Term Debt Repaid -$3.3B -$3.2B -$3.8B -$5.4B -$10.3B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$10.3M $4M $287.8K $4M -$2.4M
Cash From Financing -$1.2B $2.1B $499.5M $623.8M $887.2M
 
Beginning Cash (CF) -- $6.7B $8B $8B $8B
Foreign Exchange Rate Adjustment $188.6M $86.7M $20.3M $196.3M -$295.3M
Additions / Reductions -$1.7B $1.1B $7.6M $568.8M $814.9M
Ending Cash (CF) -- $7.9B $8.1B $8.8B $8.5B
 
Levered Free Cash Flow $121.3M -$1B -$444.3M $468.4M $40.4M

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

GET BETTER TRADE IDEAS

Popular

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

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

Sell
40
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 8

Regencell Bioscience Holdings [RGC] is up 10.54% over the past day.

Buy
92
TPB alert for May 8

Turning Point Brands [TPB] is down 6.67% over the past day.

Buy
74
LIVN alert for May 8

LivaNova PLC [LIVN] is up 1.33% over the past day.

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

Show me the best stock