Financhill
Buy
52

LOW Quote, Financials, Valuation and Earnings

Last price:
$227.66
Seasonality move :
1.21%
Day range:
$227.85 - $230.10
52-week range:
$206.39 - $287.01
Dividend yield:
2.01%
P/E ratio:
18.92x
P/S ratio:
1.55x
P/B ratio:
--
Volume:
2.3M
Avg. volume:
2.7M
1-year change:
5.48%
Market cap:
$128B
Revenue:
$83.7B
EPS (TTM):
$12.07
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $89.6B $96.3B $97.1B $86.4B $83.7B
Revenue Growth (YoY) 24.19% 7.43% 0.84% -11.01% -3.13%
 
Cost of Revenues $60B $64.2B $64.8B $57.5B $55.8B
Gross Profit $29.6B $32.1B $32.3B $28.8B $27.9B
Gross Profit Margin 33.01% 33.31% 33.23% 33.39% 33.32%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $18.5B $18.3B $20.3B $15.6B $15.7B
Other Inc / (Exp) -$1.1B -- -- -- --
Operating Expenses $19.9B $20B $22.1B $17.3B $17.4B
Operating Income $9.6B $12.1B $10.2B $11.6B $10.5B
 
Net Interest Expenses $848M $885M $1.1B $1.4B $1.3B
EBT. Incl. Unusual Items $7.7B $11.2B $9B $10.2B $9.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.9B $2.8B $2.6B $2.4B $2.2B
Net Income to Company $5.8B $8.4B $6.4B $7.7B $7B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.8B $8.4B $6.4B $7.7B $7B
 
Basic EPS (Cont. Ops) $7.77 $12.07 $10.20 $13.23 $12.25
Diluted EPS (Cont. Ops) $7.75 $12.04 $10.17 $13.20 $12.23
Weighted Average Basic Share $748M $696M $629M $582M $567M
Weighted Average Diluted Share $750M $699M $630.9M $583.8M $567.5M
 
EBITDA $10.2B $14B $12.2B $13.6B $12.6B
EBIT $8.6B $12.1B $10.2B $11.7B $10.6B
 
Revenue (Reported) $89.6B $96.3B $97.1B $86.4B $83.7B
Operating Income (Reported) $9.6B $12.1B $10.2B $11.6B $10.5B
Operating Income (Adjusted) $8.6B $12.1B $10.2B $11.7B $10.6B
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Revenue $24.4B $23.7B $22.3B $21.4B $20.9B
Revenue Growth (YoY) 24.13% -3.12% -5.55% -4.4% -2.03%
 
Cost of Revenues $16.3B $15.6B $14.8B $14.3B $13.9B
Gross Profit $8.1B $8.1B $7.5B $7.1B $7B
Gross Profit Margin 33.29% 34.03% 33.68% 33.19% 33.38%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.5B $4.3B $3.8B $4B $4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4.9B $4.7B $4.2B $4.4B $4.5B
Operating Income $3.2B $3.3B $3.3B $2.7B $2.5B
 
Net Interest Expenses $211M $243M $349M $352M $337M
EBT. Incl. Unusual Items $3B $3.1B $2.9B $2.3B $2.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $713M $726M $679M $546M $516M
Net Income to Company $2.3B $2.3B $2.3B $1.8B $1.6B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.3B $2.3B $2.3B $1.8B $1.6B
 
Basic EPS (Cont. Ops) $3.22 $3.52 $3.78 $3.06 $2.93
Diluted EPS (Cont. Ops) $3.21 $3.51 $3.77 $3.06 $2.92
Weighted Average Basic Share $718M $660M $596M $571M $559M
Weighted Average Diluted Share $720M $662M $597M $572M $560M
 
EBITDA $3.7B $3.8B $3.8B $3.2B $3B
EBIT $3.2B $3.3B $3.3B $2.7B $2.5B
 
Revenue (Reported) $24.4B $23.7B $22.3B $21.4B $20.9B
Operating Income (Reported) $3.2B $3.3B $3.3B $2.7B $2.5B
Operating Income (Adjusted) $3.2B $3.3B $3.3B $2.7B $2.5B
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Revenue $94.3B $95.5B $95.7B $85.4B $83.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $63.2B $63.5B $64B $57B $55.5B
Gross Profit $31.2B $32B $31.7B $28.4B $27.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $18.8B $18.1B $19.9B $15.8B $15.7B
Other Inc / (Exp) -$1.1B -- -- -- --
Operating Expenses $20.3B $19.8B $21.6B $17.5B $17.5B
Operating Income $10.9B $12.2B $10.1B $10.9B $10.3B
 
Net Interest Expenses $855M $917M $1.2B $1.4B $1.3B
EBT. Incl. Unusual Items $9B $11.2B $8.9B $9.5B $9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.2B $2.8B $2.6B $2.3B $2.2B
Net Income to Company $6.8B $8.5B $6.4B $7.2B $6.8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.8B $8.5B $6.4B $7.2B $6.8B
 
Basic EPS (Cont. Ops) $9.21 $12.32 $10.29 $12.46 $12.10
Diluted EPS (Cont. Ops) $9.18 $12.27 $10.27 $12.45 $12.07
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $11.5B $14.1B $12.1B $13B $12.5B
EBIT $9.9B $12.2B $10.2B $11B $10.5B
 
Revenue (Reported) $94.3B $95.5B $95.7B $85.4B $83.2B
Operating Income (Reported) $10.9B $12.2B $10.1B $10.9B $10.3B
Operating Income (Adjusted) $9.9B $12.2B $10.2B $11B $10.5B
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Revenue $24.4B $23.7B $22.3B $21.4B $20.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $16.3B $15.6B $14.8B $14.3B $13.9B
Gross Profit $8.1B $8.1B $7.5B $7.1B $7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.5B $4.3B $3.8B $4B $4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4.9B $4.7B $4.2B $4.4B $4.5B
Operating Income $3.2B $3.3B $3.3B $2.7B $2.5B
 
Net Interest Expenses $211M $243M $349M $352M $337M
EBT. Incl. Unusual Items $3B $3.1B $2.9B $2.3B $2.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $713M $726M $679M $546M $516M
Net Income to Company $2.3B $2.3B $2.3B $1.8B $1.6B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.3B $2.3B $2.3B $1.8B $1.6B
 
Basic EPS (Cont. Ops) $3.22 $3.52 $3.78 $3.06 $2.93
Diluted EPS (Cont. Ops) $3.21 $3.51 $3.77 $3.06 $2.92
Weighted Average Basic Share $718M $660M $596M $571M $559M
Weighted Average Diluted Share $720M $662M $597M $572M $560M
 
EBITDA $3.7B $3.8B $3.8B $3.2B $3B
EBIT $3.2B $3.3B $3.3B $2.7B $2.5B
 
Revenue (Reported) $24.4B $23.7B $22.3B $21.4B $20.9B
Operating Income (Reported) $3.2B $3.3B $3.3B $2.7B $2.5B
Operating Income (Adjusted) $3.2B $3.3B $3.3B $2.7B $2.5B
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $4.7B $1.1B $1.3B $921M $1.8B
Short Term Investments -- -- -- -- $372M
Accounts Receivable, Net -- -- -- -- --
Inventory $16.2B $17.6B $18.5B $16.9B $17.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets $937M $1.1B $1.2B $949M $816M
Total Current Assets $22.3B $20.1B $21.4B $19.1B $20.4B
 
Property Plant And Equipment $23B $23.2B $21.1B $21.4B $21.4B
Long-Term Investments -- -- $21M -- $277M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.1B $1.2B $910M $1.1B $1.1B
Total Assets $46.7B $44.6B $43.7B $41.8B $43.1B
 
Accounts Payable $10.9B $11.4B $10.5B $8.7B $9.3B
Accrued Expenses $250M $275M $441M $456M $449M
Current Portion Of Long-Term Debt $1.1B $868M $585M $537M $2.6B
Current Portion Of Capital Lease Obligations $541M $636M $522M $487M $563M
Other Current Liabilities $1.7B $1.8B $1.7B $1.9B $1.9B
Total Current Liabilities $18.7B $19.7B $19.5B $15.6B $18.8B
 
Long-Term Debt $20.7B $23.9B $32.9B $35.4B $32.9B
Capital Leases -- -- -- -- --
Total Liabilities $45.3B $49.5B $58B $56.8B $57.3B
 
Common Stock $366M $335M $301M $287M $280M
Other Common Equity Adj -$136M -$36M $307M $300M $288M
Common Equity $1.4B -$4.8B -$14.3B -$15.1B -$14.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.4B -$4.8B -$14.3B -$15.1B -$14.2B
 
Total Liabilities and Equity $46.7B $44.6B $43.7B $41.8B $43.1B
Cash and Short Terms $4.7B $1.1B $1.3B $921M $1.8B
Total Debt $21.8B $24.7B $34B $35.9B $35.5B
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Cash and Equivalents $6.7B $3.4B $3B $3.2B $3.1B
Short Term Investments -- -- -- -- $368M
Accounts Receivable, Net -- -- -- -- --
Inventory $18.4B $20.2B $19.5B $18.2B $18.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.3B $1.6B $1B $1B $918M
Total Current Assets $26.8B $25.6B $23.9B $22.8B $22.7B
 
Property Plant And Equipment $22.9B $23B $20.9B $21.4B $21.4B
Long-Term Investments -- -- -- -- $300M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.2B $1.1B $943M $1.1B $1.1B
Total Assets $51.2B $49.7B $45.9B $45.4B $45.4B
 
Accounts Payable $14B $13.8B $11.9B $11.7B $11.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $1.3B $121M $589M $1.3B $4.2B
Current Portion Of Capital Lease Obligations $551M $639M $525M $552M $562M
Other Current Liabilities $3.7B $4B $3.2B $3.6B $4.1B
Total Current Liabilities $22.9B $21.8B $19.2B $19.5B $22.4B
 
Long-Term Debt $21.9B $28.8B $35.9B $34.6B $30.5B
Capital Leases -- -- -- -- --
Total Liabilities $50.8B $56.6B $60.6B $60B $58.6B
 
Common Stock $358M $326M $296M $286M $280M
Other Common Equity Adj -$11M $164M $304M $296M $286M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $445M -$6.9B -$14.7B -$14.6B -$13.3B
 
Total Liabilities and Equity $51.2B $49.7B $45.9B $45.4B $45.4B
Cash and Short Terms $6.7B $3.4B $3B $3.2B $3.1B
Total Debt $23.2B $28.9B $36.5B $35.9B $34.7B
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $5.8B $8.4B $6.4B $7.7B $7B
Depreciation & Amoritzation $1.6B $1.9B $2B $1.9B $2B
Stock-Based Compensation $155M $230M $223M $210M $221M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$3B -$1.4B -$2.6B $1.6B -$514M
Cash From Operations $11B $10.1B $8.6B $8.1B $9.6B
 
Capital Expenditures $1.8B $1.9B $1.8B $2B $1.9B
Cash Acquisitions -- -- $491M $100M $177M
Cash From Investing -$1.9B -$1.6B -$1.3B -$1.9B -$1.7B
 
Dividends Paid (Ex Special Dividend) -$1.7B -$2B -$2.4B -$2.5B -$2.6B
Special Dividend Paid
Long-Term Debt Issued $7.9B $5B $9.7B $3B --
Long-Term Debt Repaid -$5.6B -$2.1B -$867M -$601M -$545M
Repurchase of Common Stock -$5B -$13B -$14.1B -$6.1B -$4.1B
Other Financing Activities -$38M -$6M -$5M -$21M -$42M
Cash From Financing -$5.2B -$12B -$7B -$6.7B -$7B
 
Beginning Cash (CF) $716M $4.7B $1.1B $1.3B $921M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4B -$3.5B $231M -$427M $840M
Ending Cash (CF) $4.7B $1.1B $1.3B $921M $1.8B
 
Levered Free Cash Flow $9.3B $8.3B $6.8B $6.2B $7.7B
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Net Income to Stockholders $2.3B $2.3B $2.3B $1.8B $1.6B
Depreciation & Amoritzation $443M $503M $465M $486M $507M
Stock-Based Compensation $54M $50M $59M $55M $58M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$2.1B -$2.6B -$990M -$1.3B -$926M
Cash From Operations $4.5B $3B $2.1B $4.3B $3.4B
 
Capital Expenditures $461M $343M $380M $382M $518M
Cash Acquisitions -- -- $123M -- --
Cash From Investing -$477M -$310M -$304M -$378M -$533M
 
Dividends Paid (Ex Special Dividend) -$440M -$537M -$633M -$633M -$645M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2B $5B $3B -- --
Long-Term Debt Repaid -$543M -$773M -$22M -$22M -$778M
Repurchase of Common Stock -$3B -$4B -$2.1B -$923M -$112M
Other Financing Activities $4M -$4M -- -$5M -$20M
Cash From Financing -$2B -$386M -$200M -$1.6B -$1.6B
 
Beginning Cash (CF) $4.7B $1.1B $1.3B $921M $1.8B
Foreign Exchange Rate Adjustment $7M -- -- -- --
Additions / Reductions $2B $2.3B $1.6B $2.3B $1.3B
Ending Cash (CF) $6.7B $3.4B $3B $3.2B $3.1B
 
Levered Free Cash Flow $4B $2.6B $1.7B $3.9B $2.9B
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Net Income to Stockholders $6.8B $8.5B $6.4B $7.2B $6.8B
Depreciation & Amoritzation $1.7B $1.9B $1.9B $1.9B $2B
Stock-Based Compensation $182M $226M $232M $206M $224M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$3.9B -$1.9B -$938M $1.3B -$110M
Cash From Operations $11.1B $8.6B $7.7B $10.3B $8.7B
 
Capital Expenditures $1.9B $1.7B $1.9B $2B $2.1B
Cash Acquisitions -- -- $614M -$23M $177M
Cash From Investing -$2.1B -$1.5B -$1.3B -$2B -$1.9B
 
Dividends Paid (Ex Special Dividend) -$1.7B -$2.1B -$2.5B -$2.5B -$2.6B
Special Dividend Paid
Long-Term Debt Issued $6B $7.9B $7.7B -- --
Long-Term Debt Repaid -$5.6B -$2.3B -$116M -$601M -$1.3B
Repurchase of Common Stock -$7B -$14B -$12.2B -$5B -$3.2B
Other Financing Activities -$31M -$14M -- -$26M -$57M
Cash From Financing -$8.3B -$10.4B -$6.9B -$8B -$7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $705M -$3.3B -$448M $287M -$183M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $9.2B $6.9B $5.9B $8.3B $6.7B
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Net Income to Stockholders $2.3B $2.3B $2.3B $1.8B $1.6B
Depreciation & Amoritzation $443M $503M $465M $486M $507M
Stock-Based Compensation $54M $50M $59M $55M $58M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$2.1B -$2.6B -$990M -$1.3B -$926M
Cash From Operations $4.5B $3B $2.1B $4.3B $3.4B
 
Capital Expenditures $461M $343M $380M $382M $518M
Cash Acquisitions -- -- $123M -- --
Cash From Investing -$477M -$310M -$304M -$378M -$533M
 
Dividends Paid (Ex Special Dividend) -$440M -$537M -$633M -$633M -$645M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2B $5B $3B -- --
Long-Term Debt Repaid -$543M -$773M -$22M -$22M -$778M
Repurchase of Common Stock -$3B -$4B -$2.1B -$923M -$112M
Other Financing Activities $4M -$4M -- -$5M -$20M
Cash From Financing -$2B -$386M -$200M -$1.6B -$1.6B
 
Beginning Cash (CF) $4.7B $1.1B $1.3B $921M $1.8B
Foreign Exchange Rate Adjustment $7M -- -- -- --
Additions / Reductions $2B $2.3B $1.6B $2.3B $1.3B
Ending Cash (CF) $6.7B $3.4B $3B $3.2B $3.1B
 
Levered Free Cash Flow $4B $2.6B $1.7B $3.9B $2.9B

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

GET BETTER TRADE IDEAS

Popular

Should You Buy Visa Stock Now?
Should You Buy Visa Stock Now?

Having operations across 200 countries, Visa Inc. (NYSE:V) is arguably…

Is Palantir a Trillion-Dollar Stock?
Is Palantir a Trillion-Dollar Stock?

Shares of AI and data analytics leader Palantir (NASDAQ:PLTR) have…

Is It Time to Sell MercadoLibre?
Is It Time to Sell MercadoLibre?

MercadoLibre (NASDAQ:MELI) has earned a reputation for being not dissimilar…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 48x

Buy
67
Is MSFT Stock a Buy?

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

Sell
42
Is AAPL Stock a Buy?

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

Alerts

Buy
76
SBET alert for Jun 5

SharpLink Gaming [SBET] is down 27.96% over the past day.

Buy
80
GWRE alert for Jun 5

Guidewire Software [GWRE] is up 0.78% over the past day.

Buy
70
ZLAB alert for Jun 5

Zai Lab [ZLAB] is up 1.27% over the past day.

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

Show me the best stock