Financhill
Buy
60

XYL Quote, Financials, Valuation and Earnings

Last price:
$126.68
Seasonality move :
3.38%
Day range:
$126.72 - $127.59
52-week range:
$100.47 - $143.50
Dividend yield:
1.2%
P/E ratio:
34.27x
P/S ratio:
3.60x
P/B ratio:
2.86x
Volume:
949.1K
Avg. volume:
1.5M
1-year change:
-7.56%
Market cap:
$30.9B
Revenue:
$8.6B
EPS (TTM):
$3.71
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.9B $5.2B $5.5B $7.4B $8.6B
Revenue Growth (YoY) -7.11% 6.54% 6.3% 33.36% 16.27%
 
Cost of Revenues $3B $3.2B $3.4B $4.6B $5.4B
Gross Profit $1.8B $2B $2.1B $2.7B $3.2B
Gross Profit Margin 37.53% 38.02% 37.74% 36.9% 37.52%
 
R&D Expenses $187M $204M $206M $232M $230M
Selling, General & Admin $1.1B $1.2B $1.4B $1.8B $1.9B
Other Inc / (Exp) -$145M -$12M -$37M -$72M $32M
Operating Expenses $1.3B $1.4B $1.6B $2B $2.1B
Operating Income $500M $592M $511M $728M $1.1B
 
Net Interest Expenses $70M $69M $34M $21M $16M
EBT. Incl. Unusual Items $285M $511M $440M $635M $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $31M $84M $85M $26M $197M
Net Income to Company $254M $427M $355M $609M $890M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $254M $427M $355M $609M $890M
 
Basic EPS (Cont. Ops) $1.41 $2.37 $1.97 $2.81 $3.67
Diluted EPS (Cont. Ops) $1.40 $2.35 $1.96 $2.79 $3.65
Weighted Average Basic Share $180.1M $180.2M $180.2M $217M $242.6M
Weighted Average Diluted Share $181.1M $181.5M $181M $218.2M $243.5M
 
EBITDA $613M $832M $726M $1.1B $1.7B
EBIT $362M $587M $490M $684M $1.1B
 
Revenue (Reported) $4.9B $5.2B $5.5B $7.4B $8.6B
Operating Income (Reported) $500M $592M $511M $728M $1.1B
Operating Income (Adjusted) $362M $587M $490M $684M $1.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.3B $1.3B $1.4B $2B $2.1B
Revenue Growth (YoY) 11.84% 1.27% 13.84% 40.4% 1.77%
 
Cost of Revenues $766M $805M $902M $1.3B $1.3B
Gross Profit $490M $467M $546M $752M $768M
Gross Profit Margin 39.01% 36.71% 37.71% 36.99% 37.12%
 
R&D Expenses $50M $52M $53M $59M $56M
Selling, General & Admin $301M $304M $354M $474M $460M
Other Inc / (Exp) -$4M $1M -$4M -$9M -$27M
Operating Expenses $351M $356M $407M $533M $516M
Operating Income $139M $111M $139M $219M $252M
 
Net Interest Expenses $21M $13M $9M $14M $8M
EBT. Incl. Unusual Items $114M $98M $126M $196M $217M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $27M $16M $27M $43M $50M
Net Income to Company $87M $82M $99M $153M $169M
 
Minority Interest in Earnings -- -- -- -- $2M
Net Income to Common Excl Extra Items $87M $82M $99M $153M $169M
 
Basic EPS (Cont. Ops) $0.49 $0.45 $0.55 $0.63 $0.69
Diluted EPS (Cont. Ops) $0.48 $0.45 $0.54 $0.63 $0.69
Weighted Average Basic Share $180.3M $180.2M $180.4M $241.9M $243.1M
Weighted Average Diluted Share $181.5M $181M $181.3M $243M $243.8M
 
EBITDA $197M $169M $195M $344M $370M
EBIT $135M $111M $135M $210M $225M
 
Revenue (Reported) $1.3B $1.3B $1.4B $2B $2.1B
Operating Income (Reported) $139M $111M $139M $219M $252M
Operating Income (Adjusted) $135M $111M $135M $210M $225M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $5B $5.2B $5.7B $7.9B $8.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.1B $3.3B $3.5B $5B $5.4B
Gross Profit $1.9B $2B $2.2B $2.9B $3.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $188M $206M $207M $238M $227M
Selling, General & Admin $1.1B $1.2B $1.4B $1.9B $1.9B
Other Inc / (Exp) -$144M -$7M -$41M -$77M $14M
Operating Expenses $1.3B $1.4B $1.6B $2.1B $2.1B
Operating Income $576M $564M $539M $808M $1.1B
 
Net Interest Expenses $75M $61M $30M $26M $10M
EBT. Incl. Unusual Items $357M $495M $468M $705M $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $54M $73M $96M $42M $204M
Net Income to Company $303M $422M $372M $663M $906M
 
Minority Interest in Earnings -- -- -- -- $2M
Net Income to Common Excl Extra Items $303M $422M $372M $663M $906M
 
Basic EPS (Cont. Ops) $1.68 $2.34 $2.07 $2.88 $3.72
Diluted EPS (Cont. Ops) $1.67 $2.32 $2.05 $2.87 $3.71
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $688M $804M $752M $1.3B $1.7B
EBIT $439M $563M $514M $759M $1.1B
 
Revenue (Reported) $5B $5.2B $5.7B $7.9B $8.6B
Operating Income (Reported) $576M $564M $539M $808M $1.1B
Operating Income (Adjusted) $439M $563M $514M $759M $1.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.3B $1.3B $1.4B $2B $2.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $766M $805M $902M $1.3B $1.3B
Gross Profit $490M $467M $546M $752M $768M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $50M $52M $53M $59M $56M
Selling, General & Admin $301M $304M $354M $474M $460M
Other Inc / (Exp) -$4M $1M -$4M -$9M -$27M
Operating Expenses $351M $356M $407M $533M $516M
Operating Income $139M $111M $139M $219M $252M
 
Net Interest Expenses $21M $13M $9M $14M $8M
EBT. Incl. Unusual Items $114M $98M $126M $196M $217M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $27M $16M $27M $43M $50M
Net Income to Company $87M $82M $99M $153M $169M
 
Minority Interest in Earnings -- -- -- -- $2M
Net Income to Common Excl Extra Items $87M $82M $99M $153M $169M
 
Basic EPS (Cont. Ops) $0.49 $0.45 $0.55 $0.63 $0.69
Diluted EPS (Cont. Ops) $0.48 $0.45 $0.54 $0.63 $0.69
Weighted Average Basic Share $180.3M $180.2M $180.4M $241.9M $243.1M
Weighted Average Diluted Share $181.5M $181M $181.3M $243M $243.8M
 
EBITDA $197M $169M $195M $344M $370M
EBIT $135M $111M $135M $210M $225M
 
Revenue (Reported) $1.3B $1.3B $1.4B $2B $2.1B
Operating Income (Reported) $139M $111M $139M $219M $252M
Operating Income (Adjusted) $135M $111M $135M $210M $225M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.9B $1.3B $944M $1B $1.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $923M $953M $1.1B $1.6B $1.7B
Inventory $558M $700M $799M $1B $996M
Prepaid Expenses -- -- -- -- --
Other Current Assets $167M $158M $173M $230M $236M
Total Current Assets $3.5B $3.2B $3B $3.9B $4.1B
 
Property Plant And Equipment $657M $644M $630M $1.2B $1.2B
Long-Term Investments -- -- -- -- --
Goodwill $2.9B $2.8B $2.7B $7.6B $8B
Other Intangibles $1.1B $1B $930M $2.5B $2.4B
Other Long-Term Assets $623M $664M $661M $943M $884M
Total Assets $8.8B $8.3B $8B $16.1B $16.5B
 
Accounts Payable $569M $639M $723M $968M $1B
Accrued Expenses $363M $324M $327M $542M $552M
Current Portion Of Long-Term Debt $600M -- -- $16M $38M
Current Portion Of Capital Lease Obligations $63M $69M $69M $106M $109M
Other Current Liabilities -- -- -- -- $21M
Total Current Liabilities $2B $1.4B $1.6B $2.2B $2.3B
 
Long-Term Debt $2.5B $2.4B $1.9B $2.3B $2B
Capital Leases -- -- -- -- --
Total Liabilities $5.8B $5.1B $4.4B $5.9B $5.6B
 
Common Stock $2M $2M $2M $3M $3M
Other Common Equity Adj -$413M -$371M -$226M -$269M -$435M
Common Equity $3B $3.2B $3.5B $10.2B $10.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $8M $8M $9M $10M $240M
Total Equity $3B $3.2B $3.5B $10.2B $10.9B
 
Total Liabilities and Equity $8.8B $8.3B $8B $16.1B $16.5B
Cash and Short Terms $1.9B $1.3B $944M $1B $1.1B
Total Debt $3.1B $2.4B $1.9B $2.3B $2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.7B $1.1B $837M $947M $1.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $952M $1B $1.1B $1.6B $1.7B
Inventory $596M $804M $857M $1B $1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $165M $186M $193M $266M $260M
Total Current Assets $3.4B $3.1B $3B $3.9B $4.1B
 
Property Plant And Equipment $627M $636M $631M $1.1B $1.2B
Long-Term Investments -- -- -- -- --
Goodwill $2.8B $2.8B $2.7B $7.5B $8.1B
Other Intangibles $1.1B $1B $915M $2.5B $2.3B
Other Long-Term Assets $611M $681M $646M $927M $925M
Total Assets $8.5B $8.2B $7.9B $15.9B $16.6B
 
Accounts Payable $530M $652M $710M $948M $958M
Accrued Expenses $346M $335M $345M $557M $543M
Current Portion Of Long-Term Debt $600M $555M -- $285M $41M
Current Portion Of Capital Lease Obligations $64M $73M $67M $104M $121M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.8B $1.9B $1.5B $2.3B $2.2B
 
Long-Term Debt $2.5B $1.9B $1.9B $2B $2B
Capital Leases -- -- -- -- --
Total Liabilities $5.6B $5B $4.4B $5.7B $5.5B
 
Common Stock $2M $2M $2M $3M $3M
Other Common Equity Adj -$426M -$377M -$191M -$345M -$337M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $9M $8M $11M $8M $238M
Total Equity $2.9B $3.2B $3.6B $10.2B $11.1B
 
Total Liabilities and Equity $8.5B $8.2B $7.9B $15.9B $16.6B
Cash and Short Terms $1.7B $1.1B $837M $947M $1.1B
Total Debt $3.1B $2.4B $1.9B $2.3B $2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $254M $427M $355M $609M $890M
Depreciation & Amoritzation $251M $245M $236M $436M $562M
Stock-Based Compensation $26M $33M $37M $60M $56M
Change in Accounts Receivable $109M -$70M -$192M -$87M -$107M
Change in Inventories -$5M -$167M -$147M $41M -$41M
Cash From Operations $824M $538M $596M $837M $1.3B
 
Capital Expenditures $183M $208M $208M $271M $321M
Cash Acquisitions -- $5M -$2M -$428M -$188M
Cash From Investing -$169M -$183M -$191M -$628M -$482M
 
Dividends Paid (Ex Special Dividend) -$188M -$203M -$217M -$299M -$350M
Special Dividend Paid
Long-Term Debt Issued $1.3B -- -- $278M $1M
Long-Term Debt Repaid -$640M -$600M -$527M -$160M -$285M
Repurchase of Common Stock -$61M -$68M -$52M -$25M -$20M
Other Financing Activities -$2M -$3M -$2M -$13M -$28M
Cash From Financing $473M -$855M -$790M -$157M -$615M
 
Beginning Cash (CF) $724M $1.9B $1.3B $944M $1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.1B -$500M -$385M $52M $166M
Ending Cash (CF) $1.9B $1.3B $944M $1B $1.1B
 
Levered Free Cash Flow $641M $330M $388M $566M $942M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $87M $82M $99M $153M $169M
Depreciation & Amoritzation $62M $58M $60M $134M $145M
Stock-Based Compensation $9M $9M $12M $18M $12M
Change in Accounts Receivable -$42M -$64M -$28M -$47M -$48M
Change in Inventories -$46M -$106M -$55M -$52M -$9M
Cash From Operations -$26M -$81M -$19M $89M $33M
 
Capital Expenditures $39M $49M $49M $74M $71M
Cash Acquisitions -- $1M -- $11M $40M
Cash From Investing -$31M -$43M -$37M -$51M -$15M
 
Dividends Paid (Ex Special Dividend) -$51M -$55M -$60M -$88M -$98M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $1M
Long-Term Debt Repaid -- -- -- -$5M -$4M
Repurchase of Common Stock -$67M -$51M -$8M -$15M -$13M
Other Financing Activities -- -$1M -$2M -$7M -$8M
Cash From Financing -$115M -$106M -$63M -$82M -$116M
 
Beginning Cash (CF) $1.9B $1.3B $944M $1B $1.1B
Foreign Exchange Rate Adjustment -$15M -$2M $12M -$28M $25M
Additions / Reductions -$172M -$230M -$119M -$44M -$98M
Ending Cash (CF) $1.7B $1.1B $837M $947M $1.1B
 
Levered Free Cash Flow -$65M -$130M -$68M $15M -$38M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $303M $422M $372M $663M $906M
Depreciation & Amoritzation $249M $241M $238M $510M $573M
Stock-Based Compensation $27M $33M $40M $66M $50M
Change in Accounts Receivable $44M -$92M -$156M -$106M -$108M
Change in Inventories $3M -$227M -$96M $44M $2M
Cash From Operations $800M $483M $658M $945M $1.2B
 
Capital Expenditures $171M $218M $208M $296M $318M
Cash Acquisitions -- $6M -$3M -$417M -$159M
Cash From Investing -$152M -$195M -$185M -$642M -$446M
 
Dividends Paid (Ex Special Dividend) -$191M -$207M -$222M -$327M -$360M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $278M $2M
Long-Term Debt Repaid -- -- -$527M -$165M -$284M
Repurchase of Common Stock -$68M -$52M -$9M -$32M -$18M
Other Financing Activities -- -$4M -$3M -$18M -$29M
Cash From Financing $271M -$846M -$747M -$176M -$649M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $919M -$558M -$274M $127M $112M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $629M $265M $450M $649M $889M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $87M $82M $99M $153M $169M
Depreciation & Amoritzation $62M $58M $60M $134M $145M
Stock-Based Compensation $9M $9M $12M $18M $12M
Change in Accounts Receivable -$42M -$64M -$28M -$47M -$48M
Change in Inventories -$46M -$106M -$55M -$52M -$9M
Cash From Operations -$26M -$81M -$19M $89M $33M
 
Capital Expenditures $39M $49M $49M $74M $71M
Cash Acquisitions -- $1M -- $11M $40M
Cash From Investing -$31M -$43M -$37M -$51M -$15M
 
Dividends Paid (Ex Special Dividend) -$51M -$55M -$60M -$88M -$98M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $1M
Long-Term Debt Repaid -- -- -- -$5M -$4M
Repurchase of Common Stock -$67M -$51M -$8M -$15M -$13M
Other Financing Activities -- -$1M -$2M -$7M -$8M
Cash From Financing -$115M -$106M -$63M -$82M -$116M
 
Beginning Cash (CF) $1.9B $1.3B $944M $1B $1.1B
Foreign Exchange Rate Adjustment -$15M -$2M $12M -$28M $25M
Additions / Reductions -$172M -$230M -$119M -$44M -$98M
Ending Cash (CF) $1.7B $1.1B $837M $947M $1.1B
 
Levered Free Cash Flow -$65M -$130M -$68M $15M -$38M

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