Financhill
Buy
72

ASX Quote, Financials, Valuation and Earnings

Last price:
$10.53
Seasonality move :
6.93%
Day range:
$10.51 - $10.63
52-week range:
$8.10 - $12.86
Dividend yield:
3.01%
P/E ratio:
22.96x
P/S ratio:
1.24x
P/B ratio:
2.33x
Volume:
6.2M
Avg. volume:
8.7M
1-year change:
21.9%
Market cap:
$22.8B
Revenue:
$18.7B
EPS (TTM):
$0.46
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $13.4B $16.2B $20.4B $22.6B $18.7B
Revenue Growth (YoY) 8.57% 21.15% 25.93% 10.73% -17.3%
 
Cost of Revenues $11.3B $13.6B $16.5B $18B $15.7B
Gross Profit $2.1B $2.6B $4B $4.5B $2.9B
Gross Profit Margin 15.57% 16.35% 19.36% 20.11% 15.77%
 
R&D Expenses $595.4M $655.6M $753.6M $820.6M $818.7M
Selling, General & Admin $724.6M $808.6M $973.2M $1B $832.5M
Other Inc / (Exp) $91.3M $73M $662.9M $120.3M $176.2M
Operating Expenses $1.3B $1.4B $1.7B $1.8B $1.6B
Operating Income $780.4M $1.2B $2.3B $2.7B $1.3B
 
Net Interest Expenses $118.3M $99.8M $81.9M $113M $152.8M
EBT. Incl. Unusual Items $753.4M $1.2B $2.9B $2.8B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $162.2M $241.7M $642.3M $577.4M $170.3M
Net Income to Company $753.4M $1.2B $2.9B $2.8B $1.4B
 
Minority Interest in Earnings -$39.1M -$57.1M -$75.2M -$104.9M -$59.4M
Net Income to Common Excl Extra Items $552.2M $916.1M $2.2B $2.1B $1.1B
 
Basic EPS (Cont. Ops) $0.26 $0.43 $1.00 $0.97 $0.53
Diluted EPS (Cont. Ops) $0.25 $0.42 $0.97 $0.93 $0.52
Weighted Average Basic Share $2.1B $2.1B $2.2B $2.1B $2.1B
Weighted Average Diluted Share $2.1B $2.1B $2.2B $2.2B $2.2B
 
EBITDA $2.5B $3.1B $4.9B $4.8B $3.4B
EBIT $889M $1.3B $3B $2.9B $1.6B
 
Revenue (Reported) $13.4B $16.2B $20.4B $22.6B $18.7B
Operating Income (Reported) $780.4M $1.2B $2.3B $2.7B $1.3B
Operating Income (Adjusted) $889M $1.3B $3B $2.9B $1.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.2B $5.4B $6.2B $4.9B $5B
Revenue Growth (YoY) 11.36% 28.83% 14.86% -21.64% 1.95%
 
Cost of Revenues $3.5B $4.3B $5B $4.1B $4.1B
Gross Profit $672M $1.1B $1.3B $786.7M $819.3M
Gross Profit Margin 16.01% 20.43% 20.13% 16.16% 16.51%
 
R&D Expenses $167.9M $197.2M $206.2M $213.4M $230.6M
Selling, General & Admin $192.6M $246.3M $264.4M $213.2M $233M
Other Inc / (Exp) $18.2M $21.9M $29.6M $66.1M $64.3M
Operating Expenses $360.5M $443.6M $470.6M $426.6M $463.6M
Operating Income $311.5M $661.4M $779.9M $360.1M $355.7M
 
Net Interest Expenses $22.5M $20.2M $31.8M $39.4M $40M
EBT. Incl. Unusual Items $307.2M $663.1M $777.7M $386.9M $380M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $61.2M $130.3M $166.2M $91.3M $63.7M
Net Income to Company $316M $667M $736.5M $368.8M $379.5M
 
Minority Interest in Earnings -$17.2M -$24M -$36.4M -$18.5M -$16.7M
Net Income to Common Excl Extra Items $228.7M $508.8M $575.2M $277.1M $299.6M
 
Basic EPS (Cont. Ops) $0.11 $0.24 $0.27 $0.13 $0.14
Diluted EPS (Cont. Ops) $0.10 $0.23 $0.26 $0.13 $0.13
Weighted Average Basic Share $2.1B $2.2B $2.2B $2.2B $2.2B
Weighted Average Diluted Share $2.1B $2.2B $2.2B $2.2B $2.2B
 
EBITDA $773.4M $1.2B $1.3B $886.2M $886.1M
EBIT $329.6M $683.3M $809.5M $426.2M $420M
 
Revenue (Reported) $4.2B $5.4B $6.2B $4.9B $5B
Operating Income (Reported) $311.5M $661.4M $779.9M $360.1M $355.7M
Operating Income (Adjusted) $329.6M $683.3M $809.5M $426.2M $420M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $14.8B $19.4B $23B $19.3B $18.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.3B $15.8B $18.4B $16.1B $15.6B
Gross Profit $2.5B $3.6B $4.6B $3.2B $3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $647.5M $721.6M $800.3M $821.3M $879.2M
Selling, General & Admin $761.3M $952M $1.1B $847.6M $881.8M
Other Inc / (Exp) $86.6M $146.9M $768.1M $176.2M $190.7M
Operating Expenses $1.4B $1.7B $1.9B $1.6B $1.7B
Operating Income $1.1B $1.9B $2.8B $1.6B $1.3B
 
Net Interest Expenses $107.3M $81.7M $96M $146.2M $153M
EBT. Incl. Unusual Items $1.1B $2B $3.4B $1.6B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $213.7M $376.8M $636.6M $350.8M $144.4M
Net Income to Company $1.1B $2B $3.3B $1.7B $1.3B
 
Minority Interest in Earnings -$46.3M -$71.1M -$106M -$70.1M -$54M
Net Income to Common Excl Extra Items $799.8M $1.5B $2.7B $1.2B $1.1B
 
Basic EPS (Cont. Ops) $0.23 $0.40 $1.25 $0.58 $0.47
Diluted EPS (Cont. Ops) $0.22 $0.39 $1.11 $0.55 $0.46
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.9B $4B $5.4B $3.7B $3.4B
EBIT $1.2B $2.1B $3.5B $1.8B $1.5B
 
Revenue (Reported) $14.8B $19.4B $23B $19.3B $18.6B
Operating Income (Reported) $1.1B $1.9B $2.8B $1.6B $1.3B
Operating Income (Adjusted) $1.2B $2.1B $3.5B $1.8B $1.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $11B $14.2B $16.8B $13.6B $13.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.2B $11.4B $13.4B $11.5B $11.3B
Gross Profit $1.8B $2.8B $3.4B $2.1B $2.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $482.7M $548.5M $595M $599.3M $660.6M
Selling, General & Admin $560.2M $701.7M $786.2M $612.1M $661.8M
Other Inc / (Exp) $61.3M $78.4M $111.6M $165.9M $179.9M
Operating Expenses $1B $1.3B $1.4B $1.2B $1.3B
Operating Income $794.7M $1.5B $2.1B $920M $874.1M
 
Net Interest Expenses $77.9M $60.9M $76.1M $110.6M $111M
EBT. Incl. Unusual Items $778.1M $1.5B $2.1B $975.2M $943M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $155.3M $312.2M $435.7M $212.1M $184.6M
Net Income to Company $788.2M $1.5B $2B $954.6M $935.4M
 
Minority Interest in Earnings -$32.5M -$45.7M -$76.2M -$42.5M -$37.3M
Net Income to Common Excl Extra Items $590.2M $1.2B $1.6B $720.7M $721.1M
 
Basic EPS (Cont. Ops) $0.22 $0.39 $0.73 $0.34 $0.33
Diluted EPS (Cont. Ops) $0.22 $0.38 $0.60 $0.33 $0.32
Weighted Average Basic Share $6.4B $6.5B $6.5B $6.4B $6.5B
Weighted Average Diluted Share $6.4B $6.5B $6.5B $6.5B $6.6B
 
EBITDA $2.1B $3B $3.6B $2.5B $2.4B
EBIT $856M $1.6B $2.2B $1.1B $1.1B
 
Revenue (Reported) $11B $14.2B $16.8B $13.6B $13.5B
Operating Income (Reported) $794.7M $1.5B $2.1B $920M $874.1M
Operating Income (Adjusted) $856M $1.6B $2.2B $1.1B $1.1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $2B $1.8B $2.7B $1.9B $2.2B
Short Term Investments $163.4M $174.2M $110.7M $246.4M $152.4M
Accounts Receivable, Net $2.6B $3.3B $4.2B $3.7B $3.2B
Inventory $1.5B $2.2B $2.6B $3B $2.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $166.4M $163M $166.4M $148.1M $161.4M
Total Current Assets $6.7B $8B $10.5B $9.8B $8.5B
 
Property Plant And Equipment $8.1B $8.7B $9B $9.1B $9B
Long-Term Investments $520M $614.3M $826.2M $742.4M $956.2M
Goodwill $1.7B $1.9B $1.9B $1.7B $1.7B
Other Intangibles $969M $986.3M $884.8M $690.3M $579.9M
Other Long-Term Assets $32.6M $45M $118M $117M $102.3M
Total Assets $18.6B $20.8B $24.3B $23.1B $21.7B
 
Accounts Payable $1.9B $2.6B $3B $2.6B $2.3B
Accrued Expenses $363.5M $462.2M $461M $508.8M $474.6M
Current Portion Of Long-Term Debt $1.4B $1.4B $1.8B $327.3M $931.3M
Current Portion Of Capital Lease Obligations $21.1M $27.6M $29.2M $31.9M $34.6M
Other Current Liabilities $362.5M $501.1M $726.1M $955.3M $1B
Total Current Liabilities $5.2B $6.2B $7.8B $7.5B $7.3B
 
Long-Term Debt $5.7B $5.4B $5.7B $4.5B $3.3B
Capital Leases -- -- -- -- --
Total Liabilities $11.5B $12.5B $14.6B $12.9B $11.5B
 
Common Stock $1.4B $1.5B $1.6B $1.4B $1.4B
Other Common Equity Adj $304M $524.9M $571.6M $748.1M $701.1M
Common Equity $6.7B $7.7B $9.1B $9.6B $9.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $446.5M $556M $523.9M $606.6M $659.7M
Total Equity $7.1B $8.2B $9.7B $10.2B $10.2B
 
Total Liabilities and Equity $18.6B $20.8B $24.3B $23.1B $21.7B
Cash and Short Terms $2.2B $2B $2.9B $2.1B $2.3B
Total Debt $7.2B $6.8B $7.5B $5.9B $5.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.9B $1.9B $1.7B $2B $2.3B
Short Term Investments $207M $148.5M $305.3M $282.2M $210.2M
Accounts Receivable, Net $3B $3.9B -- $3.6B $3.6B
Inventory $2.2B $2.8B $3.2B $2.4B $2.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $765.6M $600M $923.5M $928.3M $549.4M
Total Current Assets $8.1B $9.4B $10.5B $9.1B $8.8B
 
Property Plant And Equipment $8.3B $9.4B $8.7B $8.7B $9.3B
Long-Term Investments $493.2M $751.6M $724.1M $885.1M $1.3B
Goodwill -- -- -- -- --
Other Intangibles $2.6B $2.8B $2.3B $2.2B --
Other Long-Term Assets $620.4M $1.1B $1B $977.9M $965.4M
Total Assets $20.1B $23.4B $23.3B $21.8B $22.6B
 
Accounts Payable $2.5B $3B -- $2.5B $2.6B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $1.7B $1.6B $2.7B $2.9B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.9B $2.4B $2.6B $2.1B $2.3B
Total Current Liabilities $6.1B $6.9B $8.6B $7.5B $7.5B
 
Long-Term Debt $5.9B $6.7B $4.1B $3.7B $4B
Capital Leases -- -- -- -- --
Total Liabilities $12.6B $14.4B $13.7B $12B $12.1B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $415.6M $562.5M $546.1M $624M $685.2M
Total Equity $7.5B $9B $9.7B $9.8B $10.5B
 
Total Liabilities and Equity $20.1B $23.4B $23.3B $21.8B $22.6B
Cash and Short Terms $2.1B $2.1B $2B $2.2B $2.5B
Total Debt $7.6B $8.2B $6.8B $6.6B $6.5B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $753.4M $1.2B $2.9B $2.8B $1.4B
Depreciation & Amoritzation $1.6B $1.7B $2B $1.9B $1.9B
Stock-Based Compensation $28.2M $32.5M $25M $33.3M $23.9M
Change in Accounts Receivable -$13.7M -$307.6M -$1.1B -$44.6M $541M
Change in Inventories $45.5M -$460.6M -$834.9M -$729.7M $815.6M
Cash From Operations $2.3B $2.5B $2.9B $3.7B $3.7B
 
Capital Expenditures $1.9B $2.1B $2.6B $2.5B $1.8B
Cash Acquisitions -$70.9M -$95.7M $842.3M -$4M -$28.9M
Cash From Investing -$1.8B -$2.1B -$1.8B -$2.5B -$1.8B
 
Dividends Paid (Ex Special Dividend) -$343.8M -$289.4M -$647.2M -$1B -$1.2B
Special Dividend Paid
Long-Term Debt Issued $6B $6.8B $7.3B $7.5B $9.5B
Long-Term Debt Repaid -$5.5B -$7.1B -$6.5B -$8.6B -$9.8B
Repurchase of Common Stock -- -- -$197.9M -$6.9M --
Other Financing Activities -$392.6M -$213.3M -$229.9M -$37.3M -$15.5M
Cash From Financing -$210.3M -$747.1M -$210.1M -$2.1B -$1.6B
 
Beginning Cash (CF) $1.7B $2B $1.8B $2.6B $1.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $363.3M -$267.7M $958.2M -$855.6M $327.5M
Ending Cash (CF) $1.9B $1.8B $2.7B $2B $2.2B
 
Levered Free Cash Flow $446.4M $403.6M $315.1M $1.3B $1.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $316M $667M $736.5M $368.8M $379.5M
Depreciation & Amoritzation $459.7M $501.8M $429.6M $430.9M $469M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $480.5M $537.8M $567.1M $612.3M $686.3M
 
Capital Expenditures $437.9M $733.6M $529.5M $429.4M $614.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$442.2M -$738.8M -$518.9M -$432.3M -$695.3M
 
Dividends Paid (Ex Special Dividend) -$290.4M -$649.1M -$987.7M -$1.2B -$696.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$201.8M -$30.6M -$6.2M -$254.1K -$1.7M
Cash From Financing -$72.3M $229.6M -$941.7M -$275.7M $259.1M
 
Beginning Cash (CF) $1.9B $1.9B $2.5B $1.9B $2B
Foreign Exchange Rate Adjustment $7.3M -$12.9M $222.3M $203.4M -$78.5M
Additions / Reductions -$34M $28.6M -$893.5M -$95.7M $250M
Ending Cash (CF) $2B $1.9B $1.7B $2B $2.2B
 
Levered Free Cash Flow $42.6M -$195.8M $37.6M $182.9M $71.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.1B $2B $3.3B $1.7B $1.3B
Depreciation & Amoritzation $1.7B $1.9B $1.9B $1.9B $1.9B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.6B $2.7B $3.2B $3.9B $3.3B
 
Capital Expenditures $2.1B $2.6B $2.4B $2.1B $1.9B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2B -$2.6B -$1.5B -$2.1B -$2B
 
Dividends Paid (Ex Special Dividend) -$293.5M -$648.2M -$985.8M -$1.2B -$716.3M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$461.8M -$12.2M -$266.2M -$22.4M -$21.1M
Cash From Financing -$646.1M -$141.9M -$2B -$1.4B -$942.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $761.3K -$66.7M -$388.3M $288.9M $310.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $546.2M $109.4M $758.4M $1.8B $1.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $788.2M $1.5B $2B $954.6M $935.4M
Depreciation & Amoritzation $1.3B $1.5B $1.4B $1.4B $1.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.6B $1.8B $2B $2.1B $1.7B
 
Capital Expenditures $1.4B $1.9B $1.7B $1.3B $1.5B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.4B -$2B -$1.7B -$1.4B -$1.6B
 
Dividends Paid (Ex Special Dividend) -$290.4M -$649.1M -$987.7M -$1.2B -$696.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$210.5M -$9.4M -$45.8M -$30.8M -$36.5M
Cash From Financing -$248.7M $356.5M -$1.5B -$795.5M -$161.1M
 
Beginning Cash (CF) $6.4B $6.4B $8.2B $5.9B $6.6B
Foreign Exchange Rate Adjustment -$46M -$88.9M $409.1M $204.5M $199.4M
Additions / Reductions -$44.6M $156.4M -$1.2B -$45.6M -$62.2M
Ending Cash (CF) $6.4B $6.4B $7.2B $6B $6.7B
 
Levered Free Cash Flow $151.6M -$142.6M $300.7M $813.7M $262.7M

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

GET BETTER TRADE IDEAS

Popular

Why Is AT&T Stock Dropping?
Why Is AT&T Stock Dropping?

The telecommunications giant AT&T Inc. (NYSE:T) has perhaps surprisingly eclipsed…

Is American Express Stock Going Lower?
Is American Express Stock Going Lower?

American Express Company (NYSE:AXP) has long been a Buffett favorite…

Cigna vs Costco Stock: Which Is Best?
Cigna vs Costco Stock: Which Is Best?

Cigna and Costco don’t usually go hand in hand but…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 38x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 115x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
45
QMCO alert for Jan 18

Quantum [QMCO] is down 15.61% over the past day.

Buy
51
QRVO alert for Jan 18

Qorvo [QRVO] is up 14.47% over the past day.

Sell
31
ATEX alert for Jan 18

Anterix [ATEX] is up 11.14% over the past day.

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

Show me the best stock