Financhill
Sell
38

AYI Quote, Financials, Valuation and Earnings

Last price:
$239.68
Seasonality move :
1.84%
Day range:
$230.23 - $243.96
52-week range:
$216.81 - $345.30
Dividend yield:
0.26%
P/E ratio:
18.18x
P/S ratio:
1.92x
P/B ratio:
2.94x
Volume:
548.5K
Avg. volume:
493.1K
1-year change:
-9.52%
Market cap:
$7.4B
Revenue:
$3.8B
EPS (TTM):
$13.19
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Revenue $3.3B $3.5B $4B $4B $3.8B
Revenue Growth (YoY) -9.43% 4.05% 15.75% -1.35% -2.81%
 
Cost of Revenues $1.9B $2B $2.3B $2.2B $2.1B
Gross Profit $1.4B $1.5B $1.7B $1.7B $1.8B
Gross Profit Margin 42.16% 42.62% 41.75% 43.35% 46.39%
 
R&D Expenses -- -- $95.1M $97.1M $102.3M
Selling, General & Admin $1B $1B $1.1B $1.1B $1.1B
Other Inc / (Exp) -$25.9M -$11.5M $9.1M -$34.7M -$9.2M
Operating Expenses $1B $1B $1.2B $1.2B $1.2B
Operating Income $373.9M $430.9M $509.7M $500.3M $553.3M
 
Net Interest Expenses $23.3M $23.2M $24.9M $18.9M --
EBT. Incl. Unusual Items $324.7M $396.2M $493.9M $446.7M $548.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $76.4M $89.9M $109.9M $100.7M $126M
Net Income to Company $248.3M $306.3M $384M $346M $422.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $248.3M $306.3M $384M $346M $422.6M
 
Basic EPS (Cont. Ops) $6.29 $8.44 $11.23 $10.88 $13.68
Diluted EPS (Cont. Ops) $6.27 $8.38 $11.08 $10.76 $13.44
Weighted Average Basic Share $39.5M $36.3M $34.2M $31.8M $30.9M
Weighted Average Diluted Share $39.6M $36.6M $34.6M $32.2M $31.4M
 
EBITDA $452.2M $520.5M $615.7M $567.8M $665M
EBIT $351.1M $420.4M $520.9M $474.6M $573.9M
 
Revenue (Reported) $3.3B $3.5B $4B $4B $3.8B
Operating Income (Reported) $373.9M $430.9M $509.7M $500.3M $553.3M
Operating Income (Adjusted) $351.1M $420.4M $520.9M $474.6M $573.9M
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Revenue $776.6M $909.1M $943.6M -- $1B
Revenue Growth (YoY) -5.78% 17.06% 3.8% -- 11.08%
 
Cost of Revenues $439.9M $529.8M $536.9M -- $538.3M
Gross Profit $336.7M $379.3M $406.7M -- $468M
Gross Profit Margin 43.36% 41.72% 43.1% -- 46.51%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $245.4M $277M $295.2M -- $357.8M
Other Inc / (Exp) -$2.5M $1.9M $3.7M -- -$1M
Operating Expenses $245.4M $277M $295.2M -- $357.8M
Operating Income $91.3M $102.3M $111.5M -- $110.2M
 
Net Interest Expenses $6.6M $6M $5.7M -- $6.9M
EBT. Incl. Unusual Items $82.2M $98.2M $109.5M -- $102.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19.3M $22.9M $26.3M -- $24.8M
Net Income to Company $62.9M $75.3M $83.2M -- $77.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $62.9M $75.3M $83.2M -- $77.5M
 
Basic EPS (Cont. Ops) $1.75 $2.16 $2.60 -- $2.50
Diluted EPS (Cont. Ops) $1.74 $2.13 $2.57 -- $2.45
Weighted Average Basic Share $36M $35M $32M -- $31M
Weighted Average Diluted Share $36.2M $35.4M $32.4M -- $31.7M
 
EBITDA $114.1M $128.2M $139.1M -- $144.5M
EBIT $89.1M $104.6M $117.1M -- $114M
 
Revenue (Reported) $776.6M $909.1M $943.6M -- $1B
Operating Income (Reported) $91.3M $102.3M $111.5M -- $110.2M
Operating Income (Adjusted) $89.1M $104.6M $117.1M -- $114M
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Revenue $3.2B $3.7B $4.1B -- $4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.9B $2.2B $2.4B -- $2.1B
Gross Profit $1.4B $1.6B $1.7B -- $1.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $993.7M $1.1B $1.1B -- $1.2B
Other Inc / (Exp) -$19.8M -$5.1M -$4.8M -- -$11M
Operating Expenses $993.7M $1.1B $1.2B -- $1.3B
Operating Income $378.1M $470.6M $519.6M -- $545.8M
 
Net Interest Expenses $20.8M $23.6M $25.3M -- --
EBT. Incl. Unusual Items $337.5M $441.9M $489.5M -- $537.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $80.9M $95.2M $110.3M -- $120.2M
Net Income to Company $256.6M $346.7M $379.2M -- $417M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $256.6M $346.7M $379.2M -- $417M
 
Basic EPS (Cont. Ops) $6.74 $9.82 $11.55 -- $13.51
Diluted EPS (Cont. Ops) $6.70 $9.68 $11.41 -- $13.19
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $461.4M $564.7M $614.8M -- $665M
EBIT $360.1M $466.7M $519.4M -- $567.4M
 
Revenue (Reported) $3.2B $3.7B $4.1B -- $4B
Operating Income (Reported) $378.1M $470.6M $519.6M -- $545.8M
Operating Income (Adjusted) $360.1M $466.7M $519.4M -- $567.4M
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Revenue $1.6B $1.8B $1.9B $934.7M $2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $899.5M $1.1B $1.1B $506.3M $1B
Gross Profit $669.1M $765.1M $823.2M $428.4M $917.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $491.4M $547.7M $595.9M $295.5M $673.8M
Other Inc / (Exp) -$4.8M $1.6M -$12.3M -$1.1M -$3.5M
Operating Expenses $491.4M $547.7M $595.9M $295.5M $673.8M
Operating Income $177.7M $217.4M $227.3M $132.9M $243.5M
 
Net Interest Expenses $11.5M $11.9M $12.3M $900K $6.9M
EBT. Incl. Unusual Items $161.4M $207.1M $202.7M $130.9M $237.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $38.9M $44.2M $44.6M $30.3M $52.9M
Net Income to Company $122.5M $162.9M $158.1M $100.6M $184.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $122.5M $162.9M $158.1M $100.6M $184.2M
 
Basic EPS (Cont. Ops) $3.33 $4.66 $4.92 $3.25 $5.95
Diluted EPS (Cont. Ops) $3.31 $4.59 $4.86 $3.21 $5.80
Weighted Average Basic Share $73.6M $70M $64.4M $31M $61.9M
Weighted Average Diluted Share $74M $70.9M $65.1M $31.4M $63.5M
 
EBITDA $223.4M $267.6M $266.7M $160M $307M
EBIT $173.4M $219.7M $218.2M $137.3M $254.9M
 
Revenue (Reported) $1.6B $1.8B $1.9B $934.7M $2B
Operating Income (Reported) $177.7M $217.4M $227.3M $132.9M $243.5M
Operating Income (Adjusted) $173.4M $219.7M $218.2M $137.3M $254.9M
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Cash and Equivalents $560.7M $491.3M $223.2M $397.9M $845.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $500.3M $571.8M $665.9M $555.3M $563M
Inventory $320.1M $398.7M $485.7M $368.5M $387.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $58.6M $82.5M $91.2M $73.5M $75.1M
Total Current Assets $1.4B $1.5B $1.5B $1.4B $1.9B
 
Property Plant And Equipment $333.9M $327.1M $351.4M $381.7M $369.5M
Long-Term Investments $6M $5.3M $11.9M $7.2M $6.7M
Goodwill $1.1B $1.1B $1.1B $1.1B $1.1B
Other Intangibles $605.9M $573.2M $529.2M $481.2M $440.5M
Other Long-Term Assets $2.6M $2.7M -- $29.9M $12.1M
Total Assets $3.5B $3.6B $3.5B $3.4B $3.8B
 
Accounts Payable $326.5M $391.5M $397.8M $285.7M $352.3M
Accrued Expenses $1M $2.4M $2.3M $2.3M $2.3M
Current Portion Of Long-Term Debt $24.3M -- $18M -- --
Current Portion Of Capital Lease Obligations $17.2M $15.9M $15.7M $19.7M $19.2M
Other Current Liabilities $141.5M $139.6M $158.5M $135.5M $151.3M
Total Current Liabilities $617.6M $692.2M $733.6M $595.4M $687.9M
 
Long-Term Debt $376.8M $494.3M $495M $495.6M $496.2M
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.5B $1.6B $1.4B $1.4B
 
Common Stock $500K $500K $500K $500K $500K
Other Common Equity Adj -$132.7M -$98.2M -$125.8M -$112.6M -$114.9M
Common Equity $2.1B $2B $1.9B $2B $2.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.1B $2B $1.9B $2B $2.4B
 
Total Liabilities and Equity $3.5B $3.6B $3.5B $3.4B $3.8B
Cash and Short Terms $560.7M $491.3M $223.2M $397.9M $845.8M
Total Debt $401.1M $494.3M $513M $495.6M $496.2M
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Cash and Equivalents $498.7M $475.5M $339M -- $397.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $448M $546.8M $523.1M -- $577.6M
Inventory $321.3M $524.4M $436.4M -- $471.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $76.1M $125.3M $95M -- $111.4M
Total Current Assets $1.3B $1.7B $1.4B -- $1.6B
 
Property Plant And Equipment $325.3M $323.6M $363.8M -- $404.4M
Long-Term Investments -- -- -- -- --
Goodwill $1.1B $1.1B $1.1B -- $1.5B
Other Intangibles $587.2M $552.3M $495.8M -- $1.1B
Other Long-Term Assets $16.9M $37.1M $49.2M -- $40.8M
Total Assets $3.4B $3.7B $3.4B -- $4.6B
 
Accounts Payable $321.5M $454.7M $324.8M -- $352.6M
Accrued Expenses $142.1M $2.3M $2.3M -- $4.6M
Current Portion Of Long-Term Debt $4M -- -- -- $100M
Current Portion Of Capital Lease Obligations $17.3M $16.3M $17.2M -- $24.3M
Other Current Liabilities -- $151.9M $126.6M -- $161.8M
Total Current Liabilities $576.3M $743.7M $596.3M -- $801.1M
 
Long-Term Debt $494M $494.7M $495.3M -- $996.5M
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.6B $1.4B -- $2.1B
 
Common Stock $500K $500K $500K -- $500K
Other Common Equity Adj -$118.1M -$102.9M -$126.3M -- -$142.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.9B $2.1B $1.9B -- $2.5B
 
Total Liabilities and Equity $3.4B $3.7B $3.4B -- $4.6B
Cash and Short Terms $498.7M $475.5M $339M -- $397.9M
Total Debt $498M $494.7M $495.3M -- $1.1B
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Net Income to Stockholders $248.3M $306.3M $384M $346M $422.6M
Depreciation & Amoritzation $101.1M $100.1M $94.8M $93.2M $91.1M
Stock-Based Compensation $38.2M $32.5M $37.4M $42M $46.6M
Change in Accounts Receivable $74.5M -$68.7M -$99.7M $114.6M -$8.7M
Change in Inventories $38M -$35.5M -$83.3M $115.2M -$16.3M
Cash From Operations $504.8M $408.7M $316.3M $578.1M $619.2M
 
Capital Expenditures $54.9M $43.8M $56.5M $66.7M $64M
Cash Acquisitions -$303M -$75.3M -$12.9M -$35.5M --
Cash From Investing -$359.8M -$117.9M -$62.2M -$90.7M -$65.1M
 
Dividends Paid (Ex Special Dividend) -$20.8M -$19.1M -$18.1M -$16.8M -$18.2M
Special Dividend Paid
Long-Term Debt Issued $400M $493.8M $18M -- --
Long-Term Debt Repaid -$355.7M -$401.1M -- -$18M --
Repurchase of Common Stock -$69.3M -$434.9M -$514.8M -$266.6M -$88.7M
Other Financing Activities -$5.4M -$4.5M -$10M -$14.2M -$11.1M
Cash From Financing -$50.3M -$362.6M -$512.4M -$312.9M -$104.5M
 
Beginning Cash (CF) $461M $560.7M $491.3M $223.2M $397.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $94.7M -$71.8M -$258.3M $174.5M $449.6M
Ending Cash (CF) $560.7M $491.3M $223.2M $397.9M $845.8M
 
Levered Free Cash Flow $449.9M $364.9M $259.8M $511.4M $555.2M
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Net Income to Stockholders $62.9M $75.3M $83.2M -- $77.5M
Depreciation & Amoritzation $25M $23.6M $22M -- $30.5M
Stock-Based Compensation $7.5M $10M $11.3M -- $11.4M
Change in Accounts Receivable -$1.8M -$16.7M $61M -- $10.8M
Change in Inventories -$4.5M -$76.3M $50.3M -- $12.7M
Cash From Operations $88.7M $43.6M $119.8M -- $59.4M
 
Capital Expenditures $9.8M $14.8M $17.4M -- $9.7M
Cash Acquisitions -- -$10.2M -- -- -$1.2B
Cash From Investing -$9.8M -$18.1M -$14.9M -- -$1.2B
 
Dividends Paid (Ex Special Dividend) -$4.7M -$4.6M -$4.2M -- -$5.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $600M
Long-Term Debt Repaid -$2M -- -- -- --
Repurchase of Common Stock -$83.1M -$51.7M -$45.2M -- -$15.9M
Other Financing Activities -$300K -$600K -$400K -- -$1.6M
Cash From Financing -$89.5M -$55.3M -$49M -- $578.4M
 
Beginning Cash (CF) $507M $504M $284.1M -- $935.6M
Foreign Exchange Rate Adjustment $2.3M $1.3M -$1M -- -$3.5M
Additions / Reductions -$10.6M -$29.8M $55.9M -- -$534.2M
Ending Cash (CF) $498.7M $475.5M $339M -- $397.9M
 
Levered Free Cash Flow $78.9M $28.8M $102.4M -- $49.7M
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Net Income to Stockholders $256.6M $346.7M $379.2M -- $417M
Depreciation & Amoritzation $101.3M $98M $95.4M -- $97.6M
Stock-Based Compensation $28.7M $34.9M $41.8M -- $47M
Change in Accounts Receivable $62.1M -$99.7M $19.4M -- -$32.8M
Change in Inventories $29.3M -$152.7M $78.8M -- -$4M
Cash From Operations $502.7M $323.4M $495.4M -- $518.2M
 
Capital Expenditures $51.2M $46.7M $68M -- $63.6M
Cash Acquisitions -$100K -$85.5M -$2.7M -- -$1.2B
Cash From Investing -$54.2M -$121.1M -$64.3M -- -$1.2B
 
Dividends Paid (Ex Special Dividend) -$20.1M -$18.7M -$17.3M -- -$19.4M
Special Dividend Paid
Long-Term Debt Issued $493.9M -- -- -- --
Long-Term Debt Repaid -$402.3M -$4M -- -- --
Repurchase of Common Stock -$407.6M -$204.6M -$528.5M -- -$43.5M
Other Financing Activities -$4M -$8.5M -$15.6M -- -$26.4M
Cash From Financing -$338.8M -$223.4M -$557.4M -- $534.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $109.7M -$21.1M -$126.3M -- -$170.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $451.5M $276.7M $427.4M -- $454.6M
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Net Income to Stockholders $122.5M $162.9M $158.1M $100.6M $184.2M
Depreciation & Amoritzation $50M $47.9M $48.5M $22.7M $52.1M
Stock-Based Compensation $15.2M $17.6M $22M $11.1M $23.5M
Change in Accounts Receivable $54.5M $23.5M $142.6M $37.8M $36M
Change in Inventories -$400K -$117.6M $44.5M $3.2M $7.6M
Cash From Operations $212.6M $127.3M $306.4M $190M $191.6M
 
Capital Expenditures $21.2M $24.1M $35.6M $14.6M $28.6M
Cash Acquisitions -- -$10.2M -- -- -$1.2B
Cash From Investing -$23.9M -$27.1M -$29.2M -$14.5M -$1.2B
 
Dividends Paid (Ex Special Dividend) -$9.7M -$9.3M -$8.5M -$4.1M -$10M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $493.9M -- -- -- $600M
Long-Term Debt Repaid -$397.1M -- -$18M -- --
Repurchase of Common Stock -$338.3M -$108M -$121.7M -$48.2M -$22.6M
Other Financing Activities -$3.3M -$7.3M -$12.9M -$9M -$24.7M
Cash From Financing -$253.6M -$114.4M -$159.4M -$59.7M $559.7M
 
Beginning Cash (CF) $1.1B $995.3M $507.3M $397.9M $1.8B
Foreign Exchange Rate Adjustment $2.9M -$1.6M -$2M -$400K -$8.8M
Additions / Reductions -$64.9M -$14.2M $117.8M $115.8M -$439.1M
Ending Cash (CF) $1B $979.5M $623.1M $513.3M $1.3B
 
Levered Free Cash Flow $191.4M $103.2M $270.8M $175.4M $163M

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

GET BETTER TRADE IDEAS

Popular

Will NVIDIA Return to Its 52-Week High?
Will NVIDIA Return to Its 52-Week High?

NVIDIA (NASDAQ:NVDA) has been among the best-performing investments of the…

Will JP Morgan’s AI Advisor Be a Winner?
Will JP Morgan’s AI Advisor Be a Winner?

JPMorgan Chase is rolling out “JPM WealthAI for high-net-worth clients.…

Is Revolve Group Stock a Buy, Sell or Hold?
Is Revolve Group Stock a Buy, Sell or Hold?

Recently, Revolve Group (NYSE:RVLV) management delivered some fairly positive business…

Stock Ideas

Sell
45
Is AAPL Stock a Buy?

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

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Sell
50
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
52
RGC alert for Apr 12

Regencell Bioscience Holdings [RGC] is up 29.14% over the past day.

Buy
52
SLP alert for Apr 12

Simulations Plus [SLP] is up 26.73% over the past day.

Buy
89
GDXU alert for Apr 12

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 15.9% over the past day.

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

Show me the best stock