Financhill
Sell
49

WST Quote, Financials, Valuation and Earnings

Last price:
$330.25
Seasonality move :
5.36%
Day range:
$330.33 - $334.33
52-week range:
$265.00 - $413.70
Dividend yield:
0.24%
P/E ratio:
49.44x
P/S ratio:
8.58x
P/B ratio:
8.77x
Volume:
382.8K
Avg. volume:
523.3K
1-year change:
-6.37%
Market cap:
$24.1B
Revenue:
$2.9B
EPS (TTM):
$6.74
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.8B $2.1B $2.8B $2.9B $2.9B
Revenue Growth (YoY) 7.13% 16.69% 31.89% 1.95% 2.18%
 
Cost of Revenues $1.2B $1.4B $1.7B $1.8B $1.8B
Gross Profit $605.7M $767.8M $1.2B $1.1B $1.1B
Gross Profit Margin 32.92% 35.76% 41.52% 39.36% 38.28%
 
R&D Expenses $38.9M $46.9M $52.8M $58.5M $68.4M
Selling, General & Admin $272.7M $302M $362.8M $316.9M $353.4M
Other Inc / (Exp) -$2.3M -$10.8M -$4.1M -$78.1M -$28.4M
Operating Expenses $306.9M $348.9M $415.6M $375.4M $421.8M
Operating Income $298.8M $418.9M $760.2M $760.8M $707.4M
 
Net Interest Expenses $4.7M $6.8M $7.2M $2.8M --
EBT. Incl. Unusual Items $291.8M $401.3M $748.9M $679.9M $698M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $59M $72.5M $107.2M $114.7M $122.3M
Net Income to Company $241.7M $346.2M $661.8M $585.9M $593.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $241.7M $346.2M $661.8M $585.9M $593.4M
 
Basic EPS (Cont. Ops) $3.27 $4.68 $8.89 $7.87 $7.98
Diluted EPS (Cont. Ops) $3.21 $4.57 $8.67 $7.73 $7.88
Weighted Average Basic Share $74M $73.9M $74.4M $74.4M $74.3M
Weighted Average Diluted Share $75.4M $75.8M $76.3M $75.8M $75.3M
 
EBITDA $403.7M $518.6M $879.4M $808.4M $844.3M
EBIT $300.3M $409.5M $757.1M $687.8M $707M
 
Revenue (Reported) $1.8B $2.1B $2.8B $2.9B $2.9B
Operating Income (Reported) $298.8M $418.9M $760.2M $760.8M $707.4M
Operating Income (Adjusted) $300.3M $409.5M $757.1M $687.8M $707M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $548M $706.5M $686.9M $747.4M $746.9M
Revenue Growth (YoY) 20.15% 28.92% -2.77% 8.81% -0.07%
 
Cost of Revenues $353.4M $418.3M $418.9M $459.1M $482.2M
Gross Profit $194.6M $288.2M $268M $288.3M $264.7M
Gross Profit Margin 35.51% 40.79% 39.02% 38.57% 35.44%
 
R&D Expenses $12.5M $13.1M $13.6M $16.4M $15.5M
Selling, General & Admin $76.2M $91.9M $66.3M $89M $83.5M
Other Inc / (Exp) -$6.3M -$700K -$51.2M -$1.8M -$5.1M
Operating Expenses $88.7M $105M $79.9M $105.4M $99M
Operating Income $105.9M $183.2M $188.1M $182.9M $165.7M
 
Net Interest Expenses $1.9M $1.4M $700K -- --
EBT. Incl. Unusual Items $97.7M $181.1M $136.2M $187M $164.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $21.1M $12M $20.4M $29.4M $32.4M
Net Income to Company $82.3M $175.6M $120.6M $161.3M $136M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $82.3M $175.6M $120.6M $161.3M $136M
 
Basic EPS (Cont. Ops) $1.11 $2.37 $1.62 $2.17 $1.87
Diluted EPS (Cont. Ops) $1.09 $2.31 $1.59 $2.14 $1.85
Weighted Average Basic Share $73.9M $74.1M $74.4M $74.3M $72.8M
Weighted Average Diluted Share $75.8M $76M $75.7M $75.3M $73.4M
 
EBITDA $128.2M $212.9M $168.2M $225.6M $205.4M
EBIT $99.8M $182.9M $138.4M $189.9M $165.2M
 
Revenue (Reported) $548M $706.5M $686.9M $747.4M $746.9M
Operating Income (Reported) $105.9M $183.2M $188.1M $182.9M $165.7M
Operating Income (Adjusted) $99.8M $182.9M $138.4M $189.9M $165.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2B $2.7B $2.9B $2.9B $2.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $1.6B $1.7B $1.8B $1.9B
Gross Profit $709.9M $1.1B $1.2B $1.1B $1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $44.2M $52M $56.3M $65.9M $69M
Selling, General & Admin $294.7M $341.1M $329.2M $349.1M $343.2M
Other Inc / (Exp) -$6.8M -$4.3M -$49.8M -$51.6M -$21.3M
Operating Expenses $334.2M $393.1M $385.5M $415M $412.2M
Operating Income $375.7M $693.2M $789.2M $698.1M $590.9M
 
Net Interest Expenses $5.7M $6.8M $6.3M -- --
EBT. Incl. Unusual Items $363.6M $682.1M $733.1M $658.5M $588.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $68.6M $93.4M $120M $116.7M $105.2M
Net Income to Company $311.7M $612.5M $630.6M $559.4M $499.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $311.7M $612.5M $630.6M $559.4M $499.6M
 
Basic EPS (Cont. Ops) $4.22 $8.27 $8.47 $7.51 $6.81
Diluted EPS (Cont. Ops) $4.13 $8.06 $8.29 $7.41 $6.74
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $478.7M $806.2M $865.8M $800.5M $744.4M
EBIT $371.8M $689.8M $741.9M $668M $593.8M
 
Revenue (Reported) $2B $2.7B $2.9B $2.9B $2.9B
Operating Income (Reported) $375.7M $693.2M $789.2M $698.1M $590.9M
Operating Income (Adjusted) $371.8M $689.8M $741.9M $668M $593.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.6B $2.1B $2.2B $2.2B $2.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1B $1.2B $1.3B $1.4B $1.4B
Gross Profit $556.7M $875.2M $874.1M $851M $724.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $34M $39.1M $42.6M $50M $50.6M
Selling, General & Admin $225.7M $264.8M $231.2M $263.4M $253.2M
Other Inc / (Exp) -$6.3M $600K -$45.1M -$18.6M -$11.5M
Operating Expenses $259.7M $303.9M $273.8M $313.4M $303.8M
Operating Income $297M $571.3M $600.3M $537.6M $421.1M
 
Net Interest Expenses $4.9M $4.9M $4M -- --
EBT. Incl. Unusual Items $286.2M $567M $551.2M $529.8M $420.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $52.1M $73M $85.8M $87.8M $70.7M
Net Income to Company $247.8M $514.1M $482.9M $456.4M $362.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $247.8M $514.1M $482.9M $456.4M $362.6M
 
Basic EPS (Cont. Ops) $3.36 $6.94 $6.49 $6.13 $4.96
Diluted EPS (Cont. Ops) $3.29 $6.77 $6.36 $6.05 $4.91
Weighted Average Basic Share $221.6M $222M $223.2M $223.1M $219.3M
Weighted Average Diluted Share $226.8M $227.5M $227.5M $226.4M $221.4M
 
EBITDA $372.9M $660.5M $646.9M $639M $539.1M
EBIT $292.3M $572.6M $557.4M $537.6M $424.4M
 
Revenue (Reported) $1.6B $2.1B $2.2B $2.2B $2.1B
Operating Income (Reported) $297M $571.3M $600.3M $537.6M $421.1M
Operating Income (Adjusted) $292.3M $572.6M $557.4M $537.6M $424.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $439.1M $615.5M $762.6M $894.3M $853.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $319.3M $385.3M $489M $507.4M $512M
Inventory $235.7M $321.3M $378.4M $414.8M $434.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $64.6M $51.6M $112M $103M $135.8M
Total Current Assets $1.1B $1.4B $1.7B $1.9B $1.9B
 
Property Plant And Equipment $909.4M $1B $1.1B $1.3B $1.5B
Long-Term Investments $192.7M $214.7M $207.7M $204.9M $210M
Goodwill $107.8M $111.1M $109.9M $107.3M $108.5M
Other Intangibles $29.8M $30.5M $23M $18.4M $15.1M
Other Long-Term Assets $24.7M $23.4M $39.2M $38.4M $21.3M
Total Assets $2.3B $2.8B $3.3B $3.6B $3.8B
 
Accounts Payable $156.8M $213.1M $232.2M $215.4M $242.4M
Accrued Expenses $91.9M $123M $161.9M $116.8M $136M
Current Portion Of Long-Term Debt $2.3M $2.3M $44.2M $2.2M $134M
Current Portion Of Capital Lease Obligations $9.6M $10.1M $9.3M $16M $17.7M
Other Current Liabilities $16.1M $31.4M $29.3M $32.1M $39.5M
Total Current Liabilities $341.6M $503.4M $594.1M $519M $671.8M
 
Long-Term Debt $255M $252.9M $208.8M $206.7M $72.8M
Capital Leases -- -- -- -- --
Total Liabilities $768.2M $939.3M $978.4M $931.9M $948.5M
 
Common Stock $18.8M $18.8M $18.8M $18.8M $18.8M
Other Common Equity Adj -$149.6M -$110.6M -$159.6M -$183M -$143.8M
Common Equity $1.6B $1.9B $2.3B $2.7B $2.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.6B $1.9B $2.3B $2.7B $2.9B
 
Total Liabilities and Equity $2.3B $2.8B $3.3B $3.6B $3.8B
Cash and Short Terms $439.1M $615.5M $762.6M $894.3M $853.9M
Total Debt $257.3M $255.2M $253M $208.9M $206.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $519.4M $688M $729M $898.6M $490.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $373M $476.4M $485.3M $519.1M $524.3M
Inventory $294.9M $353.8M $413.1M $431.8M $401.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $51M $80.1M $106.2M $122.8M $134.2M
Total Current Assets $1.2B $1.6B $1.7B $2B $1.6B
 
Property Plant And Equipment $950.9M $1.1B $1.2B $1.4B $1.7B
Long-Term Investments $209.6M $215.7M $188.6M $195.4M $217.5M
Goodwill $109.3M $108.9M $104M $106.8M $108.8M
Other Intangibles $30.6M $26.1M $18.1M $15.7M $12.3M
Other Long-Term Assets $21.8M $31.6M $52.7M $38.8M $69.3M
Total Assets $2.6B $3.1B $3.3B $3.8B $3.7B
 
Accounts Payable $180.3M $207.7M $188.9M $219.8M $224.3M
Accrued Expenses $96.1M $114M $66.7M $90.5M $79.6M
Current Portion Of Long-Term Debt $2.3M $44.2M $2.2M $55.2M --
Current Portion Of Capital Lease Obligations $9.9M $8.1M $13.3M $16.5M $19.9M
Other Current Liabilities $126.7M $142.7M $153.4M $136.5M $159.3M
Total Current Liabilities $447.7M $558.6M $456.7M $533.5M $516.5M
 
Long-Term Debt $253.4M $209.9M $207.2M $152.1M $202.6M
Capital Leases -- -- -- -- --
Total Liabilities $863.9M $940.3M $846M $886.5M $923M
 
Common Stock $18.8M $18.8M $18.8M $18.8M $18.8M
Other Common Equity Adj -$159.5M -$155.7M -$308.5M -$223M -$136.3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.7B $2.2B $2.5B $2.9B $2.8B
 
Total Liabilities and Equity $2.6B $3.1B $3.3B $3.8B $3.7B
Cash and Short Terms $519.4M $688M $729M $898.6M $490.9M
Total Debt $255.7M $254.1M $209.4M $207.3M $202.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $241.7M $346.2M $661.8M $585.9M $593.4M
Depreciation & Amoritzation $103.4M $109.1M $122.3M $120.6M $137.3M
Stock-Based Compensation $24.4M $34M $37.5M $23.7M $23.3M
Change in Accounts Receivable -$33.3M -$46.6M -$123.5M -$35.6M $4M
Change in Inventories -$18.6M -$73.7M -$86.5M -$49.8M -$13.5M
Cash From Operations $367.2M $472.5M $584M $724M $776.5M
 
Capital Expenditures $126.4M $174.4M $253.4M $284.6M $362M
Cash Acquisitions -$104M -- -$2.2M -- --
Cash From Investing -$228M -$179.5M -$253.1M -$288.2M -$368.7M
 
Dividends Paid (Ex Special Dividend) -$45.1M -$48.1M -$51.1M -$54.1M -$57M
Special Dividend Paid
Long-Term Debt Issued $198.5M -- -- -- --
Long-Term Debt Repaid -$136.4M -$2.3M -$2.2M -$44.3M -$2.3M
Repurchase of Common Stock -$85.3M -$121.4M -$151.9M -$222.2M -$451.2M
Other Financing Activities -$1.2M -- -- -$1.2M -$100K
Cash From Financing -$36.8M -$137.1M -$168.1M -$293.6M -$459.6M
 
Beginning Cash (CF) $337.4M $439.1M $615.5M $762.6M $894.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $102.4M $155.9M $162.8M $142.2M -$51.8M
Ending Cash (CF) $439.1M $615.5M $762.6M $894.3M $853.9M
 
Levered Free Cash Flow $240.8M $298.1M $330.6M $439.4M $414.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $82.3M $175.6M $120.6M $161.3M $136M
Depreciation & Amoritzation $28.4M $30M $29.8M $35.7M $40.2M
Stock-Based Compensation $9.9M $11.3M $6M $5.9M $5.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $118.6M $190.1M $168.9M $230.1M $180.1M
 
Capital Expenditures $47.5M $65.3M $57.8M $95.8M $81.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$49.1M -$65.3M -$59.1M -$95.7M -$82.1M
 
Dividends Paid (Ex Special Dividend) -$11.9M -$12.6M -$13.5M -$14M -$14.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $129.7M
Long-Term Debt Repaid -$600K -- -$42.6M -$600K -$133.2M
Repurchase of Common Stock -- -$300K -$27.5M -$28.1M -$52.4M
Other Financing Activities -- -- -- -- --
Cash From Financing -$7.2M -$5.8M -$75.2M -$22.3M -$64.4M
 
Beginning Cash (CF) $445.9M $576.2M $718.5M $796.3M $446.2M
Foreign Exchange Rate Adjustment $11.2M -$7.2M -$24.1M -$9.8M $11.1M
Additions / Reductions $62.3M $119M $34.6M $112.1M $33.6M
Ending Cash (CF) $519.4M $688M $729M $898.6M $490.9M
 
Levered Free Cash Flow $71.1M $124.8M $111.1M $134.3M $98.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $311.7M $612.5M $630.6M $559.4M $499.6M
Depreciation & Amoritzation $106.9M $116.4M $123.9M $132.5M $150.6M
Stock-Based Compensation $33.2M $33.9M $27M $28.6M $15.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $430.2M $571.9M $654M $768.2M $702.4M
 
Capital Expenditures $158.1M $230.8M $266.2M $348.2M $380.8M
Cash Acquisitions -$85.1M -- -- -- --
Cash From Investing -$242.5M -$233.3M -$270.8M -$354.7M -$382.7M
 
Dividends Paid (Ex Special Dividend) -$47.3M -$50.4M -$53.3M -$56.3M -$58.6M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$110.1M -$1.7M -$44.8M -$2.3M -$192.8M
Repurchase of Common Stock -$120M -$155.4M -$222.4M -$274M -$689.1M
Other Financing Activities -- -- -- -- --
Cash From Financing -$77.4M -$170.6M -$290.3M -$279.6M -$743.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $110.3M $168M $92.9M $133.9M -$423.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $272.1M $341.1M $387.8M $420M $321.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $247.8M $514.1M $482.9M $456.4M $362.6M
Depreciation & Amoritzation $80.6M $87.9M $89.5M $101.4M $114.7M
Stock-Based Compensation $27.6M $27.5M $17M $21.9M $14.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $323.8M $423.2M $493.2M $537.4M $463.3M
 
Capital Expenditures $120.5M $176.9M $189.7M $253.3M $272.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$121.9M -$175.7M -$193.4M -$259.9M -$273.9M
 
Dividends Paid (Ex Special Dividend) -$35.5M -$37.8M -$40M -$42.2M -$43.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $164.7M
Long-Term Debt Repaid -$1.7M -$1.1M -$43.7M -$1.7M -$192.2M
Repurchase of Common Stock -$117.8M -$151.8M -$222.3M -$274.1M -$512M
Other Financing Activities -- -- -$1.3M -- --
Cash From Financing -$128.4M -$161.9M -$284.1M -$270.1M -$553.7M
 
Beginning Cash (CF) $1.2B $1.7B $2.1B $2.6B $1.9B
Foreign Exchange Rate Adjustment $6.8M -$13.1M -$49.3M -$3.1M $1.3M
Additions / Reductions $73.5M $85.6M $15.7M $7.4M -$364.3M
Ending Cash (CF) $1.3B $1.7B $2.1B $2.6B $1.5B
 
Levered Free Cash Flow $203.3M $246.3M $303.5M $284.1M $191.2M

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

GET BETTER TRADE IDEAS

Popular

Why Is Buffett Buying Verisign?
Why Is Buffett Buying Verisign?

Warren Buffett has spent 2024 stockpiling cash, even going so…

Is Microsoft an Undervalued Growth Stock to Buy?
Is Microsoft an Undervalued Growth Stock to Buy?

Tech giant Microsoft (NASDAQ:MSFT) has been one of the biggest…

Will Tesla Go Up or Down in 2025?
Will Tesla Go Up or Down in 2025?

The last few months have been exciting for Tesla and…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

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

Buy
54
Is MSFT Stock a Buy?

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

Alerts

Sell
50
LMND alert for Dec 30

Lemonade [LMND] is down 2.82% over the past day.

Buy
63
SMLR alert for Dec 30

Semler Scientific [SMLR] is down 11.17% over the past day.

Sell
39
DOGZ alert for Dec 30

Dogness (International) [DOGZ] is up 3.61% over the past day.

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

Show me the best stock