Financhill
Sell
17

UNICY Quote, Financials, Valuation and Earnings

Last price:
$3.99
Seasonality move :
2.32%
Day range:
$3.75 - $5.07
52-week range:
$3.54 - $8.10
Dividend yield:
1.19%
P/E ratio:
25.01x
P/S ratio:
2.17x
P/B ratio:
2.75x
Volume:
902.1K
Avg. volume:
905.9K
1-year change:
-33.13%
Market cap:
$14B
Revenue:
$6.7B
EPS (TTM):
$0.16
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $6.6B $6.8B $7.1B $6.9B $6.7B
Revenue Growth (YoY) 5.16% 4% 4.67% -3.46% -2.53%
 
Cost of Revenues $4.1B $4.1B $4.3B $4.4B $4.2B
Gross Profit $2.4B $2.7B $2.9B $2.5B $2.5B
Gross Profit Margin 37.35% 40.22% 40.07% 36.59% 37.33%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6B $1.7B $1.7B $1.6B $1.6B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.8B $1.8B $1.8B $1.6B $1.6B
Operating Income $639.9M $895.6M $1.1B $883.6M $931.6M
 
Net Interest Expenses $1.9M -- -- -- --
EBT. Incl. Unusual Items $638M $898M $1.1B $887.3M $943M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $155.1M $311.7M $349.7M $286.3M $244.7M
Net Income to Company $638M $898M $1.1B $887.3M $943M
 
Minority Interest in Earnings -$59.8M -$95.9M -$99M -$82.6M -$85M
Net Income to Common Excl Extra Items $423.1M $490.4M $663M $518.5M $613.3M
 
Basic EPS (Cont. Ops) $0.12 $0.14 $0.18 $0.15 $0.17
Diluted EPS (Cont. Ops) $0.12 $0.14 $0.18 $0.15 $0.17
Weighted Average Basic Share $2.5B $2.5B $3.6B $3.6B $3.6B
Weighted Average Diluted Share $2.5B $2.5B $3.6B $3.6B $3.6B
 
EBITDA $1B $1.3B $1.5B $1.2B $1.3B
EBIT $671M $934.5M $1.1B $919.1M $978.7M
 
Revenue (Reported) $6.6B $6.8B $7.1B $6.9B $6.7B
Operating Income (Reported) $639.9M $895.6M $1.1B $883.6M $931.6M
Operating Income (Adjusted) $671M $934.5M $1.1B $919.1M $978.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.7B $1.8B $1.7B $1.6B $1.6B
Revenue Growth (YoY) 1.07% 3.13% -4.78% -4.14% -2.41%
 
Cost of Revenues $1B $1.1B $1.1B $1B $965.4M
Gross Profit $669.8M $720.1M $627.3M $613.5M $612.2M
Gross Profit Margin 39% 40.66% 37.2% 37.95% 38.81%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $395.2M $396.3M $364.9M $378.1M $406.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $393.3M $392.1M $373.3M $341.3M $408.3M
Operating Income $276.5M $328M $254M $272.1M $203.9M
 
Net Interest Expenses $7M -- $275.1K -- $19.3M
EBT. Incl. Unusual Items $269.4M $335.2M $253.7M $277.3M $184.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $55M $101.5M $74.2M $73.4M $33.3M
Net Income to Company $321.5M $331.9M $226.7M $255M $208M
 
Minority Interest in Earnings -$24.1M -$33.9M -$29.6M -$21.7M -$17.2M
Net Income to Common Excl Extra Items $190.3M $199.7M $149.9M $182.3M $134.1M
 
Basic EPS (Cont. Ops) $0.05 $0.06 $0.04 $0.05 $0.04
Diluted EPS (Cont. Ops) $0.05 $0.06 $0.04 $0.05 $0.04
Weighted Average Basic Share $2.5B $3.6B $3.6B $3.5B $3.5B
Weighted Average Diluted Share $2.5B $3.6B $3.6B $3.5B $3.5B
 
EBITDA $367.7M $431.9M $356M $370.2M $314.2M
EBIT $283.4M $345M $282.7M $293.4M $235.2M
 
Revenue (Reported) $1.7B $1.8B $1.7B $1.6B $1.6B
Operating Income (Reported) $276.5M $328M $254M $272.1M $203.9M
Operating Income (Adjusted) $283.4M $345M $282.7M $293.4M $235.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $6.8B $7.1B $7B $6.7B $6.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.1B $4.2B $4.4B $4.3B $4B
Gross Profit $2.6B $2.9B $2.6B $2.4B $2.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7B $1.8B $1.7B $1.6B $1.6B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2B $1.8B $1.7B $1.5B $1.6B
Operating Income $646.2M $1.1B $873.1M $893.4M $903.1M
 
Net Interest Expenses -- -- -- -- $24.9M
EBT. Incl. Unusual Items $647.5M $1.2B $894.9M $902M $878.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $203.7M $361.4M $308.3M $276.5M $228.6M
Net Income to Company $692.6M $1.1B $849.9M $925.1M $922M
 
Minority Interest in Earnings -$70.8M -$109.3M -$81.6M -$78.7M -$85.8M
Net Income to Common Excl Extra Items $373.1M $688.5M $505M $546.9M $563.8M
 
Basic EPS (Cont. Ops) $0.10 $0.19 $0.14 $0.15 $0.16
Diluted EPS (Cont. Ops) $0.10 $0.19 $0.14 $0.15 $0.16
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1B $1.5B $1.3B $1.3B $1.3B
EBIT $694.2M $1.2B $949.9M $952.8M $979.9M
 
Revenue (Reported) $6.8B $7.1B $7B $6.7B $6.5B
Operating Income (Reported) $646.2M $1.1B $873.1M $893.4M $903.1M
Operating Income (Adjusted) $694.2M $1.2B $949.9M $952.8M $979.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5B $5.3B $5.1B $5B $4.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3B $3.1B $3.2B $3.2B $2.9B
Gross Profit $2B $2.2B $1.9B $1.8B $1.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2B $1.3B $1.2B $1.2B $1.2B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.3B $1.3B $1.2B $1.1B $1.2B
Operating Income $640.8M $908.8M $699.9M $710.2M $683.8M
 
Net Interest Expenses $26.5M -- $275.1K $1.1M $37.7M
EBT. Incl. Unusual Items $629.6M $937.3M $716.1M $729.7M $666.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $193.2M $279M $236.6M $224.4M $205.9M
Net Income to Company $684.7M $923.5M $661.7M $699.5M $678.5M
 
Minority Interest in Earnings -$69.1M -$87.3M -$69.4M -$65.8M -$66.4M
Net Income to Common Excl Extra Items $367.3M $571M $410M $439.6M $394.1M
 
Basic EPS (Cont. Ops) $0.10 $0.16 $0.11 $0.12 $0.11
Diluted EPS (Cont. Ops) $0.10 $0.16 $0.11 $0.12 $0.11
Weighted Average Basic Share $7.5B $10.8B $10.7B $10.7B $10.6B
Weighted Average Diluted Share $7.5B $10.8B $10.7B $10.7B $10.6B
 
EBITDA $931.4M $1.2B $1B $995.8M $984.7M
EBIT $679.3M $953.8M $767.3M $765.6M $755.9M
 
Revenue (Reported) $5B $5.3B $5.1B $5B $4.8B
Operating Income (Reported) $640.8M $908.8M $699.9M $710.2M $683.8M
Operating Income (Adjusted) $679.3M $953.8M $767.3M $765.6M $755.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.2B $1.9B $1.6B $1.7B $1.8B
Short Term Investments $793.6M $946.2M $1B $689.9M $754.8M
Accounts Receivable, Net $1.1B $1.1B $1.1B $1.2B $1.1B
Inventory $599.1M $597.4M $780.5M $896.9M $730.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $228.6M $189.4M $184.8M $195.2M $171.3M
Total Current Assets $3.9B $4.8B $4.8B $4.6B $4.5B
 
Property Plant And Equipment $2.6B $2.5B $2.4B $2.1B $2B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $864.7M $872.7M $742.2M $690.4M $678.8M
Other Long-Term Assets $20.1M $18.6M $18.1M $15.8M $62.9M
Total Assets $7.9B $8.7B $8.6B $8B $8B
 
Accounts Payable $1.4B $1.4B $1.5B $1.3B $1.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $400M $552.4M $471.3M $408.8M $455.7M
Total Current Liabilities $2B $2.3B $2.4B $2B $1.9B
 
Long-Term Debt $253.5M $234.7M $38.5M $123.8M $96.4M
Capital Leases -- -- -- -- --
Total Liabilities $2.9B $3.2B $3.1B $2.6B $2.4B
 
Common Stock $146.9M $155.1M $139M $122M $113.4M
Other Common Equity Adj -- -- -- -- --
Common Equity $4.3B $4.8B $4.8B $4.7B $4.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $641.2M $675.3M $676.1M $684.4M $656.1M
Total Equity $5B $5.5B $5.5B $5.4B $5.6B
 
Total Liabilities and Equity $7.9B $8.7B $8.6B $8B $8B
Cash and Short Terms $2B $2.9B $2.7B $2.3B $2.6B
Total Debt $347.7M $321.7M $332.9M $206.1M $202.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.7B $1.7B $1.5B $1.3B $1.6B
Short Term Investments $765.5M $1B $868.8M $910.7M $848.4M
Accounts Receivable, Net $951.3M $1B $956M $946.5M $977.7M
Inventory $628.3M $722.6M $885.2M $777.3M $848.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $175.8M $184.7M $199.7M $175.9M $114.8M
Total Current Assets $4.3B $4.6B $4.5B $4.1B $4.4B
 
Property Plant And Equipment $2.4B $2.4B $2B $2B $2B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $846M $790.4M $661.3M $666.5M $688.4M
Other Long-Term Assets $19.2M $18.1M $18.2M $41.5M $148.9M
Total Assets $8B $8.4B $7.7B $7.5B $8.2B
 
Accounts Payable $1.3B $1.4B $1.3B $1.1B $1.4B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $432.1M $457.3M $395.5M $398.8M $269.1M
Total Current Liabilities $2B $2.1B $2.1B $1.7B $2B
 
Long-Term Debt $239.1M $217.7M $122.7M $122M $9.6M
Capital Leases -- -- -- -- --
Total Liabilities $2.9B $3B $2.7B $2.3B $2.4B
 
Common Stock $151.3M $142.9M $110.7M $107.1M $112M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $630M $662.5M $654.2M $622.9M $647.6M
Total Equity $5.1B $5.4B $5B $5.2B $5.7B
 
Total Liabilities and Equity $8B $8.4B $7.7B $7.5B $8.2B
Cash and Short Terms $2.5B $2.7B $2.4B $2.2B $2.4B
Total Debt $338.2M $338.5M $380.1M $203.8M $151.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $638M $898M $1.1B $887.3M $943M
Depreciation & Amoritzation $354.9M $338.8M $345.7M $318.1M $308.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$185.9M $50.5M -$43M -$175.7M $58.9M
Change in Inventories $61.5M -$3.9M -$211M -$172.3M $147.5M
Cash From Operations $779.3M $1.4B $959.3M $707.2M $1.2B
 
Capital Expenditures $403.9M $332.7M $316M $252.7M $273.8M
Cash Acquisitions -- -$993.1K -$957K -- -$79.2M
Cash From Investing -$635.3M -$390.7M -$727.6M -$54.8M -$481.3M
 
Dividends Paid (Ex Special Dividend) -$142.1M -$167.7M -$185M -$169.1M -$164.6M
Special Dividend Paid
Long-Term Debt Issued $211M $6.8M -- $30.9M --
Long-Term Debt Repaid -$87.2M -$12.6M -$27.3M -$157.3M --
Repurchase of Common Stock -$137.6M -$67.4M -$145.8M -$130.4M -$121.2M
Other Financing Activities $81.7M -$1.1M $9.1K $22M -$85.6M
Cash From Financing -$211.6M -$330.1M -$411.8M -$472.8M -$477.6M
 
Beginning Cash (CF) $1.2B $1.2B $1.8B $1.4B $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$67.5M $686.9M -$180.1M $179.6M $198.7M
Ending Cash (CF) $1.2B $1.9B $1.7B $1.7B $1.8B
 
Levered Free Cash Flow $375.4M $1.1B $643.3M $454.5M $883.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $321.5M $331.9M $226.7M $255M $208M
Depreciation & Amoritzation $86.7M $85.9M $63.6M $69.3M $86.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$19.7M -$30M -$51.8M -$37.8M $177.2M
Change in Inventories -$21.4M -$69.4M -$70M -$4.5M -$123.7M
Cash From Operations $305.7M $167.6M $108.2M $202.3M $265.6M
 
Capital Expenditures $91.9M $84.6M $50.5M $79.2M $72.2M
Cash Acquisitions -$473.2K $2M -- $409.7K --
Cash From Investing $32.1M -$243.8M -$101.8M -$428.5M -$85.1M
 
Dividends Paid (Ex Special Dividend) -$91.1M -$97M -$76.9M -$77.8M -$90.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $48.2K -- -$1.2M -- $359.8K
Long-Term Debt Repaid -$33.3K -$27.3M $155K -- -$4.3M
Repurchase of Common Stock -$932.3K $809.8K -$100.4M -$44.8M -$6M
Other Financing Activities -$395.8K -$9K $20.8M $5M --
Cash From Financing -$136.5M -$185.7M -$177.1M -$176.2M -$158.5M
 
Beginning Cash (CF) $1.6B $2B $1.9B $1.8B $1.5B
Foreign Exchange Rate Adjustment -$65.9M $792K $6.5M $11.1M -$71.8M
Additions / Reductions $201.3M -$261.9M -$170.7M -$402.5M $22M
Ending Cash (CF) $1.7B $1.7B $1.6B $1.3B $1.5B
 
Levered Free Cash Flow $213.8M $83M $57.7M $123.1M $193.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $692.6M $1.1B $849.9M $925.1M $922M
Depreciation & Amoritzation $340M $340.9M $306.9M $319.1M $321M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$79.4M -$73M -$58.3M -$38.7M -$5.4M
Change in Inventories -$8.3M -$100.9M -$235.4M $74.4M -$49.5M
Cash From Operations $1.2B $1.1B $718.9M $1B $1.1B
 
Capital Expenditures $305.3M $324.3M $255.9M $276.5M $283.4M
Cash Acquisitions -$621.9K -$1.3M -$3K -$77M -$2.3M
Cash From Investing -$399.8M -$716.1M -$381.9M -$542.4M -$338.7M
 
Dividends Paid (Ex Special Dividend) -$166.4M -$183.5M -$160.2M -$169.4M -$171M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$6.7M -- -- -- --
Repurchase of Common Stock -$65.5M -$145M -$123.5M -$125M -$131.4M
Other Financing Activities $80.6M -- -- -$81.9M --
Cash From Financing -$75.7M -$440.7M -$210.9M -$717.7M -$488.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $767.3M -$19.9M $126.1M -$251.2M $260.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $937.4M $812.6M $463M $732.3M $804.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $684.7M $923.5M $661.7M $699.5M $678.5M
Depreciation & Amoritzation $255.5M $257.6M $218.8M $219.7M $232.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $155.9M $32.4M $17M $154M $89.7M
Change in Inventories -$52.5M -$149.5M -$173.9M $72.9M -$124M
Cash From Operations $1B $730.2M $489.8M $791.5M $721.3M
 
Capital Expenditures $238.1M $229.7M $169.5M $193.4M $203M
Cash Acquisitions -$621.9K -$954K -- -$77M --
Cash From Investing -$157.2M -$482.6M -$136.9M -$624.4M -$481.8M
 
Dividends Paid (Ex Special Dividend) -$168.7M -$184.5M -$159.7M -$160M -$166.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $6.9M -- $28.8M -- $9.8M
Long-Term Debt Repaid -$2.4M -$27.3M -$5.4M -- -$8.2M
Repurchase of Common Stock -$67.8M -$145.4M -$123.1M -$117.7M -$127.9M
Other Financing Activities -$1.1M -$18.2K $20.8M -$83.1M --
Cash From Financing -$291.7M -$402.3M -$201.4M -$446.4M -$457.3M
 
Beginning Cash (CF) $4.1B $5.8B $5.4B $5.1B $4.5B
Foreign Exchange Rate Adjustment -$41.1M $39.9M $104.9M $81.6M $11.4M
Additions / Reductions $552.1M -$154.7M $151.5M -$279.3M -$217.8M
Ending Cash (CF) $4.6B $5.7B $5.4B $4.8B $4.3B
 
Levered Free Cash Flow $763M $500.5M $320.3M $598.1M $518.3M

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