Financhill
Sell
22

BDX Quote, Financials, Valuation and Earnings

Last price:
$166.71
Seasonality move :
1.4%
Day range:
$165.50 - $170.04
52-week range:
$165.50 - $251.99
Dividend yield:
2.38%
P/E ratio:
31.87x
P/S ratio:
2.32x
P/B ratio:
1.90x
Volume:
4.2M
Avg. volume:
3M
1-year change:
-28.84%
Market cap:
$47.9B
Revenue:
$20.2B
EPS (TTM):
$5.24
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $16.1B $19.1B $18.9B $19.4B $20.2B
Revenue Growth (YoY) -7.03% 19.02% -1.36% 2.66% 4.16%
 
Cost of Revenues $9.3B $10.5B $10.4B $11.2B $11.1B
Gross Profit $6.8B $8.6B $8.5B $8.2B $9.1B
Gross Profit Margin 42.29% 45.12% 44.92% 42.17% 45.22%
 
R&D Expenses $1B $1.3B $1.3B $1.2B $1.2B
Selling, General & Admin $4.2B $4.7B $4.7B $4.7B $4.9B
Other Inc / (Exp) -$275M -$277M -$308M -$359M -$486M
Operating Expenses $5.6B $6.2B $6B $5.7B $6.3B
Operating Income $1.2B $2.4B $2.5B $2.4B $2.9B
 
Net Interest Expenses $521M $460M $382M $403M $365M
EBT. Incl. Unusual Items $414M $1.7B $1.8B $1.7B $2B
Earnings of Discontinued Ops. $522M $488M $144M -$46M --
Income Tax Expense $62M $88M $148M $132M $300M
Net Income to Company $352M $1.6B $1.6B $1.5B $1.7B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $874M $2.1B $1.8B $1.5B $1.7B
 
Basic EPS (Cont. Ops) $2.75 $6.92 $5.93 $4.97 $5.88
Diluted EPS (Cont. Ops) $2.71 $6.85 $5.88 $4.94 $5.86
Weighted Average Basic Share $279M $289.3M $285M $286.3M $289.8M
Weighted Average Diluted Share $282.4M $292.1M $287.4M $288.4M $291M
 
EBITDA $3.1B $4.4B $4.4B $4.4B $4.8B
EBIT $942M $2.2B $2.2B $2.1B $2.5B
 
Revenue (Reported) $16.1B $19.1B $18.9B $19.4B $20.2B
Operating Income (Reported) $1.2B $2.4B $2.5B $2.4B $2.9B
Operating Income (Adjusted) $942M $2.2B $2.2B $2.1B $2.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.9B $4.8B $4.8B $5B $5.3B
Revenue Growth (YoY) 15.38% -3.2% 1.5% 4.65% 4.5%
 
Cost of Revenues $2.7B $2.6B $2.6B $2.7B $3B
Gross Profit $2.2B $2.1B $2.2B $2.3B $2.3B
Gross Profit Margin 45.77% 44.48% 46.36% 45.67% 42.81%
 
R&D Expenses $317M $327M $337M $299M $302M
Selling, General & Admin $1.1B $1.2B $1.2B $1.2B $1.3B
Other Inc / (Exp) -$60M -$55M -$54M -$103M -$128M
Operating Expenses $1.8B $1.5B $1.5B $1.5B $1.6B
Operating Income $485M $594M $689M $835M $637M
 
Net Interest Expenses $122M $95M $108M $99M $146M
EBT. Incl. Unusual Items $305M $442M $529M $633M $363M
Earnings of Discontinued Ops. -- $64M -- -- --
Income Tax Expense $6M $52M $68M $96M $55M
Net Income to Company $299M $390M $460M $537M $308M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $299M $454M $460M $537M $308M
 
Basic EPS (Cont. Ops) $0.95 $1.51 $1.54 $1.85 $1.07
Diluted EPS (Cont. Ops) $0.94 $1.50 $1.53 $1.85 $1.07
Weighted Average Basic Share $291.1M $285.2M $284.3M $289.5M $287.3M
Weighted Average Diluted Share $293.5M $287.3M $285.6M $290.3M $287.7M
 
EBITDA $987M $1.1B $1.2B $1.3B $1.1B
EBIT $429M $539M $647M $758M $514M
 
Revenue (Reported) $4.9B $4.8B $4.8B $5B $5.3B
Operating Income (Reported) $485M $594M $689M $835M $637M
Operating Income (Adjusted) $429M $539M $647M $758M $514M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $17.8B $18.9B $18.8B $19.7B $20.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.8B $10.5B $10.3B $11.6B $11.6B
Gross Profit $8.1B $8.4B $8.5B $8.1B $9.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.1B $1.3B $1.3B $1.2B $1.2B
Selling, General & Admin $4.3B $4.9B $4.7B $4.7B $5B
Other Inc / (Exp) -$181M -$288M -$327M -$437M -$540M
Operating Expenses $6.1B $6.1B $6B $5.7B $6.6B
Operating Income $2B $2.3B $2.5B $2.5B $2.7B
 
Net Interest Expenses $492M $413M $395M $375M $467M
EBT. Incl. Unusual Items $1.3B $1.6B $1.8B $1.6B $1.7B
Earnings of Discontinued Ops. -- $401M -$30M -- --
Income Tax Expense $88M $52M $104M $265M $185M
Net Income to Company $1.2B $1.3B $1.6B $1.4B $1.5B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.7B $1.9B $1.6B $1.3B $1.5B
 
Basic EPS (Cont. Ops) $5.67 $6.39 $5.36 $4.56 $5.25
Diluted EPS (Cont. Ops) $5.62 $6.34 $5.33 $4.54 $5.24
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.9B $4.2B $4.4B $4.4B $4.7B
EBIT $1.8B $2B $2.2B $2.1B $2.3B
 
Revenue (Reported) $17.8B $18.9B $18.8B $19.7B $20.9B
Operating Income (Reported) $2B $2.3B $2.5B $2.5B $2.7B
Operating Income (Adjusted) $1.8B $2B $2.2B $2.1B $2.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $10.2B $9.5B $9.4B $9.8B $10.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.2B $5.1B $5B $5.4B $5.9B
Gross Profit $5B $4.3B $4.4B $4.3B $4.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $608M $641M $650M $589M $645M
Selling, General & Admin $2.3B $2.4B $2.4B $2.4B $2.6B
Other Inc / (Exp) -$78M -$85M -$106M -$182M -$236M
Operating Expenses $3.2B $3B $3B $3B $3.3B
Operating Income $1.8B $1.3B $1.3B $1.3B $1.2B
 
Net Interest Expenses $238M $191M $204M $176M $278M
EBT. Incl. Unusual Items $1.5B $1B $1B $992M $669M
Earnings of Discontinued Ops. -- $173M -- -- --
Income Tax Expense $160M $84M $40M $173M $58M
Net Income to Company $1.3B $958M $969M $818M $611M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.3B $1.1B $969M $818M $611M
 
Basic EPS (Cont. Ops) $4.33 $3.81 $3.25 $2.82 $2.12
Diluted EPS (Cont. Ops) $4.29 $3.78 $3.23 $2.81 $2.11
Weighted Average Basic Share $581.7M $569.9M $568.2M $579.6M $576.8M
Weighted Average Diluted Share $586.7M $574M $571M $581.7M $578.1M
 
EBITDA $2.8B $2.3B $2.4B $2.4B $2.2B
EBIT $1.7B $1.2B $1.2B $1.2B $975M
 
Revenue (Reported) $10.2B $9.5B $9.4B $9.8B $10.4B
Operating Income (Reported) $1.8B $1.3B $1.3B $1.3B $1.2B
Operating Income (Adjusted) $1.7B $1.2B $1.2B $1.2B $975M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $2.8B $2.3B $1B $1.4B $1.7B
Short Term Investments $20M $12M $8M $8M $445M
Accounts Receivable, Net $2.4B $2.4B $2.2B $2.5B $3B
Inventory $2.7B $2.7B $3.2B $3.3B $3.8B
Prepaid Expenses -- -- -- -- --
Other Current Assets $891M $1B $1.6B $1.4B $1.3B
Total Current Assets $9B $8.8B $8.1B $8.7B $10.5B
 
Property Plant And Equipment $5.9B $6B $6B $6.6B $6.8B
Long-Term Investments -- -- -- -- --
Goodwill $23.6B $23.9B $24.6B $24.5B $26.5B
Other Intangibles $13.8B $12.8B $12.3B $10.9B $10.9B
Other Long-Term Assets $1.7B $2.4B $1.8B $2.1B $2.6B
Total Assets $54B $53.9B $52.9B $52.8B $57.3B
 
Accounts Payable $1.4B $1.7B $1.7B $1.6B $1.9B
Accrued Expenses $3.6B $4.1B $3.8B $3.7B $4.7B
Current Portion Of Long-Term Debt $706M $500M $1.9B $1.1B $1.8B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $156M -- $1M --
Total Current Liabilities $5.8B $6.6B $7.8B $6.6B $9B
 
Long-Term Debt $17.2B $17.1B $13.9B $14.7B $17.9B
Capital Leases -- -- -- -- --
Total Liabilities $30.2B $30.2B $27.7B $27B $31.4B
 
Common Stock $367M $367M $367M $371M $371M
Other Common Equity Adj -$2.5B -$2.1B -$1.5B -$1.5B -$1.7B
Common Equity $23.8B $23.7B $25.3B $25.8B $25.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $23.8B $23.7B $25.3B $25.8B $25.9B
 
Total Liabilities and Equity $54B $53.9B $52.9B $52.8B $57.3B
Cash and Short Terms $2.8B $2.3B $1B $1.4B $2.2B
Total Debt $17.9B $17.6B $16.1B $15.9B $20.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $3.7B $3.1B $2B $2.3B $667M
Short Term Investments $24M $15M $6M $827M $16M
Accounts Receivable, Net $2.1B $2.3B $2.4B $2.6B $3B
Inventory $2.9B $3.3B $3.7B $3.2B $3.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.1B $1.3B $1.4B $1.3B $1.2B
Total Current Assets $10B $10.2B $9.6B $10.3B $8.7B
 
Property Plant And Equipment $6.1B $6.4B $6.4B $6.6B $6.6B
Long-Term Investments -- -- -- -- --
Goodwill $23.8B $24.1B $24.8B $24.6B $26.4B
Other Intangibles $13.2B $12.3B $11.7B $10.3B $10.1B
Other Long-Term Assets $1.8B $1.9B $2B $2.4B $2.6B
Total Assets $54.9B $54.8B $54.4B $54.2B $54.5B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $1M -- -- --
Total Current Liabilities $5.4B $6.7B $7.3B $7.3B $7.7B
 
Long-Term Debt $17.7B $17.6B $16B $16B $17.7B
Capital Leases -- -- -- -- --
Total Liabilities $30.1B $30.3B $28.7B $28.5B $29.2B
 
Common Stock $367M $367M $367M $371M $371M
Other Common Equity Adj -$2.3B -$1.9B -$1.6B -$1.5B -$1.7B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $24.8B $24.5B $25.7B $25.6B $25.2B
 
Total Liabilities and Equity $54.9B $54.8B $54.4B $54.2B $54.5B
Cash and Short Terms $3.8B $3.2B $2B $3.2B $683M
Total Debt $17.7B $18.6B $18.2B $18B $19.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $352M $1.6B $1.6B $1.5B $1.7B
Depreciation & Amoritzation $2.1B $2.2B $2.2B $2.3B $2.3B
Stock-Based Compensation $236M $229M $233M $259M $247M
Change in Accounts Receivable -$53M -$61M $32M -$290M -$453M
Change in Inventories -$120M -$83M -$631M -$15M $98M
Cash From Operations $3.5B $4.6B $2.6B $3B $3.8B
 
Capital Expenditures $769M $1.2B $973M $874M $725M
Cash Acquisitions -$164M -$508M -$2.1B $540M -$3.9B
Cash From Investing -$1.2B -$1.9B -$3.2B -$716M -$5.5B
 
Dividends Paid (Ex Special Dividend) -$1B -$1B -$1.1B -$1.1B -$1.1B
Special Dividend Paid
Long-Term Debt Issued $3.4B $4.9B $497M $1.7B $4.5B
Long-Term Debt Repaid -$4.7B -$5.1B -$805M -$2.2B -$1.1B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$109M -$265M $924M -$120M -$89M
Cash From Financing $22M -$3.3B -$591M -$2B $2.1B
 
Beginning Cash (CF) $590M $2.9B $2.4B $1.2B $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.3B -$540M -$1.2B $317M $371M
Ending Cash (CF) $2.9B $2.4B $1.2B $1.5B $1.9B
 
Levered Free Cash Flow $2.8B $3.5B $1.7B $2.1B $3.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $299M $390M $460M $537M $308M
Depreciation & Amoritzation $558M $548M $563M $571M $608M
Stock-Based Compensation $55M $53M $56M $60M $59M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.2B $444M $184M $515M $164M
 
Capital Expenditures $253M $222M $181M $134M $129M
Cash Acquisitions -$112M -$35M -- -- $21M
Cash From Investing -$433M -$304M -$233M -$1.1B -$192M
 
Dividends Paid (Ex Special Dividend) -$264M -$270M -$282M -$275M -$298M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.7B -- $1.7B $2B --
Long-Term Debt Repaid -$1.7B -$2M -$1M -- -$1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$21M $1.3B -$11M $8M -$5M
Cash From Financing -$301M $1.1B $1.4B $1.7B -$39M
 
Beginning Cash (CF) $3.4B $2B $744M $1.2B $813M
Foreign Exchange Rate Adjustment -$1M $2M $3M -$3M $1M
Additions / Reductions $452M $1.3B $1.3B $1.2B -$67M
Ending Cash (CF) $3.9B $3.3B $2.1B $2.4B $747M
 
Levered Free Cash Flow $935M $222M $3M $381M $35M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.2B $1.3B $1.6B $1.4B $1.5B
Depreciation & Amoritzation $2.2B $2.2B $2.3B $2.3B $2.4B
Stock-Based Compensation $233M $225M $244M $257M $253M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $5.1B $3B $2.1B $3.8B $3.3B
 
Capital Expenditures $873M $1.1B $957M $735M $709M
Cash Acquisitions -$343M -$779M -$1.6B -- -$3.9B
Cash From Investing -$1.6B -$2B -$2.8B -$1.5B -$4.2B
 
Dividends Paid (Ex Special Dividend) -$1B -$1.1B -$1.1B -$1.1B -$1.2B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$6.4B -$3.1B -$1.3B -$1.6B -$2B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$101M $1B -$379M -$99M -$91M
Cash From Financing -$2.1B -$1.6B -$561M -$1.9B -$724M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.4B -$572M -$1.2B $331M -$1.6B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $4.2B $1.9B $1.1B $3B $2.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.3B $958M $969M $818M $611M
Depreciation & Amoritzation $1.1B $1.1B $1.1B $1.1B $1.2B
Stock-Based Compensation $138M $134M $145M $143M $149M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.7B $1.1B $584M $1.4B $857M
 
Capital Expenditures $499M $405M $389M $250M $234M
Cash Acquisitions -$179M -$450M -- -- $13M
Cash From Investing -$863M -$990M -$524M -$1.3B $12M
 
Dividends Paid (Ex Special Dividend) -$528M -$541M -$563M -$550M -$600M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.7B -- $1.7B $2B --
Long-Term Debt Repaid -$2B -$2M -$529M -- -$876M
Repurchase of Common Stock -- -- -- -$500M -$750M
Other Financing Activities -$82M $1.2B -$100M -$79M -$81M
Cash From Financing -$893M $805M $835M $843M -$2B
 
Beginning Cash (CF) $6.4B $4.4B $1.9B $2.7B $2.7B
Foreign Exchange Rate Adjustment $17M -$4M $14M $4M -$11M
Additions / Reductions $964M $932M $895M $909M -$1.1B
Ending Cash (CF) $7.3B $5.4B $2.8B $3.6B $1.6B
 
Levered Free Cash Flow $2.2B $713M $195M $1.1B $623M

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

GET BETTER TRADE IDEAS

Popular

Is Shopify Stock Still a Buy in 2025 or Has Growth Peaked?
Is Shopify Stock Still a Buy in 2025 or Has Growth Peaked?

The big picture trends in e‑commerce sales are clearly in…

Is RTX The Best Growth Stock?
Is RTX The Best Growth Stock?

Among the worldwide aerospace and defense markets, the US controls…

Is VFS Stock Cheap to Buy Now?
Is VFS Stock Cheap to Buy Now?

VinFast Auto (NASDAQ:VFS) is a leading EV manufacturer in Vietnam.…

Stock Ideas

Buy
71
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Sell
40
Is AAPL Stock a Buy?

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

Buy
63
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Buy
86
TRUP alert for May 6

Trupanion [TRUP] is down 0.38% over the past day.

Buy
60
RGC alert for May 6

Regencell Bioscience Holdings [RGC] is up 53.44% over the past day.

Sell
35
XYZ alert for May 6

Block [XYZ] is up 0.19% over the past day.

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

Show me the best stock