Financhill
Sell
45

LOW Quote, Financials, Valuation and Earnings

Last price:
$224.14
Seasonality move :
3.4%
Day range:
$222.57 - $225.58
52-week range:
$211.80 - $287.01
Dividend yield:
2.04%
P/E ratio:
18.26x
P/S ratio:
1.51x
P/B ratio:
--
Volume:
1.8M
Avg. volume:
2.7M
1-year change:
-8.43%
Market cap:
$124.9B
Revenue:
$83.7B
EPS (TTM):
$12.21
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $89.6B $96.3B $97.1B $86.4B $83.7B
Revenue Growth (YoY) 24.19% 7.43% 0.84% -11.01% -3.13%
 
Cost of Revenues $60B $64.2B $64.8B $57.5B $55.8B
Gross Profit $29.6B $32.1B $32.3B $28.8B $27.9B
Gross Profit Margin 33.01% 33.31% 33.23% 33.39% 33.32%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $18.5B $18.3B $20.3B $15.6B $15.7B
Other Inc / (Exp) -$1.1B -- -- -- --
Operating Expenses $19.9B $20B $22.1B $17.3B $17.4B
Operating Income $9.6B $12.1B $10.2B $11.6B $10.5B
 
Net Interest Expenses $848M $885M $1.1B $1.4B $1.3B
EBT. Incl. Unusual Items $7.7B $11.2B $9B $10.2B $9.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.9B $2.8B $2.6B $2.4B $2.2B
Net Income to Company $5.8B $8.4B $6.4B $7.7B $7B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.8B $8.4B $6.4B $7.7B $7B
 
Basic EPS (Cont. Ops) $7.77 $12.07 $10.20 $13.23 $12.25
Diluted EPS (Cont. Ops) $7.75 $12.04 $10.17 $13.20 $12.23
Weighted Average Basic Share $748M $696M $629M $582M $567M
Weighted Average Diluted Share $750M $699M $631M $584M $568M
 
EBITDA $10.2B $14B $12.2B $13.6B $12.4B
EBIT $8.6B $12.1B $10.2B $11.7B $10.5B
 
Revenue (Reported) $89.6B $96.3B $97.1B $86.4B $83.7B
Operating Income (Reported) $9.6B $12.1B $10.2B $11.6B $10.5B
Operating Income (Adjusted) $8.6B $12.1B $10.2B $11.7B $10.5B
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $20.3B $21.3B $22.4B $18.6B $18.6B
Revenue Growth (YoY) 26.73% 5.06% 5.18% -17.12% -0.26%
 
Cost of Revenues $13.9B $14.3B $15.2B $12.6B $12.5B
Gross Profit $6.5B $7B $7.3B $6B $6.1B
Gross Profit Margin 31.79% 32.93% 32.33% 32.4% 32.86%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.5B $4.7B $5.1B $3.9B $3.8B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4.9B $5.2B $5.6B $4.3B $4.3B
Operating Income $1.5B $1.8B $1.7B $1.7B $1.8B
 
Net Interest Expenses $204M $235M $321M $349M $328M
EBT. Incl. Unusual Items $1.3B $1.6B $1.4B $1.3B $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $342M $407M $425M $319M $377M
Net Income to Company $978M $1.2B $958M $1B $1.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $978M $1.2B $958M $1B $1.1B
 
Basic EPS (Cont. Ops) $1.33 $1.79 $1.58 $1.77 $2.00
Diluted EPS (Cont. Ops) $1.32 $1.78 $1.58 $1.77 $1.99
Weighted Average Basic Share $733M $672M $602M $573M $562M
Weighted Average Diluted Share $738M $684M $604M $575M $563M
 
EBITDA $2B $2.3B $2.2B $2.2B $2.3B
EBIT $1.5B $1.9B $1.7B $1.7B $1.8B
 
Revenue (Reported) $20.3B $21.3B $22.4B $18.6B $18.6B
Operating Income (Reported) $1.5B $1.8B $1.7B $1.7B $1.8B
Operating Income (Adjusted) $1.5B $1.9B $1.7B $1.7B $1.8B
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $89.6B $96.2B $97.1B $86.4B $83.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $60B $64.2B $64.8B $57.5B $55.8B
Gross Profit $29.6B $32.1B $32.3B $28.8B $27.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $18.5B $18.3B $20.3B $15.6B $15.7B
Other Inc / (Exp) -$1.1B -- -- -- --
Operating Expenses $19.9B $20B $22.1B $17.3B $17.4B
Operating Income $9.6B $12.1B $10.2B $11.6B $10.5B
 
Net Interest Expenses $849M $885M $1.1B $1.4B $1.3B
EBT. Incl. Unusual Items $7.7B $11.2B $9B $10.2B $9.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.9B $2.8B $2.6B $2.4B $2.2B
Net Income to Company $5.8B $8.4B $6.4B $7.7B $7B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.8B $8.4B $6.4B $7.7B $7B
 
Basic EPS (Cont. Ops) $7.75 $12.02 $10.03 $13.18 $12.23
Diluted EPS (Cont. Ops) $7.73 $11.97 $10.01 $13.16 $12.21
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $10.2B $14B $12.2B $13.6B $12.6B
EBIT $8.6B $12.1B $10.2B $11.7B $10.6B
 
Revenue (Reported) $89.6B $96.2B $97.1B $86.4B $83.7B
Operating Income (Reported) $9.6B $12.1B $10.2B $11.6B $10.5B
Operating Income (Adjusted) $8.6B $12.1B $10.2B $11.7B $10.6B
Period Ending 2022-01-31 2023-01-31 2024-01-31 2025-01-31 2026-01-31
Revenue $96.2B $97.1B $86.3B $83.7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $64.2B $64.8B $57.5B $55.8B --
Gross Profit $32.1B $32.3B $28.8B $27.9B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $18.3B $20.3B $15.6B $15.7B --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $20B $22.1B $17.3B $17.4B --
Operating Income $12.1B $10.2B $11.6B $10.5B --
 
Net Interest Expenses $885M $1.1B $1.4B $1.3B --
EBT. Incl. Unusual Items $11.2B $9B $10.2B $9.2B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.8B $2.6B $2.4B $2.2B --
Net Income to Company $8.4B $6.4B $7.7B $7B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8.4B $6.4B $7.7B $7B --
 
Basic EPS (Cont. Ops) $12.02 $10.03 $13.18 $12.23 --
Diluted EPS (Cont. Ops) $11.97 $10.01 $13.16 $12.21 --
Weighted Average Basic Share $2.8B $2.5B $2.3B $2.3B --
Weighted Average Diluted Share $2.8B $2.5B $2.3B $2.3B --
 
EBITDA $14B $12.2B $13.6B $12.6B --
EBIT $12.1B $10.2B $11.7B $10.6B --
 
Revenue (Reported) $96.2B $97.1B $86.3B $83.7B --
Operating Income (Reported) $12.1B $10.2B $11.6B $10.5B --
Operating Income (Adjusted) $12.1B $10.2B $11.7B $10.6B --
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $4.7B $1.1B $1.3B $921M $1.8B
Short Term Investments -- -- -- -- $372M
Accounts Receivable, Net -- -- -- -- --
Inventory $16.2B $17.6B $18.5B $16.9B $17.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets $937M $1.1B $1.2B $949M $816M
Total Current Assets $22.3B $20.1B $21.4B $19.1B $20.4B
 
Property Plant And Equipment $23B $23.2B $21.1B $21.4B $21.4B
Long-Term Investments -- -- $21M -- $277M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.1B $1.2B $910M $1.1B $836M
Total Assets $46.7B $44.6B $43.7B $41.8B $43.1B
 
Accounts Payable $10.9B $11.4B $10.5B $8.7B $9.3B
Accrued Expenses $250M $275M $441M $456M --
Current Portion Of Long-Term Debt $1.1B $868M $585M $537M $2.6B
Current Portion Of Capital Lease Obligations $541M $636M $522M $487M $563M
Other Current Liabilities $1.7B $1.8B $1.7B $1.9B $4B
Total Current Liabilities $18.7B $19.7B $19.5B $15.6B $18.8B
 
Long-Term Debt $20.7B $23.9B $32.9B $35.4B $32.9B
Capital Leases -- -- -- -- --
Total Liabilities $45.3B $49.5B $58B $56.8B $57.3B
 
Common Stock $366M $335M $301M $287M $280M
Other Common Equity Adj -$136M -$36M $307M $300M $288M
Common Equity $1.4B -$4.8B -$14.3B -$15.1B -$14.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.4B -$4.8B -$14.3B -$15.1B -$14.2B
 
Total Liabilities and Equity $46.7B $44.6B $43.7B $41.8B $43.1B
Cash and Short Terms $4.7B $1.1B $1.3B $921M $2.1B
Total Debt $21.8B $24.7B $34B $35.9B $35.5B
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $4.7B $1.1B $1.3B $921M $1.8B
Short Term Investments -- -- -- -- $372M
Accounts Receivable, Net -- -- -- -- --
Inventory $16.2B $17.6B $18.5B $16.9B $17.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets $937M $1.1B $1.2B $949M $816M
Total Current Assets $22.3B $20.1B $21.4B $19.1B $20.4B
 
Property Plant And Equipment $23B $23.2B $21.1B $21.4B $21.4B
Long-Term Investments -- -- $21M -- $277M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.1B $1.2B $910M $1.1B $836M
Total Assets $46.7B $44.6B $43.7B $41.8B $43.1B
 
Accounts Payable $10.9B $11.4B $10.5B $8.7B $9.3B
Accrued Expenses $250M $275M $441M $456M --
Current Portion Of Long-Term Debt $1.1B $868M $585M $537M $2.6B
Current Portion Of Capital Lease Obligations $541M $636M $522M $487M $563M
Other Current Liabilities $1.7B $1.8B $1.7B $1.9B $4B
Total Current Liabilities $18.7B $19.7B $19.5B $15.6B $18.8B
 
Long-Term Debt $20.7B $23.9B $32.9B $35.4B $32.9B
Capital Leases -- -- -- -- --
Total Liabilities $45.3B $49.5B $58B $56.8B $57.3B
 
Common Stock $366M $335M $301M $287M $280M
Other Common Equity Adj -$136M -$36M $307M $300M $288M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.4B -$4.8B -$14.3B -$15.1B -$14.2B
 
Total Liabilities and Equity $46.7B $44.6B $43.7B $41.8B $43.1B
Cash and Short Terms $4.7B $1.1B $1.3B $921M $2.1B
Total Debt $21.8B $24.7B $34B $35.9B $35.5B
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $5.8B $8.4B $6.4B $7.7B $7B
Depreciation & Amoritzation $1.6B $1.9B $2B $1.9B $2B
Stock-Based Compensation $155M $230M $223M $210M $221M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$3B -$1.4B -$2.6B $1.6B -$514M
Cash From Operations $11B $10.1B $8.6B $8.1B $9.6B
 
Capital Expenditures $1.8B $1.9B $1.8B $2B $1.9B
Cash Acquisitions -- -- $491M $100M $177M
Cash From Investing -$1.9B -$1.6B -$1.3B -$1.9B -$1.7B
 
Dividends Paid (Ex Special Dividend) -$1.7B -$2B -$2.4B -$2.5B -$2.6B
Special Dividend Paid
Long-Term Debt Issued $7.9B $5B $9.7B $3B --
Long-Term Debt Repaid -$5.6B -$2.1B -$867M -$601M -$545M
Repurchase of Common Stock -$5B -$13B -$14.1B -$6.1B -$4.1B
Other Financing Activities -$38M -$6M -$5M -$21M -$42M
Cash From Financing -$5.2B -$12B -$7B -$6.7B -$7B
 
Beginning Cash (CF) $716M $4.7B $1.1B $1.3B $921M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4B -$3.5B $231M -$427M $840M
Ending Cash (CF) $4.7B $1.1B $1.3B $921M $1.8B
 
Levered Free Cash Flow $9.3B $8.3B $6.8B $6.2B $7.7B
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $978M $1.2B $958M $1B $1.1B
Depreciation & Amoritzation $442M $494M $472M $496M $511M
Stock-Based Compensation $48M $61M $58M $50M $57M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$422M -$967M -$286M $635M $158M
Cash From Operations -$436M $934M $451M $1.1B $911M
 
Capital Expenditures $619M $597M $739M $620M $548M
Cash Acquisitions -- -- $491M -- $80M
Cash From Investing $758M -$286M -$194M -$595M -$418M
 
Dividends Paid (Ex Special Dividend) -$452M -$551M -$643M -$632M -$650M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$36M -$1.5B -$36M -$25M -$23M
Repurchase of Common Stock -$3.4B -$4B -$2B -$201M -$1.4B
Other Financing Activities -$6M $402M -$5M -$6M -$22M
Cash From Financing -$3.9B -$5.6B -$2.1B -$802M -$2B
 
Beginning Cash (CF) $8.2B $6.1B $3.2B $1.2B $3.3B
Foreign Exchange Rate Adjustment $6M -$11M $16M -- --
Additions / Reductions -$3.6B -$5B -$1.9B -$289M -$1.5B
Ending Cash (CF) $4.7B $1.1B $1.3B $921M $1.8B
 
Levered Free Cash Flow -$1.1B $337M -$288M $488M $363M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $5.8B $8.4B $6.4B $7.7B $7B
Depreciation & Amoritzation $1.6B $1.9B $2B $1.9B $2B
Stock-Based Compensation $155M $230M $223M $210M $221M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$3B -$1.4B -$2.6B $1.6B -$514M
Cash From Operations $11B $10.1B $8.6B $8.1B $9.6B
 
Capital Expenditures $1.8B $1.9B $1.8B $2B $1.9B
Cash Acquisitions -- -- $491M $100M $177M
Cash From Investing -$1.9B -$1.6B -$1.3B -$1.9B -$1.7B
 
Dividends Paid (Ex Special Dividend) -$1.7B -$2B -$2.4B -$2.5B -$2.6B
Special Dividend Paid
Long-Term Debt Issued $7.9B $5B $9.7B $3B --
Long-Term Debt Repaid -$5.6B -$2.1B -$867M -$601M -$545M
Repurchase of Common Stock -$5B -$13B -$14.1B -$6.1B -$4.1B
Other Financing Activities -$38M -$6M -$5M -- -$42M
Cash From Financing -$5.2B -$12B -$7B -$6.7B -$7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4B -$3.5B $231M -$427M $840M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $9.3B $8.3B $6.8B $6.2B $7.7B
Period Ending 2022-01-31 2023-01-31 2024-01-31 2025-01-31 2026-01-31
Net Income to Stockholders $8.4B $6.4B $7.7B $7B --
Depreciation & Amoritzation $1.9B $2B $1.9B $2B --
Stock-Based Compensation $230M $223M $210M $221M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$1.4B -$2.6B $1.6B -$514M --
Cash From Operations $10.1B $8.6B $8.1B $9.6B --
 
Capital Expenditures $1.9B $1.8B $2B $1.9B --
Cash Acquisitions -- $491M $100M $177M --
Cash From Investing -$1.6B -$1.3B -$1.9B -$1.7B --
 
Dividends Paid (Ex Special Dividend) -$2B -$2.4B -$2.5B -$2.6B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5B $9.7B $3B -- --
Long-Term Debt Repaid -$2.1B -$867M -$601M -$545M --
Repurchase of Common Stock -$13B -$14.1B -$6.1B -$4.1B --
Other Financing Activities -$6M -$5M -$21M -$42M --
Cash From Financing -$12B -$7B -$6.7B -$7B --
 
Beginning Cash (CF) $22.3B $9.2B $9B $11.8B --
Foreign Exchange Rate Adjustment -$8M -$16M -- -- --
Additions / Reductions -$3.5B $231M -$427M $840M --
Ending Cash (CF) $18.8B $9.4B $8.6B $12.6B --
 
Levered Free Cash Flow $8.3B $6.8B $6.2B $7.7B --

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

GET BETTER TRADE IDEAS

Popular

Is Alphabet Stock No Longer a Good Bet?
Is Alphabet Stock No Longer a Good Bet?

Alphabet tripled its price per share over the past 5…

Pepsi Vs Coke Stock: Which Is Best?
Pepsi Vs Coke Stock: Which Is Best?

Coca-Cola (NYSE:KO) and PepsiCo (NYSE:PEP) are two of the largest…

Is CyberArk The Next Big Cybersecurity Stock?
Is CyberArk The Next Big Cybersecurity Stock?

CyberArk Software (NASDAQ: CYBR) recently reported phenomenal quarter numbers, passing…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Sell
48
Is MSFT Stock a Buy?

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

Buy
51
Is NVDA Stock a Buy?

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

Alerts

Buy
52
RGC alert for Mar 19

Regencell Bioscience Holdings [RGC] is down 0.66% over the past day.

Sell
49
SRPT alert for Mar 19

Sarepta Therapeutics [SRPT] is up 8.72% over the past day.

Sell
46
CVNA alert for Mar 19

Carvana [CVNA] is up 5.74% over the past day.

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

Show me the best stock