Financhill
Sell
40

ASX Quote, Financials, Valuation and Earnings

Last price:
$7.68
Seasonality move :
-4.99%
Day range:
$7.53 - $7.99
52-week range:
$7.53 - $12.86
Dividend yield:
4.12%
P/E ratio:
16.96x
P/S ratio:
0.91x
P/B ratio:
1.71x
Volume:
18.9M
Avg. volume:
11.4M
1-year change:
-29.76%
Market cap:
$16.7B
Revenue:
$18.6B
EPS (TTM):
$0.45
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $16.2B $20.4B $22.6B $18.7B $18.6B
Revenue Growth (YoY) 21.15% 25.93% 10.73% -17.3% -0.68%
 
Cost of Revenues $13.6B $16.5B $18B $15.7B $15.5B
Gross Profit $2.6B $4B $4.5B $2.9B $3B
Gross Profit Margin 16.35% 19.36% 20.11% 15.77% 16.28%
 
R&D Expenses $655.6M $753.6M $820.6M $818.7M $898.5M
Selling, General & Admin $808.6M $973.2M $1B $832.5M $901.8M
Other Inc / (Exp) $73M $662.9M $120.3M $176.2M $193.8M
Operating Expenses $1.4B $1.7B $1.8B $1.6B $1.8B
Operating Income $1.2B $2.3B $2.7B $1.3B $1.3B
 
Net Interest Expenses $99.8M $81.9M $113M $152.8M $152.5M
EBT. Incl. Unusual Items $1.2B $2.9B $2.8B $1.4B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $241.7M $642.3M $577.4M $170.3M $246.7M
Net Income to Company $1.2B $2.9B $2.8B $1.4B $1.3B
 
Minority Interest in Earnings -$57.1M -$75.2M -$104.9M -$59.4M -$44.8M
Net Income to Common Excl Extra Items $916.1M $2.2B $2.1B $1.1B $1B
 
Basic EPS (Cont. Ops) $0.43 $1.00 $0.97 $0.53 $0.47
Diluted EPS (Cont. Ops) $0.42 $0.97 $0.93 $0.52 $0.45
Weighted Average Basic Share $2.1B $2.2B $2.1B $2.1B $2.2B
Weighted Average Diluted Share $2.1B $2.2B $2.2B $2.2B $2.2B
 
EBITDA $3.1B $4.9B $4.8B $3.4B $3.4B
EBIT $1.3B $3B $2.9B $1.6B $1.5B
 
Revenue (Reported) $16.2B $20.4B $22.6B $18.7B $18.6B
Operating Income (Reported) $1.2B $2.3B $2.7B $1.3B $1.3B
Operating Income (Adjusted) $1.3B $3B $2.9B $1.6B $1.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.2B $6.2B $5.7B $5B $5B
Revenue Growth (YoY) 37.31% 18.81% -8.81% -10.88% -0.62%
 
Cost of Revenues $4.4B $5B $4.6B $4.2B $4.2B
Gross Profit $818.4M $1.2B $1.1B $810M $823.4M
Gross Profit Margin 15.65% 19.02% 19.22% 16.04% 16.41%
 
R&D Expenses $173.1M $205.3M $222M $218.6M $237.4M
Selling, General & Admin $250.2M $271.8M $235.5M $220M $239.5M
Other Inc / (Exp) $68.5M $656.5M $10.3M $10.8M $13.8M
Operating Expenses $423.4M $477.1M $413.7M $389.6M $438.5M
Operating Income $395M $704.7M $675.2M $420.4M $384.9M
 
Net Interest Expenses $20.8M $19.9M $35.6M $42M $41.3M
EBT. Incl. Unusual Items $442.7M $1.3B $649.8M $389.2M $357.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $64.6M $200.9M $138.7M -$40.2M $62.5M
Net Income to Company $426.8M $1.3B $730.8M $413.5M $365.3M
 
Minority Interest in Earnings -$25.3M -$29.7M -$27.6M -$16.7M -$8.1M
Net Income to Common Excl Extra Items $352.8M $1.1B $483.5M $412.7M $286.8M
 
Basic EPS (Cont. Ops) $0.01 $0.52 $0.24 $0.14 $0.13
Diluted EPS (Cont. Ops) $0.01 $0.50 $0.23 $0.13 $0.13
Weighted Average Basic Share $2.1B $2.1B $2.1B $2.1B $2.2B
Weighted Average Diluted Share $2.1B $2.2B $2.1B $2.2B $2.2B
 
EBITDA $911.9M $1.9B $1.2B $937.1M $931.3M
EBIT $463.5M $1.4B $705.7M $477.8M $456.1M
 
Revenue (Reported) $5.2B $6.2B $5.7B $5B $5B
Operating Income (Reported) $395M $704.7M $675.2M $420.4M $384.9M
Operating Income (Adjusted) $463.5M $1.4B $705.7M $477.8M $456.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $16.3B $20.4B $22.5B $18.7B $18.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13.6B $16.5B $18B $15.7B $15.5B
Gross Profit $2.7B $4B $4.5B $2.9B $3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $655.9M $753.8M $817M $817.9M $898M
Selling, General & Admin $810.5M $973.5M $1B $832.1M $901.3M
Other Inc / (Exp) $129.8M $734.9M $121.9M $176.7M $193.7M
Operating Expenses $1.5B $1.7B $1.8B $1.6B $1.8B
Operating Income $1.2B $2.2B $2.7B $1.3B $1.3B
 
Net Interest Expenses $98.7M $80.7M $111.8M $152.6M $152.4M
EBT. Incl. Unusual Items $1.2B $2.9B $2.7B $1.4B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $219.9M $513.1M $574.4M $171.9M $247.1M
Net Income to Company $1.2B $2.9B $2.8B $1.4B $1.3B
 
Minority Interest in Earnings -$57.8M -$75.5M -$103.8M -$59.2M -$45.4M
Net Income to Common Excl Extra Items $943.1M $2.3B $2.1B $1.1B $1B
 
Basic EPS (Cont. Ops) $0.23 $0.91 $0.97 $0.47 $0.47
Diluted EPS (Cont. Ops) $0.23 $0.88 $0.83 $0.46 $0.45
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.1B $4.9B $4.7B $3.4B $3.4B
EBIT $1.3B $3B $2.9B $1.6B $1.5B
 
Revenue (Reported) $16.3B $20.4B $22.5B $18.7B $18.5B
Operating Income (Reported) $1.2B $2.2B $2.7B $1.3B $1.3B
Operating Income (Adjusted) $1.3B $3B $2.9B $1.6B $1.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $20.4B $22.5B $18.7B $18.5B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $16.5B $18B $15.7B $15.5B --
Gross Profit $4B $4.5B $2.9B $3B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $753.8M $817M $817.9M $898M --
Selling, General & Admin $973.5M $1B $832.1M $901.3M --
Other Inc / (Exp) $734.9M $121.9M $176.7M $193.7M --
Operating Expenses $1.7B $1.8B $1.6B $1.8B --
Operating Income $2.2B $2.7B $1.3B $1.3B --
 
Net Interest Expenses $80.7M $111.8M $152.6M $152.4M --
EBT. Incl. Unusual Items $2.9B $2.7B $1.4B $1.3B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $513.1M $574.4M $171.9M $247.1M --
Net Income to Company $2.9B $2.8B $1.4B $1.3B --
 
Minority Interest in Earnings -$75.5M -$103.8M -$59.2M -$45.4M --
Net Income to Common Excl Extra Items $2.3B $2.1B $1.1B $1B --
 
Basic EPS (Cont. Ops) $0.91 $0.97 $0.47 $0.47 --
Diluted EPS (Cont. Ops) $0.88 $0.83 $0.46 $0.45 --
Weighted Average Basic Share $8.6B $8.6B $8.6B $8.6B --
Weighted Average Diluted Share $8.7B $8.6B $8.7B $8.8B --
 
EBITDA $4.9B $4.7B $3.4B $3.4B --
EBIT $3B $2.9B $1.6B $1.5B --
 
Revenue (Reported) $20.4B $22.5B $18.7B $18.5B --
Operating Income (Reported) $2.2B $2.7B $1.3B $1.3B --
Operating Income (Adjusted) $3B $2.9B $1.6B $1.5B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.8B $2.7B $1.9B $2.2B $2.3B
Short Term Investments $174.2M $110.7M $246.4M $152.4M $285.1M
Accounts Receivable, Net $3.3B $4.2B $3.7B $3.2B $3.4B
Inventory $2.2B $2.6B $3B $2.1B $1.9B
Prepaid Expenses -- -- -- -- --
Other Current Assets $163M $166.4M $148.1M $161.9M $168.7M
Total Current Assets $8B $10.5B $9.8B $8.5B $8.4B
 
Property Plant And Equipment $8.7B $9B $9.1B $9B $9.9B
Long-Term Investments $614.3M $826.2M $742.4M $958.4M $1.3B
Goodwill $1.9B $1.9B $1.7B $1.7B $1.6B
Other Intangibles $986.3M $884.8M $690.3M $579.9M $477.1M
Other Long-Term Assets $45M $118M $117M $102.3M $134.7M
Total Assets $20.8B $24.3B $23.1B $21.7B $22.5B
 
Accounts Payable $2.6B $3B $2.6B $2.3B $2.4B
Accrued Expenses $462.2M $461M $508.8M $474.6M $473M
Current Portion Of Long-Term Debt $1.4B $1.8B $327.3M $931.3M $574.2M
Current Portion Of Capital Lease Obligations $27.6M $29.2M $31.9M $34.6M $30M
Other Current Liabilities $501.1M $726.1M $955.3M $1B $890.3M
Total Current Liabilities $6.2B $7.8B $7.5B $7.4B $7.1B
 
Long-Term Debt $5.4B $5.7B $4.5B $3.3B $4.2B
Capital Leases -- -- -- -- --
Total Liabilities $12.5B $14.6B $12.9B $11.5B $12.1B
 
Common Stock $1.5B $1.6B $1.4B $1.4B $1.3B
Other Common Equity Adj $524.9M $571.6M $748.1M $701.1M $748.4M
Common Equity $7.7B $9.1B $9.6B $9.6B $9.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $556M $523.9M $606.6M $659.7M $676.5M
Total Equity $8.2B $9.7B $10.2B $10.2B $10.4B
 
Total Liabilities and Equity $20.8B $24.3B $23.1B $21.7B $22.5B
Cash and Short Terms $2B $2.9B $2.1B $2.3B $2.6B
Total Debt $6.8B $7.5B $5.9B $5.6B $5.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.8B $2.7B $1.9B $2.2B $2.3B
Short Term Investments $174.2M $110.7M $246.4M $152.4M $285.1M
Accounts Receivable, Net $3.3B $4.2B $3.7B $3.2B $3.4B
Inventory $2.2B $2.6B $3B $2.1B $1.9B
Prepaid Expenses -- -- -- -- --
Other Current Assets $163M $166.4M $148.1M $161.9M $168.7M
Total Current Assets $8B $10.5B $9.8B $8.5B $8.4B
 
Property Plant And Equipment $8.7B $9B $9.1B $9B $9.9B
Long-Term Investments $614.3M $826.2M $742.4M $958.4M $1.3B
Goodwill $1.9B $1.9B $1.7B $1.7B $1.6B
Other Intangibles $986.3M $884.8M $690.3M $579.9M $477.1M
Other Long-Term Assets $45M $118M $117M $102.3M $134.7M
Total Assets $20.8B $24.3B $23.1B $21.7B $22.5B
 
Accounts Payable $2.6B $3B $2.6B $2.3B $2.4B
Accrued Expenses $462.2M $461M $508.8M $474.6M $473M
Current Portion Of Long-Term Debt $1.4B $1.8B $327.3M $931.3M $574.2M
Current Portion Of Capital Lease Obligations $27.6M $29.2M $31.9M $34.6M $30M
Other Current Liabilities $501.1M $726.1M $955.3M $1B $890.3M
Total Current Liabilities $6.2B $7.8B $7.5B $7.4B $7.1B
 
Long-Term Debt $5.4B $5.7B $4.5B $3.3B $4.2B
Capital Leases -- -- -- -- --
Total Liabilities $12.5B $14.6B $12.9B $11.5B $12.1B
 
Common Stock $1.5B $1.6B $1.4B $1.4B $1.3B
Other Common Equity Adj $524.9M $571.6M $748.1M $701.1M $748.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $556M $523.9M $606.6M $659.7M $676.5M
Total Equity $8.2B $9.7B $10.2B $10.2B $10.4B
 
Total Liabilities and Equity $20.8B $24.3B $23.1B $21.7B $22.5B
Cash and Short Terms $2B $2.9B $2.1B $2.3B $2.6B
Total Debt $6.8B $7.5B $5.9B $5.6B $5.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.2B $2.9B $2.8B $1.4B $1.3B
Depreciation & Amoritzation $1.7B $2B $1.9B $1.9B $1.9B
Stock-Based Compensation $32.5M $25M $33.3M $23.9M $68.2M
Change in Accounts Receivable -$307.6M -$1.1B -$44.6M $541M -$430.2M
Change in Inventories -$460.6M -$834.9M -$729.7M $815.6M $55.5M
Cash From Operations $2.5B $2.9B $3.7B $3.7B $2.8B
 
Capital Expenditures $2.1B $2.6B $2.5B $1.8B $2.5B
Cash Acquisitions -$95.7M $842.3M -$4M -$28.9M -$51.2M
Cash From Investing -$2.1B -$1.8B -$2.5B -$1.8B -$2.6B
 
Dividends Paid (Ex Special Dividend) -$289.4M -$647.2M -$1B -$1.2B -$700M
Special Dividend Paid
Long-Term Debt Issued $6.8B $7.3B $7.5B $9.5B $7.7B
Long-Term Debt Repaid -$7.1B -$6.5B -$8.6B -$9.8B -$7.2B
Repurchase of Common Stock -- -$197.9M -$6.9M -- --
Other Financing Activities -$213.3M -$229.9M -$37.3M -$15.5M -$26.6M
Cash From Financing -$747.1M -$210.1M -$2.1B -$1.6B -$226.6M
 
Beginning Cash (CF) $2B $1.8B $2.6B $1.9B $2.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$267.7M $958.2M -$855.6M $327.5M -$12.2M
Ending Cash (CF) $1.8B $2.7B $2B $2.2B $2.4B
 
Levered Free Cash Flow $403.6M $315.1M $1.3B $1.9B $283.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $426.8M $1.3B $730.8M $413.5M $365.3M
Depreciation & Amoritzation $429.4M $499.5M $510.5M $492.1M $486.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $950.1M $1.2B $1.7B $1.5B $1.1B
 
Capital Expenditures $698.1M $715.6M $779.5M $432.1M $1.1B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$674.8M $195.2M -$764.5M -$385.4M -$992.4M
 
Dividends Paid (Ex Special Dividend) $926.1K $1.9M -$22.2M -$20.1M -$3.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$8.6B -$9.8B -$7.2B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.8M -$220.4M $8.5M $15.4M $9.9M
Cash From Financing -$498.4M -$566.7M -$635.7M -$781M -$65.5M
 
Beginning Cash (CF) $2B $1.9B $1.7B $2B $2.2B
Foreign Exchange Rate Adjustment $21.8M $8.9M -$160.7M -$235.2M $99.8M
Additions / Reductions -$223.1M $801.8M $334.5M $373.1M $50M
Ending Cash (CF) $1.8B $2.7B $2B $2.2B $2.4B
 
Levered Free Cash Flow $252M $457.6M $955.1M $1.1B $21.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.2B $2.9B $2.8B $1.4B $1.3B
Depreciation & Amoritzation $1.7B $2B $1.9B $1.9B $1.9B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.5B $2.9B $3.7B $3.7B $2.8B
 
Capital Expenditures $2.1B $2.6B $2.5B $1.8B $2.5B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.1B -$1.8B -$2.5B -$1.8B -$2.6B
 
Dividends Paid (Ex Special Dividend) -$289.4M -$647.2M -$1B -$1.2B -$700M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$213.3M -$229.9M -$37.3M -$15.5M -$26.6M
Cash From Financing -$747.1M -$210.1M -$2.1B -$1.6B -$226.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$267.7M $958.2M -$855.6M $327.5M -$12.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $403.6M $315.1M $1.3B $1.9B $283.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $2.9B $2.8B $1.4B $1.3B --
Depreciation & Amoritzation $2B $1.9B $1.9B $1.9B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.9B $3.7B $3.7B $2.8B --
 
Capital Expenditures $2.6B $2.5B $1.8B $2.5B --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.8B -$2.5B -$1.8B -$2.6B --
 
Dividends Paid (Ex Special Dividend) -$647.2M -$1B -$1.2B -$700M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$8.6B -$9.8B -$7.2B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$229.9M -$37.3M -$15.5M -$26.6M --
Cash From Financing -$210.1M -$2.1B -$1.6B -$226.6M --
 
Beginning Cash (CF) $8.3B $9.9B $7.9B $8.8B --
Foreign Exchange Rate Adjustment -$80M $248.4M -$30.7M $299.2M --
Additions / Reductions $958.2M -$855.6M $327.5M -$12.2M --
Ending Cash (CF) $9.2B $9.2B $8.1B $9B --
 
Levered Free Cash Flow $315.1M $1.3B $1.9B $283.8M --

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

GET BETTER TRADE IDEAS

Popular

What Do I Need to Know About Alcoa Stock?
What Do I Need to Know About Alcoa Stock?

Alcoa (AA) is a global leader in aluminum production. Based…

Is ROOT Stock the Next Big Thing?
Is ROOT Stock the Next Big Thing?

Root Holdings (NASDAQ:ROOT) is the parent company of Root Insurance,…

Is Okta a Good Stock to Buy?
Is Okta a Good Stock to Buy?

Okta (NASDAQ:OKTA) is used by some of the largest firms…

Stock Ideas

Sell
37
Is AAPL Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 31x

Sell
37
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 30x

Sell
31
Is NVDA Stock a Buy?

Market Cap: $2.3T
P/E Ratio: 32x

Alerts

Sell
45
RGC alert for Apr 5

Regencell Bioscience Holdings [RGC] is up 32.59% over the past day.

Sell
25
GDXU alert for Apr 5

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 27.33% over the past day.

Buy
76
SOXS alert for Apr 5

Direxion Daily Semiconductor Bear 3X Shares [SOXS] is up 23.96% over the past day.

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

Show me the best stock