Financhill
Sell
49

BBY Quote, Financials, Valuation and Earnings

Last price:
$75.71
Seasonality move :
8.17%
Day range:
$73.28 - $76.29
52-week range:
$69.29 - $103.71
Dividend yield:
4.98%
P/E ratio:
17.74x
P/S ratio:
0.39x
P/B ratio:
5.70x
Volume:
2.1M
Avg. volume:
3.7M
1-year change:
-5.54%
Market cap:
$16B
Revenue:
$41.5B
EPS (TTM):
$4.27
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $47.3B $51.8B $46.3B $43.5B $41.5B
Revenue Growth (YoY) 8.31% 9.52% -10.55% -6.15% -4.43%
 
Cost of Revenues $36.7B $40.1B $36.4B $33.8B $32.1B
Gross Profit $10.6B $11.6B $9.9B $9.6B $9.4B
Gross Profit Margin 22.37% 22.49% 21.41% 22.1% 22.6%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.9B $8.6B $8B $7.9B $7.7B
Other Inc / (Exp) -$216M $44M -$119M -$54M -$388M
Operating Expenses $7.9B $8.6B $8B $7.9B $7.7B
Operating Income $2.6B $3B $1.9B $1.7B $1.7B
 
Net Interest Expenses $52M $25M $35M $52M $51M
EBT. Incl. Unusual Items $2.4B $3B $1.8B $1.6B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $579M $574M $370M $381M $372M
Net Income to Company $1.8B $2.5B $1.4B $1.2B $927M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.8B $2.5B $1.4B $1.2B $927M
 
Basic EPS (Cont. Ops) $6.93 $9.94 $6.31 $5.70 $4.31
Diluted EPS (Cont. Ops) $6.84 $9.84 $6.29 $5.68 $4.28
Weighted Average Basic Share $259.6M $246.8M $224.8M $217.7M $215.2M
Weighted Average Diluted Share $263M $249.3M $225.7M $218.5M $216.6M
 
EBITDA $3.3B $3.9B $2.7B $2.6B $2.2B
EBIT $2.4B $3B $1.8B $1.7B $1.3B
 
Revenue (Reported) $47.3B $51.8B $46.3B $43.5B $41.5B
Operating Income (Reported) $2.6B $3B $1.9B $1.7B $1.7B
Operating Income (Adjusted) $2.4B $3B $1.8B $1.7B $1.3B
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $16.9B $16.4B $14.7B $14.6B $13.9B
Revenue Growth (YoY) 11.46% -3.38% -9.96% -0.6% -4.77%
 
Cost of Revenues $13.4B $13.1B $11.8B $11.6B $11B
Gross Profit $3.5B $3.3B $2.9B $3B $2.9B
Gross Profit Margin 20.92% 20.24% 19.95% 20.49% 20.92%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.4B $2.5B $2.3B $2.3B $2.2B
Other Inc / (Exp) -$123M -$2M -$60M -$132M -$449M
Operating Expenses $2.4B $2.5B $2.3B $2.3B $2.2B
Operating Income $1.2B $808M $683M $730M $685M
 
Net Interest Expenses $9M $6M $12M $14M $13M
EBT. Incl. Unusual Items $1B $800M $611M $584M $223M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $227M $172M $118M $124M $106M
Net Income to Company $816M $626M $495M $460M $117M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $816M $626M $495M $460M $117M
 
Basic EPS (Cont. Ops) $3.15 $2.65 $2.24 $2.13 $0.55
Diluted EPS (Cont. Ops) $3.10 $2.62 $2.23 $2.12 $0.54
Weighted Average Basic Share $260.5M $237.5M $221.5M $215.6M $213.7M
Weighted Average Diluted Share $264.5M $238.5M $222.1M $216.7M $214.8M
 
EBITDA $1.3B $1B $862M $819M $452M
EBIT $1.1B $806M $623M $598M $236M
 
Revenue (Reported) $16.9B $16.4B $14.7B $14.6B $13.9B
Operating Income (Reported) $1.2B $808M $683M $730M $685M
Operating Income (Adjusted) $1.1B $806M $623M $598M $236M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $47.3B $51.8B $46.3B $43.5B $41.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $36.7B $40.1B $36.4B $33.8B $32.1B
Gross Profit $10.6B $11.6B $9.9B $9.6B $9.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.9B $8.6B $8B $7.9B $7.7B
Other Inc / (Exp) -$216M $44M -$119M -$54M -$388M
Operating Expenses $7.9B $8.6B $8B $7.9B $7.7B
Operating Income $2.6B $3B $1.9B $1.7B $1.7B
 
Net Interest Expenses $52M $25M $35M $52M $51M
EBT. Incl. Unusual Items $2.4B $3B $1.8B $1.6B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $579M $574M $370M $381M $372M
Net Income to Company $1.8B $2.5B $1.4B $1.2B $927M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.8B $2.5B $1.4B $1.2B $927M
 
Basic EPS (Cont. Ops) $6.93 $9.95 $6.33 $5.70 $4.31
Diluted EPS (Cont. Ops) $6.84 $9.84 $6.29 $5.69 $4.27
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.3B $3.9B $2.7B $2.6B $2.2B
EBIT $2.4B $3B $1.8B $1.7B $1.3B
 
Revenue (Reported) $47.3B $51.8B $46.3B $43.5B $41.5B
Operating Income (Reported) $2.6B $3B $1.9B $1.7B $1.7B
Operating Income (Adjusted) $2.4B $3B $1.8B $1.7B $1.3B
Period Ending 2022-01-31 2023-01-31 2024-01-31 2025-01-31 2026-01-31
Revenue $51.8B $46.3B $43.5B $41.5B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $40.1B $36.4B $33.8B $32.1B --
Gross Profit $11.6B $9.9B $9.6B $9.4B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.6B $8B $7.9B $7.7B --
Other Inc / (Exp) $44M -$119M -$54M -$388M --
Operating Expenses $8.6B $8B $7.9B $7.7B --
Operating Income $3B $1.9B $1.7B $1.7B --
 
Net Interest Expenses $25M $35M $52M $51M --
EBT. Incl. Unusual Items $3B $1.8B $1.6B $1.3B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $574M $370M $381M $372M --
Net Income to Company $2.5B $1.4B $1.2B $927M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.5B $1.4B $1.2B $927M --
 
Basic EPS (Cont. Ops) $9.95 $6.33 $5.70 $4.31 --
Diluted EPS (Cont. Ops) $9.84 $6.29 $5.69 $4.27 --
Weighted Average Basic Share $987.2M $899.2M $870.9M $860.7M --
Weighted Average Diluted Share $997.1M $902.8M $873.9M $865.8M --
 
EBITDA $3.9B $2.7B $2.6B $2.2B --
EBIT $3B $1.8B $1.7B $1.3B --
 
Revenue (Reported) $51.8B $46.3B $43.5B $41.5B --
Operating Income (Reported) $3B $1.9B $1.7B $1.7B --
Operating Income (Adjusted) $3B $1.8B $1.7B $1.3B --
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $5.5B $2.9B $1.9B $1.4B $1.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1B $1B $1.1B $939M $1B
Inventory $5.6B $6B $5.1B $5B $5.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $373M $596M $647M $553M $517M
Total Current Assets $12.5B $10.5B $8.8B $7.9B $8.2B
 
Property Plant And Equipment $4.9B $4.9B $5.1B $5B $5B
Long-Term Investments -- -- -- -- --
Goodwill $986M $1.4B $1.4B $1.4B $908M
Other Intangibles $301M $275M $189M $128M $91M
Other Long-Term Assets $368M $402M $331M $541M $604M
Total Assets $19.1B $17.5B $15.8B $15B $14.8B
 
Accounts Payable $7B $6.8B $5.7B $4.6B $5B
Accrued Expenses $972M $946M $843M $902M $741M
Current Portion Of Long-Term Debt $110M -- -- -- $10M
Current Portion Of Capital Lease Obligations $707M $661M $654M $631M $627M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $10.5B $10.7B $9B $7.9B $8B
 
Long-Term Debt $1.1B $1.2B $1.2B $1.2B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $14.5B $14.5B $13B $11.9B $12B
 
Common Stock $26M $23M $22M $22M $22M
Other Common Equity Adj $328M $329M $322M $317M $300M
Common Equity $4.6B $3B $2.8B $3.1B $2.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.6B $3B $2.8B $3.1B $2.8B
 
Total Liabilities and Equity $19.1B $17.5B $15.8B $15B $14.8B
Cash and Short Terms $5.5B $2.9B $1.9B $1.4B $1.6B
Total Debt $1.2B $1.2B $1.2B $1.2B $1.1B
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $5.5B $2.9B $1.9B $1.4B $1.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1B $1B $1.1B $939M $1B
Inventory $5.6B $6B $5.1B $5B $5.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $373M $596M $647M $553M $517M
Total Current Assets $12.5B $10.5B $8.8B $7.9B $8.2B
 
Property Plant And Equipment $4.9B $4.9B $5.1B $5B $5B
Long-Term Investments -- -- -- -- --
Goodwill $986M $1.4B $1.4B $1.4B $908M
Other Intangibles $301M $275M $189M $128M $91M
Other Long-Term Assets $368M $402M $331M $541M $604M
Total Assets $19.1B $17.5B $15.8B $15B $14.8B
 
Accounts Payable $7B $6.8B $5.7B $4.6B $5B
Accrued Expenses $972M $946M $843M $902M $741M
Current Portion Of Long-Term Debt $110M -- -- -- $10M
Current Portion Of Capital Lease Obligations $707M $661M $654M $631M $627M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $10.5B $10.7B $9B $7.9B $8B
 
Long-Term Debt $1.1B $1.2B $1.2B $1.2B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $14.5B $14.5B $13B $11.9B $12B
 
Common Stock $26M $23M $22M $22M $22M
Other Common Equity Adj $328M $329M $322M $317M $300M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.6B $3B $2.8B $3.1B $2.8B
 
Total Liabilities and Equity $19.1B $17.5B $15.8B $15B $14.8B
Cash and Short Terms $5.5B $2.9B $1.9B $1.4B $1.6B
Total Debt $1.2B $1.2B $1.2B $1.2B $1.1B
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $1.8B $2.5B $1.4B $1.2B $927M
Depreciation & Amoritzation $839M $869M $918M $923M $866M
Stock-Based Compensation $135M $141M $138M $145M $139M
Change in Accounts Receivable $73M $17M -$103M $204M -$111M
Change in Inventories -$435M -$328M $809M $178M -$155M
Cash From Operations $4.9B $3.3B $1.8B $1.5B $2.1B
 
Capital Expenditures $713M $737M $930M $795M $706M
Cash Acquisitions -- -$468M -- $14M --
Cash From Investing -$788M -$1.4B -$962M -$781M -$704M
 
Dividends Paid (Ex Special Dividend) -$568M -$688M -$789M -$801M -$807M
Special Dividend Paid
Long-Term Debt Issued $1.9B -- -- -- --
Long-Term Debt Repaid -$1.9B -$133M -$19M -$19M -$17M
Repurchase of Common Stock -$312M -$3.5B -$1B -$340M -$500M
Other Financing Activities -- -$3M -- -$3M -$2M
Cash From Financing -$876M -$4.3B -$1.8B -$1.1B -$1.3B
 
Beginning Cash (CF) $2.4B $5.6B $3.2B $2.3B $1.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.3B -$2.4B -$944M -$455M $85M
Ending Cash (CF) $5.6B $3.2B $2.3B $1.8B $1.9B
 
Levered Free Cash Flow $4.2B $2.5B $894M $675M $1.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $1.8B $2.5B $1.4B $1.2B $927M
Depreciation & Amoritzation $839M $869M $918M $923M $866M
Stock-Based Compensation $135M $141M $138M $145M $139M
Change in Accounts Receivable $73M $17M -$103M $204M -$111M
Change in Inventories -$435M -$328M $809M $178M -$155M
Cash From Operations $4.9B $3.3B $1.8B $1.5B $2.1B
 
Capital Expenditures $713M $737M $930M $795M $706M
Cash Acquisitions -- -- -- $14M --
Cash From Investing -$788M -$1.4B -$962M -$781M -$704M
 
Dividends Paid (Ex Special Dividend) -$568M -$688M -$789M -$801M -$807M
Special Dividend Paid
Long-Term Debt Issued $1.9B -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$312M -$3.5B -$1B -$340M -$500M
Other Financing Activities -- -$3M -- -- --
Cash From Financing -$876M -$4.3B -$1.8B -$1.1B -$1.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.3B -$2.4B -$944M -$455M $85M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $4.2B $2.5B $894M $675M $1.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Should I Buy Alcoa Stock?
Should I Buy Alcoa Stock?

Alcoa (AA) finds itself in an interesting position in early…

Where Will Nu Holdings Stock Be in 2030?
Where Will Nu Holdings Stock Be in 2030?

Despite fast growth, high profitability and an extraordinary runway ahead,…

Is it Too Late to Buy United Airlines Stock?
Is it Too Late to Buy United Airlines Stock?

United Airlines (NASDAQ:UAL) has thoroughly outpaced the broader stock market…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 37x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
42
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 37x

Alerts

Buy
52
NUTX alert for Apr 2

Nutex Health [NUTX] is up 5.41% over the past day.

Buy
52
PVH alert for Apr 2

PVH [PVH] is up 1.81% over the past day.

Sell
15
PCVX alert for Apr 2

Vaxcyte [PCVX] is up 4.47% over the past day.

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

Show me the best stock