Financhill
Buy
54

AVY Quote, Financials, Valuation and Earnings

Last price:
$178.80
Seasonality move :
3.29%
Day range:
$176.59 - $178.96
52-week range:
$174.91 - $233.48
Dividend yield:
1.97%
P/E ratio:
20.49x
P/S ratio:
1.65x
P/B ratio:
6.10x
Volume:
419.9K
Avg. volume:
730.5K
1-year change:
-17.28%
Market cap:
$14.1B
Revenue:
$8.8B
EPS (TTM):
$8.72
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $7B $8.4B $9B $8.4B $8.8B
Revenue Growth (YoY) -1.4% 20.61% 7.51% -7.47% 4.68%
 
Cost of Revenues $5B $6.1B $6.6B $6.1B $6.2B
Gross Profit $1.9B $2.3B $2.4B $2.3B $2.5B
Gross Profit Margin 27.59% 27.51% 26.6% 27.23% 28.9%
 
R&D Expenses -- $136.6M $136.1M $135.8M $137.8M
Selling, General & Admin $1.1B $1.1B $1.2B $1.2B $1.3B
Other Inc / (Exp) -$55.5M -$1.5M $10M -$150.1M -$44.9M
Operating Expenses $1.1B $1.2B $1.3B $1.3B $1.4B
Operating Income $862.8M $1.1B $1.1B $963.8M $1.1B
 
Net Interest Expenses $70M $70.2M $84.1M $119M $117M
EBT. Incl. Unusual Items $737.3M $992.6M $999.3M $694.7M $953.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $177.7M $248.6M $242.2M $191.7M $248.6M
Net Income to Company $555.9M $740.1M $757.1M $503M $704.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $555.9M $740.1M $757.1M $503M $704.9M
 
Basic EPS (Cont. Ops) $6.67 $8.93 $9.28 $6.23 $8.77
Diluted EPS (Cont. Ops) $6.61 $8.83 $9.21 $6.20 $8.73
Weighted Average Basic Share $83.4M $82.9M $81.6M $80.7M $80.4M
Weighted Average Diluted Share $84.1M $83.8M $82.2M $81.1M $80.7M
 
EBITDA $1B $1.3B $1.4B $1.1B $1.4B
EBIT $807.3M $1.1B $1.1B $813.7M $1.1B
 
Revenue (Reported) $7B $8.4B $9B $8.4B $8.8B
Operating Income (Reported) $862.8M $1.1B $1.1B $963.8M $1.1B
Operating Income (Adjusted) $807.3M $1.1B $1.1B $813.7M $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2B $2.2B $2B $2.1B $2.2B
Revenue Growth (YoY) 12.3% 9.66% -7.21% 4.18% 3.56%
 
Cost of Revenues $1.4B $1.6B $1.5B $1.5B $1.6B
Gross Profit $571.1M $585.1M $500.2M $596M $609.2M
Gross Profit Margin 28.69% 26.8% 24.69% 28.24% 27.87%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $301.8M $195.7M $176.2M $199.1M $191.5M
Other Inc / (Exp) $1.6M $11.2M $3.8M -$29.8M -$9.3M
Operating Expenses $301.8M $332.3M $312.3M $334.9M $329.3M
Operating Income $269.3M $252.8M $187.9M $261.1M $279.9M
 
Net Interest Expenses $15.6M $20M $22.5M $29.7M $29.2M
EBT. Incl. Unusual Items $255.3M $244M $169.2M $201.6M $241.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $62.9M $60.9M $46.3M $58.5M $67.4M
Net Income to Company $191.5M $182.7M $122.9M $143.1M $174M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $191.5M $182.7M $122.9M $143.1M $174M
 
Basic EPS (Cont. Ops) $2.30 $2.21 $1.52 $1.78 $2.18
Diluted EPS (Cont. Ops) $2.28 $2.19 $1.51 $1.77 $2.16
Weighted Average Basic Share $83.4M $82.6M $81M $80.7M $80.1M
Weighted Average Diluted Share $84.4M $83.5M $81.6M $80.8M $80.1M
 
EBITDA $326.4M $336.6M $265.2M $308.3M $348.8M
EBIT $270.9M $264M $191.7M $231.3M $270.6M
 
Revenue (Reported) $2B $2.2B $2B $2.1B $2.2B
Operating Income (Reported) $269.3M $252.8M $187.9M $261.1M $279.9M
Operating Income (Adjusted) $270.9M $264M $191.7M $231.3M $270.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $7B $8.4B $9B $8.4B $8.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5B $6.1B $6.6B $6.1B $6.2B
Gross Profit $1.9B $2.3B $2.4B $2.3B $2.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.1B $1.2B $1.2B $1.3B
Other Inc / (Exp) -$55.5M -$1.5M $10M -$150.3M -$44.9M
Operating Expenses $1.1B $1.2B $1.3B $1.3B $1.4B
Operating Income $862.8M $1.1B $1.1B $963.8M $1.1B
 
Net Interest Expenses $70M $70.2M $84.1M $119M $117M
EBT. Incl. Unusual Items $737.3M $992.6M $999.3M $694.7M $953.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $177.7M $248.6M $242.2M $191.7M $248.6M
Net Income to Company $555.9M $740.1M $757.1M $503M $704.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $555.9M $740.1M $757.1M $503M $704.9M
 
Basic EPS (Cont. Ops) $6.67 $8.92 $9.29 $6.24 $8.77
Diluted EPS (Cont. Ops) $6.62 $8.84 $9.21 $6.21 $8.72
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1B $1.3B $1.4B $1.1B $1.4B
EBIT $807.3M $1.1B $1.1B $813.7M $1.1B
 
Revenue (Reported) $7B $8.4B $9B $8.4B $8.8B
Operating Income (Reported) $862.8M $1.1B $1.1B $963.8M $1.1B
Operating Income (Adjusted) $807.3M $1.1B $1.1B $813.7M $1.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $8.4B $9B $8.4B $8.8B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.1B $6.6B $6.1B $6.2B --
Gross Profit $2.3B $2.4B $2.3B $2.5B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.2B $1.2B $1.3B --
Other Inc / (Exp) -$1.5M $10M -$150.3M -$44.9M --
Operating Expenses $1.2B $1.3B $1.3B $1.4B --
Operating Income $1.1B $1.1B $963.8M $1.1B --
 
Net Interest Expenses $70.2M $84.1M $119M $117M --
EBT. Incl. Unusual Items $992.6M $999.3M $694.7M $953.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $248.6M $242.2M $191.7M $248.6M --
Net Income to Company $740.1M $757.1M $503M $704.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $740.1M $757.1M $503M $704.9M --
 
Basic EPS (Cont. Ops) $8.92 $9.29 $6.24 $8.77 --
Diluted EPS (Cont. Ops) $8.84 $9.21 $6.21 $8.72 --
Weighted Average Basic Share $331.6M $326.3M $322.9M $321.7M --
Weighted Average Diluted Share $334.9M $328.6M $324.3M $322.9M --
 
EBITDA $1.3B $1.4B $1.1B $1.4B --
EBIT $1.1B $1.1B $813.7M $1.1B --
 
Revenue (Reported) $8.4B $9B $8.4B $8.8B --
Operating Income (Reported) $1.1B $1.1B $963.8M $1.1B --
Operating Income (Adjusted) $1.1B $1.1B $813.7M $1.1B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $252.3M $162.7M $167.2M $215M $329.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2B $1.4B $1.4B $1.4B $1.5B
Inventory $717.2M $907.2M $1B $920.7M $978.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $211.5M $240.2M $230.5M $245.4M $305.3M
Total Current Assets $2.4B $2.7B $2.8B $2.8B $3.1B
 
Property Plant And Equipment $1.3B $1.5B $1.5B $1.6B $1.6B
Long-Term Investments -- -- -- -- --
Goodwill $1.1B $1.9B $1.9B $2B $2B
Other Intangibles $224.9M $911.4M $840.3M $849.1M $755.3M
Other Long-Term Assets $765M $836.2M $810.5M $809.6M $897.3M
Total Assets $6.1B $8B $8B $8.2B $8.4B
 
Accounts Payable $1.1B $1.3B $1.3B $1.3B $1.3B
Accrued Expenses $379.2M $475.3M $402.3M $355.8M $446.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $344.9M $380.1M $383.4M $386.8M $408.1M
Total Current Liabilities $1.9B $2.5B $2.8B $2.7B $2.9B
 
Long-Term Debt $2.1B $2.8B $2.5B $2.6B $2.6B
Capital Leases -- -- -- -- --
Total Liabilities $4.6B $6B $5.9B $6.1B $6.1B
 
Common Stock $124.1M $124.1M $124.1M $124.1M $124.1M
Other Common Equity Adj -$349.6M -$282.9M -$364M -$408.1M -$456.1M
Common Equity $1.5B $1.9B $2B $2.1B $2.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.5B $1.9B $2B $2.1B $2.3B
 
Total Liabilities and Equity $6.1B $8B $8B $8.2B $8.4B
Cash and Short Terms $252.3M $162.7M $167.2M $215M $329.1M
Total Debt $2.1B $3.1B $3.1B $3.2B $3.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $252.3M $162.7M $167.2M $215M $329.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2B $1.4B $1.4B $1.4B $1.5B
Inventory $717.2M $907.2M $1B $920.7M $978.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $211.5M $240.2M $230.5M $245.4M $305.3M
Total Current Assets $2.4B $2.7B $2.8B $2.8B $3.1B
 
Property Plant And Equipment $1.3B $1.5B $1.5B $1.6B $1.6B
Long-Term Investments -- -- -- -- --
Goodwill $1.1B $1.9B $1.9B $2B $2B
Other Intangibles $224.9M $911.4M $840.3M $849.1M $755.3M
Other Long-Term Assets $765M $836.2M $810.5M $809.6M $897.3M
Total Assets $6.1B $8B $8B $8.2B $8.4B
 
Accounts Payable $1.1B $1.3B $1.3B $1.3B $1.3B
Accrued Expenses $379.2M $475.3M $402.3M $355.8M $446.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $344.9M $380.1M $383.4M $386.8M $408.1M
Total Current Liabilities $1.9B $2.5B $2.8B $2.7B $2.9B
 
Long-Term Debt $2.1B $2.8B $2.5B $2.6B $2.6B
Capital Leases -- -- -- -- --
Total Liabilities $4.6B $6B $5.9B $6.1B $6.1B
 
Common Stock $124.1M $124.1M $124.1M $124.1M $124.1M
Other Common Equity Adj -$349.6M -$282.9M -$364M -$408.1M -$456.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.5B $1.9B $2B $2.1B $2.3B
 
Total Liabilities and Equity $6.1B $8B $8B $8.2B $8.4B
Cash and Short Terms $252.3M $162.7M $167.2M $215M $329.1M
Total Debt $2.1B $3.1B $3.1B $3.2B $3.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $555.9M $740.1M $757.1M $503M $704.9M
Depreciation & Amoritzation $205.3M $244.1M $290.7M $298.4M $312.2M
Stock-Based Compensation $24M $37.2M $47.4M $22.3M $28.7M
Change in Accounts Receivable $14.7M -$113.2M -$22.1M -$16.7M -$107.3M
Change in Inventories -$6M -$182.7M -$140.7M $111.7M -$90.7M
Cash From Operations $751.3M $1B $961M $826M $938.8M
 
Capital Expenditures $218.6M $272.1M $298.5M $285.1M $239.8M
Cash Acquisitions -$350.4M -$1.5B -$38.4M -$224.9M -$3.8M
Cash From Investing -$554.2M -$1.7B -$332.7M -$459M -$243.1M
 
Dividends Paid (Ex Special Dividend) -$196.8M -$220.6M -$238.9M -$256.7M -$277.5M
Special Dividend Paid
Long-Term Debt Issued $993.7M $791.7M -- $394.9M $539.2M
Long-Term Debt Repaid -$880.6M -$13.4M -$6.3M -$255.9M -$308.1M
Repurchase of Common Stock -$104.3M -$180.9M -$379.5M -$137.5M -$247.5M
Other Financing Activities -$19.7M -$31.7M -$25.1M -$25.4M -$13.2M
Cash From Financing -$207.7M $604.3M -$615.2M -$317.2M -$576.1M
 
Beginning Cash (CF) $253.7M $252.3M $162.7M $167.2M $215M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$10.6M -$86.8M $13.1M $49.8M $119.6M
Ending Cash (CF) $252.3M $162.7M $167.2M $215M $329.1M
 
Levered Free Cash Flow $532.7M $774.7M $662.5M $540.9M $699M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $191.5M $182.7M $122.9M $143.1M $174M
Depreciation & Amoritzation $55.5M $72.6M $73.5M $77M $78.2M
Stock-Based Compensation $11.9M $10.1M $12.9M $4.9M $4.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $309.5M $284M $345.8M $311.9M $351.2M
 
Capital Expenditures $113.1M $131.7M $101.4M $96.8M $78.4M
Cash Acquisitions -$87.6M -$2.4M -$1.4M -$21.2M -$1.9M
Cash From Investing -$191.3M -$132.2M -$102.7M -$114.8M -$73.6M
 
Dividends Paid (Ex Special Dividend) -$51.6M -$56.3M -$60.6M -$65.2M -$70.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -$332.2M -- -- $539.2M
Long-Term Debt Repaid -$54.6M -$5.4M -$1.9M -$1.7M -$2.9M
Repurchase of Common Stock -$52.1M -$54.9M -$60.9M -$20.4M -$140M
Other Financing Activities $300K -$6.2M -- -- -$5M
Cash From Financing -$158M -$195.8M -$204.7M -$194.5M -$156.3M
 
Beginning Cash (CF) $284.7M $207.2M $128.2M $209.9M $212.7M
Foreign Exchange Rate Adjustment $7.4M -$500K $600K $2.5M -$4.9M
Additions / Reductions -$39.8M -$44M $38.4M $2.6M $121.3M
Ending Cash (CF) $252.3M $162.7M $167.2M $215M $329.1M
 
Levered Free Cash Flow $196.4M $152.3M $244.4M $215.1M $272.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $555.9M $740.1M $757.1M $503M $704.9M
Depreciation & Amoritzation $205.3M $244.1M $290.7M $298.4M $312.2M
Stock-Based Compensation $24M $37.2M $47.4M $22.3M $28.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $751.3M $1B $961M $826M $938.8M
 
Capital Expenditures $218.6M $272.1M $298.5M $285.1M $239.8M
Cash Acquisitions -$350.4M -$1.5B -$38.4M -$224.9M -$3.8M
Cash From Investing -$554.2M -$1.7B -$332.7M -$459M -$243.1M
 
Dividends Paid (Ex Special Dividend) -$196.8M -$220.6M -$238.9M -$256.7M -$277.5M
Special Dividend Paid
Long-Term Debt Issued $993.7M -- -- $394.9M $539.2M
Long-Term Debt Repaid -$880.6M -$13.4M -$6.3M -$255.9M -$308.1M
Repurchase of Common Stock -$104.3M -$180.9M -$379.5M -$137.5M -$247.5M
Other Financing Activities -$19.7M -$31.7M -$25.1M -$25.4M -$13.2M
Cash From Financing -$207.7M $604.3M -$615.2M -$317.2M -$576.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$10.6M -$86.8M $13.1M $49.8M $119.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $532.7M $774.7M $662.5M $540.9M $699M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $740.1M $757.1M $503M $704.9M --
Depreciation & Amoritzation $244.1M $290.7M $298.4M $312.2M --
Stock-Based Compensation $37.2M $47.4M $22.3M $28.7M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1B $961M $826M $938.8M --
 
Capital Expenditures $272.1M $298.5M $285.1M $239.8M --
Cash Acquisitions -$1.5B -$38.4M -$224.9M -$3.8M --
Cash From Investing -$1.7B -$332.7M -$459M -$243.1M --
 
Dividends Paid (Ex Special Dividend) -$220.6M -$238.9M -$256.7M -$277.5M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $791.7M -- $394.9M $539.2M --
Long-Term Debt Repaid -$13.4M -$6.3M -$255.9M -$308.1M --
Repurchase of Common Stock -$180.9M -$379.5M -$137.5M -$247.5M --
Other Financing Activities -$31.7M -$25.1M -$25.4M -$13.2M --
Cash From Financing $604.3M -$615.2M -$317.2M -$576.1M --
 
Beginning Cash (CF) $1.1B $602.8M $945.5M $822.2M --
Foreign Exchange Rate Adjustment -$2.8M -$8.6M -$2M -$5.5M --
Additions / Reductions -$86.8M $13.1M $49.8M $119.6M --
Ending Cash (CF) $1B $607.3M $993.3M $936.3M --
 
Levered Free Cash Flow $774.7M $662.5M $540.9M $699M --

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

GET BETTER TRADE IDEAS

Popular

Is Goldman Sachs Stock a Buy Sell or Hold?
Is Goldman Sachs Stock a Buy Sell or Hold?

When the Federal Reserve started hiking rates in 2022, banks’…

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

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

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

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

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock