Financhill
Buy
51

ALGN Quote, Financials, Valuation and Earnings

Last price:
$206.64
Seasonality move :
8.11%
Day range:
$210.60 - $214.98
52-week range:
$196.09 - $335.40
Dividend yield:
0%
P/E ratio:
36.02x
P/S ratio:
4.01x
P/B ratio:
3.99x
Volume:
1.4M
Avg. volume:
737.7K
1-year change:
-19.47%
Market cap:
$15.8B
Revenue:
$3.9B
EPS (TTM):
$5.86
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2.4B $2.5B $4B $3.7B $3.9B
Revenue Growth (YoY) 22.39% 2.71% 59.9% -5.51% 3.42%
 
Cost of Revenues $662.9M $708.7M $1B $1.1B $1.2B
Gross Profit $1.7B $1.8B $2.9B $2.6B $2.7B
Gross Profit Margin 72.46% 71.33% 74.26% 70.52% 70.09%
 
R&D Expenses $157.4M $175.3M $250.3M $305.3M $346.8M
Selling, General & Admin $1.1B $1.2B $1.7B $1.7B $1.7B
Other Inc / (Exp) $35.7M -$11.3M $32.9M -$60.4M -$32.7M
Operating Expenses $1.2B $1.4B $2B $2B $2.1B
Operating Income $514.5M $387.2M $976.4M $654M $656.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $562.7M $378.9M $1B $599.1M $641.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $112.3M -$1.4B $240.4M $237.5M $196.2M
Net Income to Company $442.8M $1.8B $772M $361.6M $445.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $442.8M $1.8B $772M $361.6M $445.1M
 
Basic EPS (Cont. Ops) $5.57 $22.55 $9.78 $4.62 $5.82
Diluted EPS (Cont. Ops) $5.53 $22.41 $9.69 $4.61 $5.81
Weighted Average Basic Share $79.4M $78.8M $78.9M $78.2M $76.4M
Weighted Average Diluted Share $80.1M $79.2M $79.7M $78.4M $76.6M
 
EBITDA $593.5M $480.7M $1.1B $779.8M $799.1M
EBIT $514.5M $387.2M $976.4M $654M $656.7M
 
Revenue (Reported) $2.4B $2.5B $4B $3.7B $3.9B
Operating Income (Reported) $514.5M $387.2M $976.4M $654M $656.7M
Operating Income (Adjusted) $514.5M $387.2M $976.4M $654M $656.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $734.1M $1B $890.3M $960.2M $977.9M
Revenue Growth (YoY) 20.88% 38.38% -12.36% 7.85% 1.84%
 
Cost of Revenues $200.1M $260.8M $271.2M $297.1M $296.1M
Gross Profit $534.1M $755.2M $619.2M $663.1M $681.8M
Gross Profit Margin 72.75% 74.33% 69.54% 69.06% 69.72%
 
R&D Expenses $44.5M $65.6M $77M $88.7M $85.3M
Selling, General & Admin $312.5M $428.4M $398.5M $408M $434.1M
Other Inc / (Exp) $7.1M $427K -$22.7M -$9.8M -$437K
Operating Expenses $357M $494M $475.5M $496.7M $519.4M
Operating Income $177.1M $261.2M $143.7M $166.3M $162.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $184.5M $262M $122.6M $162.1M $165.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $45.2M $81M $49.9M $40.7M $50M
Net Income to Company $139.4M $181M $72.7M $121.4M $116M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $139.4M $181M $72.7M $121.4M $116M
 
Basic EPS (Cont. Ops) $1.77 $2.29 $0.93 $1.59 $1.55
Diluted EPS (Cont. Ops) $1.76 $2.28 $0.93 $1.58 $1.55
Weighted Average Basic Share $78.8M $78.9M $78.1M $76.6M $74.7M
Weighted Average Diluted Share $79.2M $79.5M $78.2M $76.8M $74.8M
 
EBITDA $201.6M $288.8M $175.8M $203.4M $200.2M
EBIT $177.1M $261.2M $143.7M $166.3M $162.4M
 
Revenue (Reported) $734.1M $1B $890.3M $960.2M $977.9M
Operating Income (Reported) $177.1M $261.2M $143.7M $166.3M $162.4M
Operating Income (Adjusted) $177.1M $261.2M $143.7M $166.3M $162.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.3B $3.8B $3.9B $3.8B $4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $662.5M $954.8M $1.1B $1.2B $1.2B
Gross Profit $1.6B $2.8B $2.8B $2.7B $2.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $167.7M $226.7M $294.2M $348.2M $351.5M
Selling, General & Admin $1.1B $1.6B $1.7B $1.7B $1.7B
Other Inc / (Exp) -$10.6M $35.5M -$50.4M -$27.3M -$55.1M
Operating Expenses $1.3B $1.8B $2B $2.1B $2.1B
Operating Income $325.1M $968.7M $750.8M $595.9M $679.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $320.2M $1B $703.7M $583.6M $641.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.4B $266.9M $193M $220.8M $199.5M
Net Income to Company $1.7B $740M $510.8M $362.8M $441.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.7B $740M $510.8M $362.8M $441.6M
 
Basic EPS (Cont. Ops) $22.11 $9.38 $6.50 $4.73 $5.87
Diluted EPS (Cont. Ops) $21.98 $9.30 $6.47 $4.72 $5.86
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $415.7M $1.1B $872.5M $738.3M $820.2M
EBIT $325.1M $968.7M $750.8M $595.9M $679.5M
 
Revenue (Reported) $2.3B $3.8B $3.9B $3.8B $4B
Operating Income (Reported) $325.1M $968.7M $750.8M $595.9M $679.5M
Operating Income (Adjusted) $325.1M $968.7M $750.8M $595.9M $679.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.6B $2.9B $2.8B $2.9B $3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $484.6M $730.7M $817M $868.2M $901.6M
Gross Profit $1.2B $2.2B $2B $2B $2.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $126.4M $177.8M $221.7M $264.7M $269.3M
Selling, General & Admin $852.4M $1.3B $1.3B $1.3B $1.3B
Other Inc / (Exp) -$12.4M $34.5M -$48.8M -$15.7M -$38.2M
Operating Expenses $978.8M $1.4B $1.5B $1.6B $1.6B
Operating Income $174M $755.5M $529.9M $471.8M $494.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $164.4M $792.4M $483.7M $468.3M $468.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.5B $211.4M $163.9M $147.3M $150.6M
Net Income to Company $1.6B $581.1M $319.8M $321M $317.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.6B $581.1M $319.8M $321M $317.6M
 
Basic EPS (Cont. Ops) $20.57 $7.36 $4.08 $4.19 $4.23
Diluted EPS (Cont. Ops) $20.45 $7.30 $4.07 $4.18 $4.22
Weighted Average Basic Share $236.2M $236.9M $235.2M $230M $225.1M
Weighted Average Diluted Share $237M $239M $236M $230.6M $225.3M
 
EBITDA $242.8M $834.6M $622M $580.5M $601.6M
EBIT $174M $755.5M $529.9M $471.8M $494.7M
 
Revenue (Reported) $1.6B $2.9B $2.8B $2.9B $3B
Operating Income (Reported) $174M $755.5M $529.9M $471.8M $494.7M
Operating Income (Adjusted) $174M $755.5M $529.9M $471.8M $494.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $550.4M $960.8M $1.1B $942.1M $937.4M
Short Term Investments $318.2M -- $72M $57.5M $35.3M
Accounts Receivable, Net $550.3M $657.7M $897.2M $859.7M $903.4M
Inventory $112.1M $139.2M $230.2M $338.8M $296.9M
Prepaid Expenses $11.8M $30.1M $70.2M $69.1M $52.5M
Other Current Assets $24.4M $61.7M $31.5M $16.8M $77.3M
Total Current Assets $1.6B $1.8B $2.5B $2.4B $2.4B
 
Property Plant And Equipment $688M $817.3M $1.2B $1.4B $1.4B
Long-Term Investments -- -- $125.3M $42M $8M
Goodwill $63.9M $444.8M $418.5M $407.6M $419.5M
Other Intangibles $11.8M $130.1M $109.7M $95.7M $82.1M
Other Long-Term Assets $39.6M $35.2M $57.5M $55.8M $128.7M
Total Assets $2.5B $4.8B $5.9B $5.9B $6.1B
 
Accounts Payable $87.3M $142.1M $163.9M $127.9M $113.1M
Accrued Expenses $290.1M $353.7M $550.8M $353.5M $458M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $15.7M $21.7M $22.7M $26.6M $29.7M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $971M $1.3B $1.9B $1.9B $2.1B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $1.6B $2.3B $2.3B $2.5B
 
Common Stock $8K $8K $8K $8K $7K
Other Common Equity Adj -$688K $43.5M $4.3M -$10.3M $21.2M
Common Equity $1.3B $3.2B $3.6B $3.6B $3.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.3B $3.2B $3.6B $3.6B $3.6B
 
Total Liabilities and Equity $2.5B $4.8B $5.9B $5.9B $6.1B
Cash and Short Terms $868.6M $960.8M $1.2B $999.6M $972.7M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $615.5M $1.2B $1B $1.2B $1B
Short Term Investments -- -- $46.2M $44.8M --
Accounts Receivable, Net $626M $855M $859.6M $904.2M $1B
Inventory $123.1M $207.1M $320.9M $296.2M $254.1M
Prepaid Expenses $38.9M -- $50.6M $59.5M $73M
Other Current Assets -- $155.3M $46.6M $34.2M $68.8M
Total Current Assets $1.5B $2.5B $2.5B $2.7B $2.6B
 
Property Plant And Equipment $787M $1.1B $1.3B $1.4B $1.4B
Long-Term Investments -- -- $50.3M $18.1M --
Goodwill $427.3M $426.6M $377.6M $404.3M $471.5M
Other Intangibles $128.6M $115.8M $91.7M $82.7M $115.9M
Other Long-Term Assets $32.6M $54.7M $52.1M $132.4M $199.7M
Total Assets $4.4B $5.7B $5.9B $6.3B $6.4B
 
Accounts Payable $119.2M $174.9M $138.9M $99.7M $109M
Accrued Expenses $282.3M $488M $359.4M $429M $506.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $20.7M $22.2M $24.2M $28.3M $31.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.1B $1.8B $1.8B $2.1B $2.1B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $2.1B $2.2B $2.5B $2.4B
 
Common Stock $8K $8K $8K $8K $7K
Other Common Equity Adj $24.9M $17.6M -$40.7M $2M $35.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3B $3.5B $3.7B $3.8B $3.9B
 
Total Liabilities and Equity $4.4B $5.7B $5.9B $6.3B $6.4B
Cash and Short Terms $615.5M $1.2B $1.1B $1.3B $1B
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $442.8M $1.8B $772M $361.6M $445.1M
Depreciation & Amoritzation $79M $93.5M $108.7M $125.8M $142.4M
Stock-Based Compensation $88.2M $98.4M $114.3M $133.4M $154M
Change in Accounts Receivable -$121M -$139.8M -$262.1M $21.5M -$104.6M
Change in Inventories -$58.3M -$29.1M -$112.5M -$130.1M $30.2M
Cash From Operations $747.3M $662.2M $1.2B $568.7M $785.8M
 
Capital Expenditures $149.7M $154.9M $401.1M $291.9M $177.7M
Cash Acquisitions -- -$420.8M -$8M -$12.3M -$77M
Cash From Investing -$350.4M -$231.5M -$563.4M -$213.3M -$195.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$45.8M -- -- -- --
Repurchase of Common Stock -$400M -- -$375M -$435M -$592.4M
Other Financing Activities -$57.7M -$51.1M -$108.9M -$92.8M -$32.6M
Cash From Financing -$485.5M -$30.8M -$458.3M -$501.7M -$598.3M
 
Beginning Cash (CF) $637.6M $551.1M $961.5M $1.1B $942.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$88.7M $399.9M $150.8M -$146.3M -$8.5M
Ending Cash (CF) $551.1M $961.5M $1.1B $942.4M $938.5M
 
Levered Free Cash Flow $597.6M $507.3M $771.4M $276.8M $608.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $139.4M $181M $72.7M $121.4M $116M
Depreciation & Amoritzation $24.5M $27.6M $32.2M $37M $37.8M
Stock-Based Compensation $25.2M $28.4M $32.9M $39.6M $49M
Change in Accounts Receivable -$166.5M -$51.3M $85.7M -$6.6M $11.7M
Change in Inventories $9.6M -$34.2M -$17.5M $12.6M $908K
Cash From Operations $211.1M $355M $266.5M $287.2M $263.7M
 
Capital Expenditures $21.3M $124.3M $75.3M $21.6M $29.8M
Cash Acquisitions -- -$8M -$12.3M -$2M --
Cash From Investing -$14.5M -$131.8M -$85.4M -$4.3M -$8.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$115M -- -- --
Other Financing Activities -$1.6M $37.5M -$424K -$506K -$370K
Cash From Financing $8M -$65M $10.9M $11.8M $10.6M
 
Beginning Cash (CF) $404.9M $1.1B $878.2M $952.3M $762.5M
Foreign Exchange Rate Adjustment $6.6M -$6.7M -$25.4M -$7.7M $15.2M
Additions / Reductions $204.6M $158.2M $192M $294.7M $265.3M
Ending Cash (CF) $616.1M $1.2B $1B $1.2B $1B
 
Levered Free Cash Flow $189.8M $230.7M $191.1M $265.6M $233.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.7B $740M $510.8M $362.8M $441.6M
Depreciation & Amoritzation $90.6M $103.9M $121.7M $142.4M $140.6M
Stock-Based Compensation $93.7M $109.8M $128.5M $149.9M $173.7M
Change in Accounts Receivable -$127.3M -$254M -$13.7M -$91M -$159.6M
Change in Inventories -$29.3M -$100.6M -$137.7M $10.1M $30.8M
Cash From Operations $498.9M $1.3B $696.9M $883.6M $499.1M
 
Capital Expenditures $144.3M $345.2M $347.8M $197.5M $126M
Cash Acquisitions -$420.8M -$8M -$12.3M -$77M -$152.5M
Cash From Investing -$247M -$300.4M -$465.2M -$238.4M -$214.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$275M -$375M -$452.4M -$450M
Other Financing Activities -$50.6M -$109.8M -$54.2M -$22.5M -$78.3M
Cash From Financing -$130.7M -$359.2M -$403.1M -$448.2M -$503M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $121.2M $621.5M -$171.4M $196.9M -$218.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $354.6M $936M $349.1M $686.1M $373M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.6B $581.1M $319.8M $321M $317.6M
Depreciation & Amoritzation $68.8M $79.1M $92.1M $108.7M $106.9M
Stock-Based Compensation $73.2M $84.5M $98.7M $115.2M $134.9M
Change in Accounts Receivable -$101.9M -$216.1M $32.3M -$80.3M -$135.2M
Change in Inventories -$11.8M -$83.2M -$108.5M $31.6M $32.3M
Cash From Operations $280.8M $899.7M $424M $738.9M $452.2M
 
Capital Expenditures $101.8M $292M $238.7M $144.3M $92.6M
Cash Acquisitions -$420.8M -$8M -$12.3M -$77M -$152.5M
Cash From Investing -$186.8M -$255.7M -$157.5M -$182.6M -$201M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$275M -$275M -$292.4M -$150M
Other Financing Activities -$48.7M -$107.3M -$52.6M $17.7M -$28M
Cash From Financing -$28.4M -$356.8M -$301.5M -$248.1M -$152.7M
 
Beginning Cash (CF) $1.7B $3.2B $2.9B $2.7B $2.6B
Foreign Exchange Rate Adjustment -$568K -$10.2M -$20.4M -$11.2M $6M
Additions / Reductions $65.6M $287.2M -$35M $308.2M $98.5M
Ending Cash (CF) $1.8B $3.5B $2.8B $3B $2.7B
 
Levered Free Cash Flow $179M $607.7M $185.3M $594.6M $359.5M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

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

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 1.41% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 8.63% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.77% over the past day.

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

Show me the best stock