Financhill
Buy
75

ANET Quote, Financials, Valuation and Earnings

Last price:
$112.98
Seasonality move :
12.28%
Day range:
$107.00 - $114.40
52-week range:
$56.65 - $116.94
Dividend yield:
0%
P/E ratio:
54.24x
P/S ratio:
21.82x
P/B ratio:
15.37x
Volume:
10.4M
Avg. volume:
9.1M
1-year change:
93.53%
Market cap:
$142.1B
Revenue:
$5.9B
EPS (TTM):
$2.08
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2.4B $2.3B $2.9B $4.4B $5.9B
Revenue Growth (YoY) 12.06% -3.87% 27.21% 48.62% 33.75%
 
Cost of Revenues $866.4M $835.6M $1.1B $1.7B $2.2B
Gross Profit $1.5B $1.5B $1.9B $2.7B $3.6B
Gross Profit Margin 64.06% 63.94% 63.8% 61.07% 61.95%
 
R&D Expenses $462.8M $486.6M $586.8M $728.4M $854.9M
Selling, General & Admin $275.8M $295.6M $369.3M $420.2M $518.1M
Other Inc / (Exp) $5.4M $12M $6.1M $27.1M $12.4M
Operating Expenses $738.6M $782.2M $956M $1.1B $1.4B
Operating Income $805.8M $699.7M $924.7M $1.5B $2.3B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $862.3M $738.9M $930.9M $1.6B $2.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.4M $104.3M $90M $229.4M $334.7M
Net Income to Company $859.9M $634.6M $840.9M $1.4B $2.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $859.9M $634.6M $840.9M $1.4B $2.1B
 
Basic EPS (Cont. Ops) $0.71 $0.52 $0.69 $1.10 $1.69
Diluted EPS (Cont. Ops) $0.67 $0.50 $0.66 $1.07 $1.65
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.2B $1.2B
Weighted Average Diluted Share $1.3B $1.3B $1.3B $1.3B $1.3B
 
EBITDA $838.6M $734.8M $975.1M $1.6B $2.3B
EBIT $805.8M $699.7M $924.7M $1.5B $2.3B
 
Revenue (Reported) $2.4B $2.3B $2.9B $4.4B $5.9B
Operating Income (Reported) $805.8M $699.7M $924.7M $1.5B $2.3B
Operating Income (Adjusted) $805.8M $699.7M $924.7M $1.5B $2.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $605.4M $748.7M $1.2B $1.5B $1.8B
Revenue Growth (YoY) -7.49% 23.66% 57.18% 28.27% 19.97%
 
Cost of Revenues $220.5M $270.1M $466.8M $567M $649.2M
Gross Profit $385M $478.6M $710M $942.4M $1.2B
Gross Profit Margin 63.59% 63.93% 60.33% 62.43% 64.15%
 
R&D Expenses $128M $153.1M $187.8M $212.4M $235.8M
Selling, General & Admin $68.5M $92.2M $104.8M $127.4M $140.6M
Other Inc / (Exp) $8.9M -$290K -$112K -$1.9M $12.3M
Operating Expenses $196.6M $245.3M $292.6M $339.7M $376.5M
Operating Income $188.4M $233.3M $417.3M $602.7M $785.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $201.6M $234.6M $424.2M $644.5M $882.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $33.2M $10.3M $70.2M $99.2M $135M
Net Income to Company $168.4M $224.3M $354M $545.3M $747.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $168.4M $224.3M $354M $545.3M $747.9M
 
Basic EPS (Cont. Ops) $0.14 $0.18 $0.29 $0.44 $0.60
Diluted EPS (Cont. Ops) $0.13 $0.18 $0.28 $0.43 $0.58
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.2B $1.3B
Weighted Average Diluted Share $1.3B $1.3B $1.3B $1.3B $1.3B
 
EBITDA $199.2M $245.9M $434.5M $619.7M $800.8M
EBIT $188.4M $233.3M $417.3M $602.7M $785.3M
 
Revenue (Reported) $605.4M $748.7M $1.2B $1.5B $1.8B
Operating Income (Reported) $188.4M $233.3M $417.3M $602.7M $785.3M
Operating Income (Adjusted) $188.4M $233.3M $417.3M $602.7M $785.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.2B $2.8B $3.9B $5.6B $6.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $798M $999.4M $1.5B $2.2B $2.4B
Gross Profit $1.4B $1.8B $2.4B $3.4B $4.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $462.8M $562.7M $695.9M $833.9M $923.2M
Selling, General & Admin $279.8M $356.3M $410M $479.5M $551.5M
Other Inc / (Exp) $7.5M $2.1M $31M $15.1M $10.9M
Operating Expenses $742.6M $919.1M $1.1B $1.3B $1.5B
Operating Income $681M $853.6M $1.3B $2.1B $2.8B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $725.9M $863.8M $1.4B $2.2B $3.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.6M $79.3M $198.6M $312.7M $405.8M
Net Income to Company $712.3M $784.5M $1.2B $1.9B $2.7B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $712.3M $784.5M $1.2B $1.9B $2.7B
 
Basic EPS (Cont. Ops) $0.59 $0.64 $0.95 $1.54 $2.13
Diluted EPS (Cont. Ops) $0.56 $0.62 $0.92 $1.50 $2.08
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $720.9M $894.6M $1.4B $2.2B $2.8B
EBIT $681M $853.6M $1.3B $2.1B $2.8B
 
Revenue (Reported) $2.2B $2.8B $3.9B $5.6B $6.6B
Operating Income (Reported) $681M $853.6M $1.3B $2.1B $2.8B
Operating Income (Adjusted) $681M $853.6M $1.3B $2.1B $2.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.7B $2.1B $3.1B $4.3B $5.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $601.7M $765.5M $1.2B $1.7B $1.8B
Gross Profit $1.1B $1.4B $1.9B $2.6B $3.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $352.7M $428.9M $538M $643.4M $711.7M
Selling, General & Admin $209.5M $270.2M $310.9M $370.3M $403.6M
Other Inc / (Exp) $9M -$913K $24M $11.9M $10.5M
Operating Expenses $562.3M $699.1M $848.9M $1B $1.1B
Operating Income $505M $659M $1.1B $1.6B $2.1B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $538.7M $663.6M $1.1B $1.7B $2.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $87.1M $62M $170.6M $254M $325M
Net Income to Company $451.6M $601.6M $925.4M $1.5B $2.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $451.6M $601.6M $925.4M $1.5B $2.1B
 
Basic EPS (Cont. Ops) $0.37 $0.49 $0.76 $1.19 $1.64
Diluted EPS (Cont. Ops) $0.36 $0.47 $0.73 $1.16 $1.60
Weighted Average Basic Share $3.6B $3.7B $3.7B $3.7B $3.8B
Weighted Average Diluted Share $3.8B $3.8B $3.8B $3.8B $3.8B
 
EBITDA $537M $696.8M $1.1B $1.7B $2.2B
EBIT $505M $659M $1.1B $1.6B $2.1B
 
Revenue (Reported) $1.7B $2.1B $3.1B $4.3B $5.1B
Operating Income (Reported) $505M $659M $1.1B $1.6B $2.1B
Operating Income (Adjusted) $505M $659M $1.1B $1.6B $2.1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.1B $893.2M $620.8M $671.7M $1.9B
Short Term Investments $1.6B $2B $2.8B $2.4B $3.1B
Accounts Receivable, Net $392M $389.5M $516.5M $923.1M $1B
Inventory $243.8M $479.7M $650.1M $1.3B $1.9B
Prepaid Expenses $47M $34.4M $64.8M $314.2M $412.5M
Other Current Assets $64.5M $60.6M $172.9M -- --
Total Current Assets $3.5B $3.8B $4.8B $5.6B $8.4B
 
Property Plant And Equipment $127M $109.5M $143.8M $95M $101.6M
Long-Term Investments $4.2M $8.3M $20.2M -- --
Goodwill $54.9M $189.7M $188.4M $265.9M $268.5M
Other Intangibles $45.2M $122.8M $93.6M $122.2M $88.8M
Other Long-Term Assets $30.3M $30.1M $33.4M $166.6M $151.9M
Total Assets $4.2B $4.7B $5.7B $6.8B $9.9B
 
Accounts Payable $92.1M $134.2M $202.6M $232.6M $435.1M
Accrued Expenses $138.5M $143.4M $226.6M $175.4M $273.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $52.1M $94.4M $87M $131M $152M
Total Current Liabilities $597.1M $768.2M $1.1B $1.3B $1.9B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1.4B $1.8B $1.9B $2.7B
 
Common Stock $8K $30K $31K $31K $31K
Other Common Equity Adj $143K $238K -$8.3M -$33.9M -$3.3M
Common Equity $2.9B $3.3B $4B $4.9B $7.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.9B $3.3B $4B $4.9B $7.2B
 
Total Liabilities and Equity $4.2B $4.7B $5.7B $6.8B $9.9B
Cash and Short Terms $2.7B $2.9B $3.4B $3B $5B
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $970.3M $631M $716.3M $1.7B $3.2B
Short Term Investments $1.9B $2.8B $2.3B $2.7B $4.3B
Accounts Receivable, Net $300.2M $395.6M $651.5M $833.4M $1.1B
Inventory $438.1M $575.7M $1.1B $1.9B $1.8B
Prepaid Expenses $26.3M $76M $156.9M $198.4M $113.7M
Other Current Assets $43.3M $90.2M $142.6M $274.1M $435M
Total Current Assets $3.7B $4.5B $5B $7.7B $10.9B
 
Property Plant And Equipment $112.6M $144.7M $154.7M $161.5M $93M
Long-Term Investments $4.2M $18.2M $39.7M $62.3M --
Goodwill $85M $188.4M $271M $268.5M $268.5M
Other Intangibles $77.8M $100.7M $131.5M $95.5M $68.7M
Other Long-Term Assets $22.8M $32.5M $59.7M $33.3M $220.3M
Total Assets $4.4B $5.4B $6.2B $9.1B $12.8B
 
Accounts Payable $163.1M $135.3M $278.5M $269M $289.2M
Accrued Expenses $108.5M $174.4M $240.6M $410.1M $216.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $70M $72.4M $128.6M $469M $221.6M
Total Current Liabilities $664.8M $893.4M $1.3B $1.8B $2.4B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1.6B $1.8B $2.6B $3.6B
 
Common Stock $8K $8K $31K $31K $31K
Other Common Equity Adj -$934K -$2M -$47.1M -$23.2M $9.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.1B $3.9B $4.4B $6.5B $9.2B
 
Total Liabilities and Equity $4.4B $5.4B $6.2B $9.1B $12.8B
Cash and Short Terms $2.8B $3.4B $3B $4.5B $7.4B
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $859.9M $634.6M $840.9M $1.4B $2.1B
Depreciation & Amoritzation $32.8M $35.2M $50.3M $62.7M $70.6M
Stock-Based Compensation $101.3M $137M $186.9M $230.9M $296.8M
Change in Accounts Receivable -$60.2M $10.7M -$127M -$401.5M -$101.5M
Change in Inventories $20.9M -$235.3M -$170.4M -$638.9M -$655.5M
Cash From Operations $963M $735.1M $1B $492.8M $2B
 
Capital Expenditures $15.8M $15.4M $64.7M $44.6M $34.4M
Cash Acquisitions $26.9M -$224M $1.3M -$145.1M $1.8M
Cash From Investing -$284.1M -$608.8M -$925.6M $216.3M -$687.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$266.1M -$395.2M -$411.6M -$670.3M -$112.3M
Other Financing Activities -$9.2M -$8.7M -$16.5M -$32.7M -$33.6M
Cash From Financing -$218M -$346.3M -$360.9M -$654.6M -$83.7M
 
Beginning Cash (CF) $654.2M $1.1B $897.5M $625.1M $676M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $461M -$220M -$270.6M $54.5M $1.3B
Ending Cash (CF) $1.1B $897.5M $625.1M $676M $1.9B
 
Levered Free Cash Flow $947.3M $719.7M $951.1M $448.2M $2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $168.4M $224.3M $354M $545.3M $747.9M
Depreciation & Amoritzation $10.8M $12.6M $17.2M $17M $15.5M
Stock-Based Compensation $36.5M $53.1M $65.5M $85.4M $98.1M
Change in Accounts Receivable $83M -$31.4M -$65.6M -$59M $105.7M
Change in Inventories -$111.1M -$32.5M -$247.7M -$29.2M $83.8M
Cash From Operations $215.1M $272.6M $134.1M $699M $1.2B
 
Capital Expenditures $2.5M $45.9M $10.4M $11.2M $7M
Cash Acquisitions -- -$12.1M -- -$1.8M --
Cash From Investing $102.3M -$425.3M $126.2M -$225.8M -$373.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$167.3M -$134.2M -$47.6M -- -$65.2M
Other Financing Activities -$1.9M -$4.3M -$6.7M -$8.2M -$11.5M
Cash From Financing -$148.7M -$109.2M -$34.2M $15.2M -$55.6M
 
Beginning Cash (CF) $804.5M $897.9M $497.5M $1.3B $2.4B
Foreign Exchange Rate Adjustment $1.4M -$848K -$3M -$1.4M $1.7M
Additions / Reductions $168.7M -$261.9M $226.1M $488.3M $745M
Ending Cash (CF) $974.6M $635.2M $720.5M $1.7B $3.2B
 
Levered Free Cash Flow $212.6M $226.7M $123.7M $687.8M $1.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $712.3M $784.5M $1.2B $1.9B $2.7B
Depreciation & Amoritzation $39.9M $41M $57.6M $73.8M $61M
Stock-Based Compensation $123.4M $175.7M $217.2M $280.4M $336M
Change in Accounts Receivable $153.5M -$93.6M -$250.9M -$187.2M -$282.4M
Change in Inventories -$198M -$137.3M -$524.2M -$793M $123.6M
Cash From Operations $875.4M $977.5M $677.6M $1.5B $3.2B
 
Capital Expenditures $10.1M $63.1M $43.5M $38.9M $25.6M
Cash Acquisitions -$66.3M -$168.4M -$133.1M -- $1.8M
Cash From Investing -$594.5M -$1.1B $235M -$433.3M -$1.5B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$446.7M -$235.5M -$843.6M -$115.1M -$299.8M
Other Financing Activities -$8.1M -$13.4M -$31.4M -$31.1M -$57.1M
Cash From Financing -$406.9M -$177.9M -$820.8M -$87.1M -$293.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$126M -$340.1M $91.7M $1B $1.4B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $865.2M $914.4M $634.1M $1.5B $3.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $451.6M $601.6M $925.4M $1.5B $2.1B
Depreciation & Amoritzation $32M $37.9M $45.2M $56.2M $46.7M
Stock-Based Compensation $96.9M $135.6M $166M $215.4M $254.6M
Change in Accounts Receivable $98.3M -$6.1M -$129.9M $84.4M -$96.5M
Change in Inventories -$194M -$96M -$449.8M -$603.8M $175.2M
Cash From Operations $548.2M $790.6M $452.3M $1.5B $2.7B
 
Capital Expenditures $7.7M $55.5M $34.2M $28.4M $19.6M
Cash Acquisitions -$66.3M -$10.7M -$145.1M -- --
Cash From Investing -$330.5M -$861.4M $299.2M -$350.5M -$1.1B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$395.2M -$235.5M -$667.5M -$112.3M -$299.8M
Other Financing Activities -$5.9M -$10.6M -$25.5M -$23.9M -$47.5M
Cash From Financing -$358.4M -$190M -$649.9M -$82.4M -$291.8M
 
Beginning Cash (CF) $2.7B $2.6B $1.8B $2.9B $6.5B
Foreign Exchange Rate Adjustment -$246K -$1.5M -$6.1M -$934K -$1M
Additions / Reductions -$140.7M -$260.7M $101.6M $1.1B $1.2B
Ending Cash (CF) $2.5B $2.4B $1.9B $4B $7.7B
 
Levered Free Cash Flow $540.5M $735.2M $418.2M $1.5B $2.7B

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 5.23% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 15.18% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.97% over the past day.

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

Show me the best stock