Financhill
Buy
59

BYD Quote, Financials, Valuation and Earnings

Last price:
$70.78
Seasonality move :
9.23%
Day range:
$70.50 - $72.09
52-week range:
$49.34 - $76.73
Dividend yield:
0.96%
P/E ratio:
13.59x
P/S ratio:
1.78x
P/B ratio:
3.86x
Volume:
2.1M
Avg. volume:
766.9K
1-year change:
16.13%
Market cap:
$6.3B
Revenue:
$3.7B
EPS (TTM):
$5.24
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $3.3B $2.2B $3.4B $3.6B $3.7B
Revenue Growth (YoY) 26.63% -34.5% 54.69% 5.51% 5.15%
 
Cost of Revenues $1.7B $1B $1.4B $1.6B $1.7B
Gross Profit $1.6B $1.1B $1.9B $2B $2B
Gross Profit Margin 47.8% 52.39% 57.49% 55.98% 53.99%
 
R&D Expenses -- -- $31.8M -- --
Selling, General & Admin $557.3M $452.3M $470.9M $480.6M $498.3M
Other Inc / (Exp) -$34.8M -$131.4M -$106.7M -$63.5M -$109.4M
Operating Expenses $1.1B $952.4M $1B $968.2M $1B
Operating Income $472.6M $189M $908.3M $1B $1B
 
Net Interest Expenses $235.6M $228.6M $197.6M $129.7M $147.4M
EBT. Incl. Unusual Items $202.1M -$171M $603.9M $828.8M $752.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $44.5M -$36.3M $140.1M $189.4M $132.9M
Net Income to Company $157.6M -$134.7M $463.8M $639.4M $620M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $157.6M -$134.7M $463.8M $639.4M $620M
 
Basic EPS (Cont. Ops) $1.39 -$1.19 $4.07 $5.87 $6.12
Diluted EPS (Cont. Ops) $1.38 -$1.19 $4.07 $5.87 $6.12
Weighted Average Basic Share $113.5M $113.5M $113.9M $108.9M $101.3M
Weighted Average Diluted Share $113.9M $113.5M $114.1M $109M $101.4M
 
EBITDA $716.2M $340.5M $1.1B $1.2B $1.2B
EBIT $439.6M $59.5M $803.4M $980.1M $924.2M
 
Revenue (Reported) $3.3B $2.2B $3.4B $3.6B $3.7B
Operating Income (Reported) $472.6M $189M $908.3M $1B $1B
Operating Income (Adjusted) $439.6M $59.5M $803.4M $980.1M $924.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $652.2M $843.1M $877.3M $903.2M $961.2M
Revenue Growth (YoY) -20.42% 29.26% 4.06% 2.95% 6.43%
 
Cost of Revenues $272.4M $357.1M $385.3M $421M $461.9M
Gross Profit $379.8M $486M $492M $482.1M $499.4M
Gross Profit Margin 58.23% 57.65% 56.08% 53.38% 51.95%
 
R&D Expenses $2.2M $10.6M $9.6M $2.4M $11.3M
Selling, General & Admin $112.9M $117.5M $119.8M $127.2M $130.6M
Other Inc / (Exp) $4.6M -$161K -$5.7M $30K -$189K
Operating Expenses $252.8M $262.9M $248.9M $264.3M $279.4M
Operating Income $127.1M $223.1M $243M $217.9M $220M
 
Net Interest Expenses $61.9M $44.7M $33.9M $40.8M $45.8M
EBT. Incl. Unusual Items $69.7M $178.3M $203.4M $177.1M $174M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $31.6M $40.1M $46.4M $41.9M $42.9M
Net Income to Company $38.1M $138.2M $157M $135.2M $131.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $38.1M $138.2M $157M $135.2M $131.1M
 
Basic EPS (Cont. Ops) $0.34 $1.21 $1.46 $1.34 $1.43
Diluted EPS (Cont. Ops) $0.33 $1.21 $1.46 $1.34 $1.43
Weighted Average Basic Share $113.5M $114.1M $107.7M $100.8M $91.9M
Weighted Average Diluted Share $113.9M $114.3M $107.8M $100.9M $91.9M
 
EBITDA $201.4M $291M $304.3M $284.3M $290.5M
EBIT $132.1M $223.4M $239.4M $219.5M $220.2M
 
Revenue (Reported) $652.2M $843.1M $877.3M $903.2M $961.2M
Operating Income (Reported) $127.1M $223.1M $243M $217.9M $220M
Operating Income (Adjusted) $132.1M $223.4M $239.4M $219.5M $220.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.4B $3.1B $3.5B $3.7B $3.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $1.3B $1.5B $1.7B $1.8B
Gross Profit $1.2B $1.8B $2B $2B $2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $471.9M $465.6M $481.3M $500.6M $516.7M
Other Inc / (Exp) -$201.2M -$32.3M -$68M -$39.6M -$115.1M
Operating Expenses $1B $989.8M $1B $989.2M $1.1B
Operating Income $188.9M $798.1M $964.2M $1B $935.3M
 
Net Interest Expenses $226.7M $213.4M $148M $129.1M $171.1M
EBT. Incl. Unusual Items -$239M $552.4M $748.3M $865.5M $649.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$45.3M $115.1M $171.8M $165.4M $149.1M
Net Income to Company -$193.7M $437.4M $576.5M $700.1M $500.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$193.7M $437.4M $576.5M $700.1M $500.1M
 
Basic EPS (Cont. Ops) -$1.71 $3.84 $5.20 $6.80 $5.24
Diluted EPS (Cont. Ops) -$1.73 $3.84 $5.20 $6.79 $5.24
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $271.4M $1B $1.2B $1.3B $1.1B
EBIT -$10.3M $767.6M $899.6M $1B $823M
 
Revenue (Reported) $2.4B $3.1B $3.5B $3.7B $3.8B
Operating Income (Reported) $188.9M $798.1M $964.2M $1B $935.3M
Operating Income (Adjusted) -$10.3M $767.6M $899.6M $1B $823M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.5B $2.5B $2.6B $2.8B $2.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $746.2M $1B $1.2B $1.3B $1.4B
Gross Profit $796.5M $1.4B $1.5B $1.5B $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.2M $13.5M $10.6M -$11.3M $22M
Selling, General & Admin $336.7M $350M $360.4M $380.5M $399M
Other Inc / (Exp) -$166.9M -$67.8M -$29.1M -$5.1M -$10.8M
Operating Expenses $722.4M $759.7M $741.3M $762.3M $825.2M
Operating Income $74.1M $683.2M $739.2M $751.3M $677M
 
Net Interest Expenses $172M $156.8M $107.1M $106.5M $130.2M
EBT. Incl. Unusual Items -$264.8M $458.6M $603M $639.7M $536M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$46.8M $104.6M $136.3M $112.3M $128.5M
Net Income to Company -$218M $354.1M $466.7M $527.4M $407.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$218M $354.1M $466.7M $527.4M $407.4M
 
Basic EPS (Cont. Ops) -$1.92 $3.11 $4.24 $5.16 $4.30
Diluted EPS (Cont. Ops) -$1.93 $3.11 $4.24 $5.16 $4.30
Weighted Average Basic Share $340.5M $341.5M $330.1M $306.4M $284.3M
Weighted Average Diluted Share $340.8M $342.3M $330.5M $306.6M $284.5M
 
EBITDA $114.1M $816.2M $907.3M $957.2M $866.4M
EBIT -$91.4M $616.8M $713.1M $768.6M $667.4M
 
Revenue (Reported) $1.5B $2.5B $2.6B $2.8B $2.9B
Operating Income (Reported) $74.1M $683.2M $739.2M $751.3M $677M
Operating Income (Adjusted) -$91.4M $616.8M $713.1M $768.6M $667.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $250M $519.2M $344.6M $283.5M $304.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $54.9M $53.5M $89.5M $109.1M $137.9M
Inventory $22.1M $22.6M $20.1M $22.2M $20.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $46.5M $39.2M $41.1M $49.4M $59.3M
Total Current Assets $399.5M $650.3M $507.8M $478.2M $529.3M
 
Property Plant And Equipment $3.6B $3.5B $3.3B $3.2B $3.3B
Long-Term Investments -- -- -- -- --
Goodwill $1.1B $971.3M $971.3M $1B $947.3M
Other Intangibles $1.5B $1.4B $1.4B $1.4B $1.4B
Other Long-Term Assets $91.8M $100.5M $98.2M $147.4M $67.8M
Total Assets $6.7B $6.6B $6.2B $6.3B $6.3B
 
Accounts Payable $91M $96.9M $102M $129.9M $124.7M
Accrued Expenses $343.4M $305.9M $328.1M $307.7M $313M
Current Portion Of Long-Term Debt $27M $30.7M $41.7M $44.3M $44.3M
Current Portion Of Capital Lease Obligations $87.7M $90.5M $84.9M $88.8M $98.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $556.9M $524M $557M $586.1M $596.3M
 
Long-Term Debt $3.7B $3.9B $3B $3B $2.9B
Capital Leases -- -- -- -- --
Total Liabilities $5.4B $5.4B $4.7B $4.7B $4.5B
 
Common Stock $1.1M $1.1M $1.1M $1M $968K
Other Common Equity Adj -$530K $150K -$180K -$1.4M -$1.1M
Common Equity $1.3B $1.1B $1.5B $1.6B $1.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.3B $1.1B $1.5B $1.6B $1.7B
 
Total Liabilities and Equity $6.7B $6.6B $6.2B $6.3B $6.3B
Cash and Short Terms $250M $519.2M $344.6M $283.5M $304.3M
Total Debt $3.8B $3.9B $3B $3B $2.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $506M $570.9M $252.3M $269.2M $286.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $43.8M $55.7M $86.5M $103.6M $103.5M
Inventory $22.8M $19.6M $22.3M $20.6M $20.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $52.7M $53.7M $61M $72.2M $67.8M
Total Current Assets $640.6M $717.3M $439.3M $469.2M $501.9M
 
Property Plant And Equipment $3.5B $3.3B $3.2B $3.3B $3.4B
Long-Term Investments -- -- -- -- --
Goodwill $971.3M $971.3M $971.3M $1B $958M
Other Intangibles $1.4B $1.4B $1.4B $1.4B $1.4B
Other Long-Term Assets $99.4M $97.6M $95.4M $97.3M $67M
Total Assets $6.6B $6.5B $6.1B $6.3B $6.3B
 
Accounts Payable $67.4M $83.6M $100.3M $105.7M $118.7M
Accrued Expenses $337.2M $348.5M $325.5M $323.2M $332M
Current Portion Of Long-Term Debt $29.2M $41.9M $44.3M $44.3M $44.4M
Current Portion Of Capital Lease Obligations $87.4M $94.1M $85.8M $94.5M $100.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $521.2M $568.2M $575.8M $583.4M $610.5M
 
Long-Term Debt $4B $3.3B $2.8B $2.9B $3B
Capital Leases -- -- -- -- --
Total Liabilities $5.5B $5B $4.5B $4.5B $4.7B
 
Common Stock $1.1M $1.1M $1M $984K $888K
Other Common Equity Adj $391K $31K -$1.1M -$969K -$1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1B $1.5B $1.5B $1.8B $1.6B
 
Total Liabilities and Equity $6.6B $6.5B $6.1B $6.3B $6.3B
Cash and Short Terms $506M $570.9M $252.3M $269.2M $286.3M
Total Debt $4B $3.3B $2.9B $2.9B $3.1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $157.6M -$134.7M $463.8M $639.4M $620M
Depreciation & Amoritzation $276.6M $281M $267.8M $258.2M $256.8M
Stock-Based Compensation $25.2M $9.2M $37.8M $34.1M $32.4M
Change in Accounts Receivable -$315K $1.3M -$36M -$16.8M -$28.8M
Change in Inventories -$2M -$515K $2.5M -$2.1M $1.5M
Cash From Operations $549M $289M $1B $976.1M $914.5M
 
Capital Expenditures $207.6M $175M $199.5M $269.2M $374M
Cash Acquisitions -$5.5M -$11.2M -- -$167.9M --
Cash From Investing -$231.4M -$171.2M -$129.6M -$422.3M -$264.3M
 
Dividends Paid (Ex Special Dividend) -$28.9M -$7.8M -- -$48.2M -$63.6M
Special Dividend Paid
Long-Term Debt Issued $2.7B $1.6B $900M $2.1B $1.5B
Long-Term Debt Repaid -$2.9B -$1.4B -$1.8B -$2.1B -$1.6B
Repurchase of Common Stock -$28M -$11.1M -$80.8M -$541.6M -$412.7M
Other Financing Activities -$47.6M -$24.9M -$99.6M -$46M -$19.5M
Cash From Financing -$320.3M $146.7M -$1.1B -$615.9M -$637.2M
 
Beginning Cash (CF) $273.2M $270.4M $535M $357.1M $295.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.8M $264.6M -$177.9M -$62.1M $12.9M
Ending Cash (CF) $270.4M $535M $357.1M $295.1M $307.9M
 
Levered Free Cash Flow $341.4M $114M $811M $707M $540.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $38.1M $138.2M $157M $135.2M $131.1M
Depreciation & Amoritzation $69.3M $67.6M $65M $64.8M $70.3M
Stock-Based Compensation -$858K $9.8M $5.7M $8M $7.5M
Change in Accounts Receivable -$8.5M $1.8M $241K $7M $22.6M
Change in Inventories $2.2M $448K -$1.2M $768K $763K
Cash From Operations $176.8M $278.4M $271.8M $234M $231.2M
 
Capital Expenditures $29.2M $42.8M $74.3M $107.6M $85.2M
Cash Acquisitions -$11.2M -- -- -- -$28.8M
Cash From Investing -$40.4M -$39.8M -$73.8M -$75.7M -$114.9M
 
Dividends Paid (Ex Special Dividend) -- -- -$16M -$16M -$15.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $347.4M $333.5M $496.1M
Long-Term Debt Repaid -$936.6M -$6.6M -$387M -$370.2M -$389.1M
Repurchase of Common Stock -- -- -$135M -$106.3M -$202M
Other Financing Activities -$4.2M $531K -$1.9M -$107K -$91K
Cash From Financing -$940.8M -$6.1M -$192.5M -$159.1M -$110.9M
 
Beginning Cash (CF) $1.3B $355.8M $264M $272.4M $284.7M
Foreign Exchange Rate Adjustment -- -- -- $68K $71K
Additions / Reductions -$804.4M $232.5M $5.5M -$836K $5.4M
Ending Cash (CF) $521.1M $588.3M $269.5M $271.6M $290.2M
 
Levered Free Cash Flow $147.7M $235.5M $197.5M $126.3M $146M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$193.7M $437.4M $576.5M $700.1M $500.1M
Depreciation & Amoritzation $281.7M $274.9M $262.6M $252.6M $267.1M
Stock-Based Compensation $13.8M $27.5M $38M $33.6M $29.1M
Change in Accounts Receivable $7.1M -$12M -$30.8M -$14.3M $572K
Change in Inventories -$2.7M $3.2M -$2.8M $1.7M $226K
Cash From Operations $257.6M $942.7M $960.7M $945.3M $912.3M
 
Capital Expenditures $145.9M $209.1M $233.3M $375.1M $384.2M
Cash Acquisitions -$11.2M -- -- -- -$28.8M
Cash From Investing -$152.1M -$144.1M -$191.5M -$470.7M -$385.2M
 
Dividends Paid (Ex Special Dividend) -$15.6M -- -$32.5M -$63.5M -$63.3M
Special Dividend Paid
Long-Term Debt Issued $3.2B $900M $1.6B $1.7B $1.7B
Long-Term Debt Repaid -$2.9B -$1.6B -$2B -$1.6B -$1.6B
Repurchase of Common Stock -$11.1M -- -$515.6M -$419.5M -$583.2M
Other Financing Activities -$66.2M -$70.1M -$71.3M -$21.9M -$14.6M
Cash From Financing $154.1M -$731.4M -$1.1B -$472.5M -$508.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $259.6M $67.2M -$318.8M $2.1M $18.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $111.7M $733.6M $727.4M $570.2M $528.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$218M $354.1M $466.7M $527.4M $407.4M
Depreciation & Amoritzation $205.5M $199.3M $194.2M $188.6M $198.9M
Stock-Based Compensation $10M $28.3M $28.5M $28.1M $24.8M
Change in Accounts Receivable $11.1M -$2.2M $3M $5.5M $34.9M
Change in Inventories -$668K $3.1M -$2.2M $1.5M $278K
Cash From Operations $124M $777.7M $728M $697.3M $695M
 
Capital Expenditures $105.1M $139.2M $173M $279M $289.2M
Cash Acquisitions -$11.2M -- -- -- -$28.8M
Cash From Investing -$116.3M -$89.2M -$151.2M -$199.6M -$320.5M
 
Dividends Paid (Ex Special Dividend) -$7.8M -- -$32.5M -$47.8M -$47.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.6B $900M $1.6B $1.1B $1.3B
Long-Term Debt Repaid -$1.3B -$1.5B -$1.7B -$1.2B -$1.2B
Repurchase of Common Stock -$11.1M -- -$434.8M -$312.7M -$483.2M
Other Financing Activities -$21.9M -$67M -$38.7M -$14.6M -$9.8M
Cash From Financing $242.9M -$635.2M -$664.5M -$521.1M -$392.2M
 
Beginning Cash (CF) $2.4B $1.6B $1B $845.7M $880.7M
Foreign Exchange Rate Adjustment -- -- -- $5K -$63K
Additions / Reductions $250.6M $53.3M -$87.6M -$23.4M -$17.7M
Ending Cash (CF) $2.7B $1.7B $952.8M $822.3M $863M
 
Levered Free Cash Flow $18.9M $638.5M $555M $418.2M $405.8M

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 4.59% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 11.68% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.08% over the past day.

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

Show me the best stock