Financhill
Buy
79

AZIHF Quote, Financials, Valuation and Earnings

Last price:
$25.77
Seasonality move :
0.98%
Day range:
$27.44 - $27.44
52-week range:
$23.06 - $29.41
Dividend yield:
3.96%
P/E ratio:
6.68x
P/S ratio:
2.54x
P/B ratio:
1.98x
Volume:
--
Avg. volume:
1.7K
1-year change:
13.3%
Market cap:
$3.9B
Revenue:
$1.4B
EPS (TTM):
$4.11
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.1B $1.1B $1.6B $1.4B $1.4B
Revenue Growth (YoY) 28.26% -0.64% 47.02% -12.59% 5.54%
 
Cost of Revenues $621.2M $616M $853M $529.4M $524.5M
Gross Profit $440.7M $439.1M $698.2M $826.5M $906.5M
Gross Profit Margin 41.5% 41.62% 45.01% 60.95% 63.34%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $138.4M $133.5M $152.8M $150.1M $166.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $204.2M $221.7M $256.3M $223.7M $278.9M
Operating Income $236.4M $217.4M $441.9M $602.8M $627.6M
 
Net Interest Expenses $15.2M $19.2M $19.1M $8.3M $789.2K
EBT. Incl. Unusual Items $507M $501.8M $861.2M $590.3M $676.7M
Earnings of Discontinued Ops. -$1.9M -- -- -- --
Income Tax Expense $72.7M $57.9M $137M $139.9M $180.8M
Net Income to Company $414.2M $435.9M $716.4M $428.7M $470.5M
 
Minority Interest in Earnings -$18.2M -$8M -$7.8M -$21.7M -$25.4M
Net Income to Common Excl Extra Items $414.2M $435.9M $716.4M $428.7M $470.5M
 
Basic EPS (Cont. Ops) $2.96 $3.15 $5.15 $3.08 $3.40
Diluted EPS (Cont. Ops) $2.96 $3.15 $5.15 $3.08 $3.40
Weighted Average Basic Share $140.1M $138.6M $139.2M $139.2M $138.4M
Weighted Average Diluted Share $140.1M $138.6M $139.2M $139.2M $138.4M
 
EBITDA $541.4M $523.8M $884.5M $605.3M $730.4M
EBIT $514.5M $523.8M $884.5M $605.3M $690.3M
 
Revenue (Reported) $1.1B $1.1B $1.6B $1.4B $1.4B
Operating Income (Reported) $236.4M $217.4M $441.9M $602.8M $627.6M
Operating Income (Adjusted) $514.5M $523.8M $884.5M $605.3M $690.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $249M $314.5M $298.8M $353.1M $390.1M
Revenue Growth (YoY) 3.72% 26.3% -4.99% 18.16% 10.48%
 
Cost of Revenues $174.9M $242.4M $124.8M $139.7M $159.4M
Gross Profit $74.1M $72.2M $174M $213.4M $230.7M
Gross Profit Margin 29.77% 22.94% 58.23% 60.43% 59.13%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $38.5M $41.8M $37M $52.3M $57.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $40.3M $36M $33M $50.5M $63.1M
Operating Income $33.8M $36.1M $141M $162.9M $167.5M
 
Net Interest Expenses $4.3M $5.3M $2.5M $110K --
EBT. Incl. Unusual Items $121.3M $138.6M $133.7M $170.4M $176.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.1M $22.5M $29.6M $35.5M $42.2M
Net Income to Company $111.6M $107.7M $83.6M $127.8M $134.1M
 
Minority Interest in Earnings -$3.2M -$2.4M -$7.4M -$6.7M -$7.3M
Net Income to Common Excl Extra Items $101.9M $113.6M $96.7M $128.2M $126.7M
 
Basic EPS (Cont. Ops) $0.74 $0.81 $0.69 $0.93 $0.89
Diluted EPS (Cont. Ops) $0.74 $0.81 $0.69 $0.93 $0.89
Weighted Average Basic Share $138.2M $139.6M $139.6M $138.4M $141.6M
Weighted Average Diluted Share $138.2M $139.6M $139.6M $138.4M $141.6M
 
EBITDA $126.7M $144.2M $136.4M $172.7M $179.8M
EBIT $126.7M $144.2M $136.4M $172.7M $179.8M
 
Revenue (Reported) $249M $314.5M $298.8M $353.1M $390.1M
Operating Income (Reported) $33.8M $36.1M $141M $162.9M $167.5M
Operating Income (Adjusted) $126.7M $144.2M $136.4M $172.7M $179.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1B $1.3B $1.7B $1.4B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $552.4M $795.2M $607.6M $478.9M $549.4M
Gross Profit $483.7M $466M $1.1B $889.5M $964.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $130.6M $141.6M $153.2M $168.7M $174.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $225.4M $278.3M $279.1M $304.7M $346.8M
Operating Income $258.4M $187.6M $798.5M $584.9M $617.8M
 
Net Interest Expenses $19.2M $19.7M $13.9M $2.3M --
EBT. Incl. Unusual Items $499.3M $616.4M $897.7M $645.8M $828.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $85.6M $45.7M $220.1M $158.5M $220.6M
Net Income to Company $409.2M $546.9M $659.6M $476.1M $581M
 
Minority Interest in Earnings -$15.7M -$4M -$12.1M -$30.3M -$32M
Net Income to Common Excl Extra Items $396.2M $566.7M $665.5M $456.9M $576.2M
 
Basic EPS (Cont. Ops) $2.84 $4.08 $4.77 $3.30 $4.11
Diluted EPS (Cont. Ops) $2.84 $4.08 $4.77 $3.30 $4.11
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $512M $639.4M $915.8M $657.7M $843.8M
EBIT $512M $639.4M $915.8M $657.7M $843.8M
 
Revenue (Reported) $1B $1.3B $1.7B $1.4B $1.5B
Operating Income (Reported) $258.4M $187.6M $798.5M $584.9M $617.8M
Operating Income (Adjusted) $512M $639.4M $915.8M $657.7M $843.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $707.3M $909.2M $1.1B $1.1B $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $443M $643M $423M $394.1M $444.5M
Gross Profit $264.3M $266.2M $632.3M $671.1M $703.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $104.7M $125.1M $129.2M $148.2M $158.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $152.1M $179.9M $161M $201.3M $212.3M
Operating Income $112.2M $86.3M $471.3M $469.8M $491.6M
 
Net Interest Expenses $14.4M $14.9M $9.7M $3.4M --
EBT. Incl. Unusual Items $305.6M $415.7M $462.6M $517.6M $670M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $36.7M $24M $110.9M $129M $169.2M
Net Income to Company $269.2M $380.2M $323.4M $370.8M $481.3M
 
Minority Interest in Earnings -$9.4M -$5.6M -$9.9M -$19.1M -$25.8M
Net Income to Common Excl Extra Items $259.5M $386.1M $341.8M $369.5M $475M
 
Basic EPS (Cont. Ops) $1.87 $2.77 $2.45 $2.67 $3.37
Diluted EPS (Cont. Ops) $1.87 $2.77 $2.45 $2.67 $3.37
Weighted Average Basic Share $414.7M $417.5M $418.8M $415.2M $421.7M
Weighted Average Diluted Share $414.7M $417.5M $418.8M $415.2M $421.7M
 
EBITDA $321.8M $432.8M $474.6M $526.5M $680.3M
EBIT $321.8M $432.8M $474.6M $526.5M $680.3M
 
Revenue (Reported) $707.3M $909.2M $1.1B $1.1B $1.1B
Operating Income (Reported) $112.2M $86.3M $471.3M $469.8M $491.6M
Operating Income (Adjusted) $321.8M $432.8M $474.6M $526.5M $680.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $21.3K $343.7M $203.8M $319.7M $513.5M
Short Term Investments $19.5M $97.3M $14.1M $17M $17.6M
Accounts Receivable, Net $309M $360.9M $637.5M $252.6M $311.6M
Inventory -- -- -- -- --
Prepaid Expenses $383.5M $113.9M $158M $181.1M $210.5M
Other Current Assets -- -- -- -- --
Total Current Assets $982.2M $1.2B $1.3B $1.1B $1.3B
 
Property Plant And Equipment $54.6M $59.6M $58.9M $52.1M $50.7M
Long-Term Investments -- -- -- -- --
Goodwill $599.5M $676.6M $734M $797.5M $828.9M
Other Intangibles $111M $131.1M $134.5M $144.3M $158M
Other Long-Term Assets -- -- -- -- --
Total Assets $9.2B $10.4B $11.2B $10.2B $11B
 
Accounts Payable $162.3M $182.8M $210.9M $175.9M $179M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $292.7M $426.7M $560.8M $2B $2.2B
 
Long-Term Debt $1B $1B $965.8M $534M $549.4M
Capital Leases -- -- -- -- --
Total Liabilities $8.4B $9.3B $9.8B $8.6B $9.2B
 
Common Stock $36.2M $39.8M $36.6M $34.7M $35.7M
Other Common Equity Adj -- -- -- -- --
Common Equity $837.5M $1.1B $1.3B $1.5B $1.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $26.7M $24.8M $59.9M $58.8M $64.9M
Total Equity $864.2M $1.1B $1.4B $1.6B $1.8B
 
Total Liabilities and Equity $9.2B $10.4B $11.2B $10.2B $11B
Cash and Short Terms $19.5M $441.1M $217.9M $336.7M $531.1M
Total Debt $1B $1B $965.8M $534M $549.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $31.7K $27.8K $312.8M $471.6M $793.6M
Short Term Investments $21.4M $14.2M $39.2M $17.2M $21M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $24M $22.7M $20.7M $20.7M $19.5M
Other Current Assets -- -- -- -- --
Total Current Assets $46.4M $38.3M $375.8M $514.4M $850.4M
 
Property Plant And Equipment $56.4M $62.2M $47.6M $47.9M $47.5M
Long-Term Investments -- -- -- -- --
Goodwill $638.5M $724.8M $676.2M -- $850.7M
Other Intangibles $123.9M $132.4M $113.2M -- $159.3M
Other Long-Term Assets $459.2M $483M $410.7M $462.2M $498.6M
Total Assets $9.5B $10.9B $9.1B $10.3B $12B
 
Accounts Payable $128.6M -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $149.3M $34.4M $89.8M $1.5B $2B
 
Long-Term Debt $994.8M $1.1B $576.3M $57.2M $625.2M
Capital Leases -- -- -- -- --
Total Liabilities $8.6B $9.8B $7.8B $8.6B $9.9B
 
Common Stock $37.9M $37.5M $31.8M $34.2M $36.1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $23.5M $54.2M $50.8M $57.6M $60.8M
Total Equity $879.4M $1.1B $1.3B $1.8B $2B
 
Total Liabilities and Equity $9.5B $10.9B $9.1B $10.3B $12B
Cash and Short Terms $21.5M $14.3M $352M $488.8M $814.6M
Total Debt $1B $1.1B $576.3M $57.2M $625.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $414.2M $435.9M $716.4M $428.7M $470.5M
Depreciation & Amoritzation $26.9M -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -$5.6M -$385.4K
Change in Inventories -- -- -- -- --
Cash From Operations $1.1B $329.3M $1.1B -$106.9M $507.6M
 
Capital Expenditures $97.4M $40.1M $60.1M $50.9M $53.6M
Cash Acquisitions -$10.4M -$17M -$116.1M -$100.6M -$6.7M
Cash From Investing -$108.5M -$89.9M -$397.4M -$200M -$79.2M
 
Dividends Paid (Ex Special Dividend) -$231.2M -$218.9M -$229.5M -$287.8M -$259M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$43.7M -$35.3M -$105.8M $115.3M -$63.1M
Cash From Financing -$249.6M -$305.1M -$302.8M -$189M -$322.1M
 
Beginning Cash (CF) $361.7M $1.1B $1.1B $1.3B $856.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $740.6M -$65.7M $395.6M -$495.9M $106.3M
Ending Cash (CF) $1.1B $1.1B $1.5B $834.5M $962.9M
 
Levered Free Cash Flow $1B $289.2M $1B -$157.7M $454M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $111.6M $107.7M $83.6M $127.8M $134.1M
Depreciation & Amoritzation -$14.3M -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $78.1M $255.4M $120.9M $143.1M $60.4M
 
Capital Expenditures $18.3M $12.5M $11.6M $9M $7M
Cash Acquisitions -$7.6M -$26M -$24.4M -$8.7M -$5.2M
Cash From Investing -$43.7M -$145.7M -$46.5M -$22.9M -$7.1M
 
Dividends Paid (Ex Special Dividend) -$13.1M $5.1M $15.8M $394.8K -$4.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$15.2M -$35.4M $26.1M -$4.7M -$13.8M
Cash From Financing -$31.3M -$31M $34.2M -$4.3M -$18.2M
 
Beginning Cash (CF) $905M $1.1B $839M $824.1M $1.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.1M $78.6M $108.5M $115.9M $35.1M
Ending Cash (CF) $975.2M $1.2B $874.6M $938.7M $1.3B
 
Levered Free Cash Flow $59.8M $242.9M $109.3M $134.1M $53.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $409.2M $546.9M $659.6M $476.1M $581M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $738.1M $878.8M $280.7M $416.5M $587.1M
 
Capital Expenditures $41.9M $55.3M $35.7M $54.1M $55.6M
Cash Acquisitions $7.8M -$94.2M -$68M -$48.8M -$31.4M
Cash From Investing -$51.8M -$353.4M -$207.9M -$118.2M $17.2M
 
Dividends Paid (Ex Special Dividend) -$226.4M -$222.8M -$275.7M -$273.4M -$206.9M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$45.2M -$121.6M -- -- --
Cash From Financing -$323.6M -$310.8M -$177.4M -$320.9M -$272.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $362.7M $214.6M -$104.6M -$22.5M $332.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $696.2M $823.5M $245M $362.4M $531.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $269.2M $380.2M $323.4M $370.8M $481.3M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $176.9M $726.5M -$88.7M $434.7M $514.2M
 
Capital Expenditures $29M $44.2M $19.8M $23M $25M
Cash Acquisitions -$11M -$88.1M -$40M $11.8M -$13M
Cash From Investing -$57.7M -$321.2M -$131.8M -$50M $46.5M
 
Dividends Paid (Ex Special Dividend) -$224.8M -$228.7M -$274.9M -$260.5M -$208.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$18.5M -$104.8M $106.9M -$47.1M -$49.1M
Cash From Financing -$295.5M -$301.2M -$175.7M -$307.5M -$257.6M
 
Beginning Cash (CF) $3.1B $3.5B $3.4B $2.6B $3.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$176.3M $104.1M -$396.2M $77.2M $303.1M
Ending Cash (CF) $3B $3.6B $2.8B $2.7B $3.6B
 
Levered Free Cash Flow $148M $682.3M -$108.4M $411.7M $489.3M

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 1.43% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 7.83% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.8% over the past day.

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

Show me the best stock