Financhill
Buy
57

COST Quote, Financials, Valuation and Earnings

Last price:
$958.34
Seasonality move :
6.94%
Day range:
$945.45 - $959.38
52-week range:
$640.51 - $1,008.25
Dividend yield:
0.47%
P/E ratio:
56.30x
P/S ratio:
1.65x
P/B ratio:
17.41x
Volume:
938.6K
Avg. volume:
2.1M
1-year change:
42.77%
Market cap:
$425.6B
Revenue:
$254.5B
EPS (TTM):
$17.03
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Revenue $166.8B $195.9B $227B $242.3B $254.5B
Revenue Growth (YoY) 9.21% 17.49% 15.84% 6.76% 5.02%
 
Cost of Revenues $144.9B $170.7B $199.4B $212.6B $222.4B
Gross Profit $21.8B $25.2B $27.6B $29.7B $32.1B
Gross Profit Margin 13.09% 12.89% 12.15% 12.26% 12.61%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.4B $18.5B $19.8B $21.6B $22.8B
Other Inc / (Exp) $7M $56M $106M $29M $26M
Operating Expenses $16.4B $18.5B $19.8B $21.6B $22.8B
Operating Income $5.4B $6.7B $7.8B $8.1B $9.3B
 
Net Interest Expenses $75M $84M $59M -- --
EBT. Incl. Unusual Items $5.4B $6.7B $7.8B $8.5B $9.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3B $1.6B $1.9B $2.2B $2.4B
Net Income to Company $4.1B $5.1B $5.9B $6.3B $7.4B
 
Minority Interest in Earnings -$57M -$72M -$71M -- --
Net Income to Common Excl Extra Items $4B $5B $5.8B $6.3B $7.4B
 
Basic EPS (Cont. Ops) $9.05 $11.30 $13.17 $14.18 $16.59
Diluted EPS (Cont. Ops) $9.02 $11.27 $13.14 $14.16 $16.56
Weighted Average Basic Share $442.3M $443.1M $443.7M $443.9M $443.9M
Weighted Average Diluted Share $443.9M $444.3M $444.8M $444.5M $444.8M
 
EBITDA $7.2B $8.6B $9.9B $10.7B $12.1B
EBIT $5.5B $6.9B $8B $8.6B $9.9B
 
Revenue (Reported) $166.8B $195.9B $227B $242.3B $254.5B
Operating Income (Reported) $5.4B $6.7B $7.8B $8.1B $9.3B
Operating Income (Adjusted) $5.5B $6.9B $8B $8.6B $9.9B
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Revenue $43.2B $50.4B $54.4B $57.8B $62.2B
Revenue Growth (YoY) 16.65% 16.56% 8.09% 6.18% 7.53%
 
Cost of Revenues $37.5B $44B $47.8B $50.5B $54.1B
Gross Profit $5.8B $6.4B $6.7B $7.3B $8B
Gross Profit Margin 13.31% 12.73% 12.25% 12.7% 12.94%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.3B $4.7B $4.9B $5.4B $5.8B
Other Inc / (Exp) $8M $26M -$9M $3M $43M
Operating Expenses $4.3B $4.7B $4.9B $5.4B $5.8B
Operating Income $1.4B $1.7B $1.8B $2B $2.2B
 
Net Interest Expenses $18M $23M -- -- --
EBT. Incl. Unusual Items $1.4B $1.7B $1.8B $2.1B $2.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $239M $351M $406M $517M $508M
Net Income to Company $1.2B $1.3B $1.4B $1.6B $1.8B
 
Minority Interest in Earnings -$15M -$21M -- -- --
Net Income to Common Excl Extra Items $1.2B $1.3B $1.4B $1.6B $1.8B
 
Basic EPS (Cont. Ops) $2.63 $2.99 $3.07 $3.58 $4.05
Diluted EPS (Cont. Ops) $2.62 $2.98 $3.07 $3.58 $4.04
Weighted Average Basic Share $443M $443.4M $443.8M $443.8M $444M
Weighted Average Diluted Share $444.4M $444.6M $444.5M $444.4M $444.9M
 
EBITDA $1.9B $2.2B $2.3B $2.6B $2.9B
EBIT $1.5B $1.7B $1.8B $2.1B $2.3B
 
Revenue (Reported) $43.2B $50.4B $54.4B $57.8B $62.2B
Operating Income (Reported) $1.4B $1.7B $1.8B $2B $2.2B
Operating Income (Adjusted) $1.5B $1.7B $1.8B $2.1B $2.3B
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Revenue $172.9B $203.1B $231B $245.7B $258.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $150.2B $177.2B $203.2B $215.3B $226B
Gross Profit $22.8B $25.9B $27.8B $30.4B $32.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $17B $18.9B $20B $22B $23.3B
Other Inc / (Exp) $19M $74M $71M $41M $66M
Operating Expenses $17B $18.9B $20B $22B $23.3B
Operating Income $5.8B $7B $7.9B $8.3B $9.5B
 
Net Interest Expenses $94M $89M $8M -- --
EBT. Incl. Unusual Items $5.7B $7B $7.9B $8.8B $9.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3B $1.7B $2B $2.3B $2.4B
Net Income to Company $4.4B $5.2B $5.9B $6.5B $7.6B
 
Minority Interest in Earnings -$60M -$78M -$50M -- --
Net Income to Common Excl Extra Items $4.3B $5.2B $5.9B $6.5B $7.6B
 
Basic EPS (Cont. Ops) $9.77 $11.66 $13.26 $14.69 $17.07
Diluted EPS (Cont. Ops) $9.74 $11.63 $13.23 $14.67 $17.03
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $7.6B $8.9B $10B $11.1B $12.4B
EBIT $5.9B $7.1B $8.1B $9B $10.1B
 
Revenue (Reported) $172.9B $203.1B $231B $245.7B $258.8B
Operating Income (Reported) $5.8B $7B $7.9B $8.3B $9.5B
Operating Income (Adjusted) $5.9B $7.1B $8.1B $9B $10.1B
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Revenue $43.2B $50.4B $54.4B $57.8B $62.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $37.5B $44B $47.8B $50.5B $54.1B
Gross Profit $5.8B $6.4B $6.7B $7.3B $8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.3B $4.7B $4.9B $5.4B $5.8B
Other Inc / (Exp) $8M $26M -$9M $3M $43M
Operating Expenses $4.3B $4.7B $4.9B $5.4B $5.8B
Operating Income $1.4B $1.7B $1.8B $2B $2.2B
 
Net Interest Expenses $18M $23M -- -- --
EBT. Incl. Unusual Items $1.4B $1.7B $1.8B $2.1B $2.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $239M $351M $406M $517M $508M
Net Income to Company $1.2B $1.3B $1.4B $1.6B $1.8B
 
Minority Interest in Earnings -$15M -$21M -- -- --
Net Income to Common Excl Extra Items $1.2B $1.3B $1.4B $1.6B $1.8B
 
Basic EPS (Cont. Ops) $2.63 $2.99 $3.07 $3.58 $4.05
Diluted EPS (Cont. Ops) $2.62 $2.98 $3.07 $3.58 $4.04
Weighted Average Basic Share $443M $443.4M $443.8M $443.8M $444M
Weighted Average Diluted Share $444.4M $444.6M $444.5M $444.4M $444.9M
 
EBITDA $1.9B $2.2B $2.3B $2.6B $2.9B
EBIT $1.5B $1.7B $1.8B $2.1B $2.3B
 
Revenue (Reported) $43.2B $50.4B $54.4B $57.8B $62.2B
Operating Income (Reported) $1.4B $1.7B $1.8B $2B $2.2B
Operating Income (Adjusted) $1.5B $1.7B $1.8B $2.1B $2.3B
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Cash and Equivalents $12.3B $11.3B $10.2B $13.7B $9.9B
Short Term Investments $1B $917M $846M $1.5B $1.2B
Accounts Receivable, Net $1.6B $1.8B $2.2B $2.3B $2.7B
Inventory $12.2B $14.2B $17.9B $16.7B $18.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1B $1.3B $1.5B $1.7B $1.7B
Total Current Assets $28.1B $29.5B $32.7B $35.9B $34.2B
 
Property Plant And Equipment $24.6B $26.4B $27.4B $29.4B $31.6B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.8B $3.4B $4.1B $3.7B $3.9B
Total Assets $55.6B $59.3B $64.2B $69B $69.8B
 
Accounts Payable $14.2B $16.3B $17.8B $17.5B $19.4B
Accrued Expenses $5B $5.8B $6.3B $6.4B $7.2B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $3.7B $4.6B $5.6B $6.3B $6.2B
Total Current Liabilities $24.8B $29.4B $32B $33.6B $35.5B
 
Long-Term Debt $7.5B $6.7B $6.5B $5.4B $5.8B
Capital Leases -- -- -- -- --
Total Liabilities $36.9B $41.2B $43.5B $43.9B $46.2B
 
Common Stock $4M $4M $2M $2M $2M
Other Common Equity Adj -$1.3B -$1.1B -$1.8B -$1.8B -$1.8B
Common Equity $18.3B $17.6B $20.6B $25.1B $23.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $421M $514M $5M -- --
Total Equity $18.7B $18.1B $20.6B $25.1B $23.6B
 
Total Liabilities and Equity $55.6B $59.3B $64.2B $69B $69.8B
Cash and Short Terms $13.3B $12.2B $11B $15.2B $11.1B
Total Debt $7.6B $7.5B $6.6B $6.5B $5.9B
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Cash and Equivalents $13.6B $12.8B $10.9B $17B $10.9B
Short Term Investments $833M $725M $817M $853M $920M
Accounts Receivable, Net $1.6B $1.9B $2.3B $2.5B $3B
Inventory $14.9B $16.9B $18.6B $18B $21B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.1B $1.5B $1.6B $1.7B $1.8B
Total Current Assets $32.1B $33.9B $34.2B $40.1B $37.5B
 
Property Plant And Equipment $25.1B $26.8B $27.9B $29.8B $31.9B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $3B $3.5B $3.9B $3.8B $4B
Total Assets $60.2B $64.1B $66B $73.7B $73.4B
 
Accounts Payable $17B $19.6B $18.3B $20.4B $21.8B
Accrued Expenses $5B $5.7B $6.3B $6.7B $7.2B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $8.5B $5.1B $6.1B $6.2B $6.6B
Total Current Liabilities $32.7B $33.3B $33.1B $36.8B $38.3B
 
Long-Term Debt $7.5B $6.7B $6.5B $5.9B $5.7B
Capital Leases -- -- -- -- --
Total Liabilities $44.9B $45.1B $44.6B $47.6B $48.9B
 
Common Stock $4M $4M $2M $2M $2M
Other Common Equity Adj -$1.1B -$1.2B -$1.9B -$1.8B -$2.2B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $449M $537M $5M -- --
Total Equity $15.3B $19B $21.5B $26.1B $24.5B
 
Total Liabilities and Equity $60.2B $64.1B $66B $73.7B $73.4B
Cash and Short Terms $14.4B $13.5B $11.7B $17.9B $11.8B
Total Debt $7.6B $7.5B $6.5B $6.9B $5.7B
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Net Income to Stockholders $4.1B $5.1B $5.9B $6.3B $7.4B
Depreciation & Amoritzation $1.6B $1.8B $1.9B $2.1B $2.2B
Stock-Based Compensation $619M $665M $724M $774M $818M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$791M -$1.9B -$4B $1.2B -$2.1B
Cash From Operations $8.9B $9B $7.4B $11.1B $11.3B
 
Capital Expenditures $2.8B $3.6B $3.9B $4.3B $4.7B
Cash Acquisitions -$1.2B -- -- -- --
Cash From Investing -$3.9B -$3.5B -$3.9B -$5B -$4.4B
 
Dividends Paid (Ex Special Dividend) -$1.5B -$5.7B -$1.5B -$1.3B -$9B
Special Dividend Paid
Long-Term Debt Issued $4B $41M $53M $917M $1.4B
Long-Term Debt Repaid -$3.2B -$161M -$986M -$1.3B -$2.1B
Repurchase of Common Stock -$196M -$496M -$439M -$676M -$700M
Other Financing Activities -$264M -$124M -$1.4B -$303M -$315M
Cash From Financing -$1.1B -$6.5B -$4.3B -$2.6B -$10.8B
 
Beginning Cash (CF) $8.4B $12.3B $11.3B $10.2B $13.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.8B -$1.1B -$806M $3.5B -$3.8B
Ending Cash (CF) $12.3B $11.3B $10.2B $13.7B $9.9B
 
Levered Free Cash Flow $6.1B $5.4B $3.5B $6.7B $6.6B
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Net Income to Stockholders $1.2B $1.3B $1.4B $1.6B $1.8B
Depreciation & Amoritzation $404M $432M $447M $501M $548M
Stock-Based Compensation $341M $388M $402M $444M $463M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$2.6B -$2.8B -$737M -$1.4B -$2.5B
Cash From Operations $2.6B $3.3B $2.6B $4.7B $3.3B
 
Capital Expenditures $893M $1.1B $1.1B $1B $1.3B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$682M -$912M -$1.1B -$366M -$985M
 
Dividends Paid (Ex Special Dividend) -$310M -$350M -$400M -$905M -$515M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $29M $642M $133M
Long-Term Debt Repaid -- -- -$137M -$257M -$215M
Repurchase of Common Stock -$80M -$37M -$141M -$162M -$207M
Other Financing Activities -$350M -$452M -$214M -$292M -$389M
Cash From Financing -$700M -$839M -$863M -$974M -$1.2B
 
Beginning Cash (CF) $12.3B $11.3B $10.2B $13.7B $9.9B
Foreign Exchange Rate Adjustment $48M -$14M -$37M -- -$81M
Additions / Reductions $1.3B $1.5B $690M $3.3B $1.1B
Ending Cash (CF) $13.6B $12.8B $10.9B $17B $10.9B
 
Levered Free Cash Flow $1.8B $2.2B $1.6B $3.6B $2B
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Net Income to Stockholders $4.4B $5.2B $5.9B $6.5B $7.6B
Depreciation & Amoritzation $1.7B $1.8B $1.9B $2.1B $2.3B
Stock-Based Compensation $659M $712M $738M $816M $837M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$987M -$2.1B -$2B $581M -$3.2B
Cash From Operations $9.4B $9.6B $6.7B $13.1B $9.9B
 
Capital Expenditures $3B $3.8B $3.9B $4.3B $4.9B
Cash Acquisitions -$1.2B -- -- -- --
Cash From Investing -$3.9B -$3.8B -$4.1B -$4.3B -$5B
 
Dividends Paid (Ex Special Dividend) -$1.2B -$5.8B -$1.5B -$1.8B -$8.7B
Special Dividend Paid
Long-Term Debt Issued -- -- $82M $1.5B $917M
Long-Term Debt Repaid -$3.2B -- -$1.1B -$1.4B -$2.1B
Repurchase of Common Stock -$246M -$453M -$543M -$697M -$745M
Other Financing Activities -$259M -$226M -$1.2B -$381M -$412M
Cash From Financing -$1B -$6.6B -$4.3B -$2.7B -$11B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.5B -$823M -$1.6B $6.1B -$6.1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $6.4B $5.8B $2.9B $8.8B $5B
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Net Income to Stockholders $1.2B $1.3B $1.4B $1.6B $1.8B
Depreciation & Amoritzation $404M $432M $447M $501M $548M
Stock-Based Compensation $341M $388M $402M $444M $463M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$2.6B -$2.8B -$737M -$1.4B -$2.5B
Cash From Operations $2.6B $3.3B $2.6B $4.7B $3.3B
 
Capital Expenditures $893M $1.1B $1.1B $1B $1.3B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$682M -$912M -$1.1B -$366M -$985M
 
Dividends Paid (Ex Special Dividend) -$310M -$350M -$400M -$905M -$515M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $29M $642M $133M
Long-Term Debt Repaid -- -- -$137M -$257M -$215M
Repurchase of Common Stock -$80M -$37M -$141M -$162M -$207M
Other Financing Activities -$350M -$452M -$214M -$292M -$389M
Cash From Financing -$700M -$839M -$863M -$974M -$1.2B
 
Beginning Cash (CF) $12.3B $11.3B $10.2B $13.7B $9.9B
Foreign Exchange Rate Adjustment $48M -$14M -$37M -- -$81M
Additions / Reductions $1.3B $1.5B $690M $3.3B $1.1B
Ending Cash (CF) $13.6B $12.8B $10.9B $17B $10.9B
 
Levered Free Cash Flow $1.8B $2.2B $1.6B $3.6B $2B

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

GET BETTER TRADE IDEAS

Popular

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock