Financhill
Sell
35

XYL Quote, Financials, Valuation and Earnings

Last price:
$123.03
Seasonality move :
3.93%
Day range:
$121.76 - $123.27
52-week range:
$113.26 - $146.08
Dividend yield:
1.21%
P/E ratio:
33.63x
P/S ratio:
3.49x
P/B ratio:
2.80x
Volume:
1.8M
Avg. volume:
1.6M
1-year change:
-4.06%
Market cap:
$29.8B
Revenue:
$8.6B
EPS (TTM):
$3.65
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.9B $5.2B $5.5B $7.4B $8.6B
Revenue Growth (YoY) -7.11% 6.54% 6.3% 33.36% 16.27%
 
Cost of Revenues $3B $3.2B $3.4B $4.6B $5.4B
Gross Profit $1.8B $2B $2.1B $2.7B $3.2B
Gross Profit Margin 37.53% 38.02% 37.74% 36.9% 37.52%
 
R&D Expenses $187M $204M $206M $232M $230M
Selling, General & Admin $1.1B $1.2B $1.4B $1.8B $1.9B
Other Inc / (Exp) -$145M -$12M -$37M -$72M $32M
Operating Expenses $1.3B $1.4B $1.6B $2B $2.1B
Operating Income $500M $592M $511M $728M $1.1B
 
Net Interest Expenses $70M $69M $34M $21M $16M
EBT. Incl. Unusual Items $285M $511M $440M $635M $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $31M $84M $85M $26M $197M
Net Income to Company $254M $427M $355M $609M $890M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $254M $427M $355M $609M $890M
 
Basic EPS (Cont. Ops) $1.41 $2.37 $1.97 $2.81 $3.67
Diluted EPS (Cont. Ops) $1.40 $2.35 $1.96 $2.79 $3.65
Weighted Average Basic Share $180.1M $180.2M $180.2M $217M $242.6M
Weighted Average Diluted Share $181.1M $181.5M $181M $218.2M $243.5M
 
EBITDA $613M $832M $726M $1.1B $1.7B
EBIT $362M $587M $490M $684M $1.1B
 
Revenue (Reported) $4.9B $5.2B $5.5B $7.4B $8.6B
Operating Income (Reported) $500M $592M $511M $728M $1.1B
Operating Income (Adjusted) $362M $587M $490M $684M $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.4B $1.3B $1.5B $2.1B $2.3B
Revenue Growth (YoY) 0.15% -3.64% 13.83% 40.64% 6.52%
 
Cost of Revenues $847M $830M $933M $1.4B $1.4B
Gross Profit $526M $493M $573M $756M $857M
Gross Profit Margin 38.31% 37.26% 38.05% 35.69% 37.99%
 
R&D Expenses $49M $52M $54M $60M $58M
Selling, General & Admin $292M $301M $315M $466M $507M
Other Inc / (Exp) -$13M -$8M -$18M -$34M $64M
Operating Expenses $341M $353M $369M $526M $565M
Operating Income $185M $140M $204M $230M $292M
 
Net Interest Expenses $14M $6M -- -- $9M
EBT. Incl. Unusual Items $158M $126M $189M $210M $375M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10M $13M $40M -$56M $49M
Net Income to Company $148M $113M $149M $266M $326M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $148M $113M $149M $266M $326M
 
Basic EPS (Cont. Ops) $0.82 $0.63 $0.83 $1.17 $1.34
Diluted EPS (Cont. Ops) $0.82 $0.62 $0.82 $1.16 $1.33
Weighted Average Basic Share $180.2M $180.2M $180.2M $241.3M $242.9M
Weighted Average Diluted Share $181.4M $181.5M $181.4M $242.5M $243.8M
 
EBITDA $241M $198M $262M $361M $526M
EBIT $179M $139M $202M $224M $384M
 
Revenue (Reported) $1.4B $1.3B $1.5B $2.1B $2.3B
Operating Income (Reported) $185M $140M $204M $230M $292M
Operating Income (Adjusted) $179M $139M $202M $224M $384M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.9B $5.2B $5.5B $7.4B $8.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3B $3.2B $3.4B $4.6B $5.4B
Gross Profit $1.8B $2B $2.1B $2.7B $3.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $187M $204M $206M $232M $230M
Selling, General & Admin $1.1B $1.2B $1.4B $1.8B $1.9B
Other Inc / (Exp) -$145M -$12M -$36M -$72M $32M
Operating Expenses $1.3B $1.4B $1.6B $2B $2.1B
Operating Income $500M $592M $511M $728M $1.1B
 
Net Interest Expenses $70M $69M $34M $21M $16M
EBT. Incl. Unusual Items $285M $511M $440M $635M $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $31M $84M $85M $26M $197M
Net Income to Company $254M $427M $355M $609M $890M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $254M $427M $355M $609M $890M
 
Basic EPS (Cont. Ops) $1.40 $2.38 $1.97 $2.80 $3.66
Diluted EPS (Cont. Ops) $1.40 $2.35 $1.96 $2.78 $3.65
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $613M $832M $726M $1.1B $1.7B
EBIT $362M $587M $490M $684M $1.1B
 
Revenue (Reported) $4.9B $5.2B $5.5B $7.4B $8.6B
Operating Income (Reported) $500M $592M $511M $728M $1.1B
Operating Income (Adjusted) $362M $587M $490M $684M $1.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $5.2B $5.5B $7.4B $8.6B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.2B $3.4B $4.6B $5.4B --
Gross Profit $2B $2.1B $2.7B $3.2B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $204M $206M $232M $230M --
Selling, General & Admin $1.2B $1.4B $1.8B $1.9B --
Other Inc / (Exp) -$12M -$36M -$72M $32M --
Operating Expenses $1.4B $1.6B $2B $2.1B --
Operating Income $592M $511M $728M $1.1B --
 
Net Interest Expenses $69M $37M $35M $44M --
EBT. Incl. Unusual Items $511M $440M $635M $1.1B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $84M $85M $26M $197M --
Net Income to Company $427M $355M $609M $890M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $427M $355M $609M $890M --
 
Basic EPS (Cont. Ops) $2.38 $1.97 $2.80 $3.66 --
Diluted EPS (Cont. Ops) $2.35 $1.96 $2.78 $3.65 --
Weighted Average Basic Share $720.8M $720.8M $868.1M $970.3M --
Weighted Average Diluted Share $725.9M $723.9M $872.7M $974.1M --
 
EBITDA $832M $726M $1.1B $1.7B --
EBIT $587M $490M $684M $1.1B --
 
Revenue (Reported) $5.2B $5.5B $7.4B $8.6B --
Operating Income (Reported) $592M $511M $728M $1.1B --
Operating Income (Adjusted) $587M $490M $684M $1.1B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.9B $1.3B $944M $1B $1.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $923M $953M $1.1B $1.6B $1.7B
Inventory $558M $700M $799M $1B $996M
Prepaid Expenses -- -- -- -- --
Other Current Assets $167M $158M $173M $230M $236M
Total Current Assets $3.5B $3.2B $3B $3.9B $4.1B
 
Property Plant And Equipment $657M $644M $630M $1.2B $1.2B
Long-Term Investments -- -- -- -- --
Goodwill $2.9B $2.8B $2.7B $7.6B $8B
Other Intangibles $1.1B $1B $930M $2.5B $2.4B
Other Long-Term Assets $623M $664M $661M $943M $884M
Total Assets $8.8B $8.3B $8B $16.1B $16.5B
 
Accounts Payable $569M $639M $723M $968M $1B
Accrued Expenses $363M $324M $327M $542M $552M
Current Portion Of Long-Term Debt $600M -- -- $16M $38M
Current Portion Of Capital Lease Obligations $63M $69M $69M $106M $109M
Other Current Liabilities -- -- -- -- $21M
Total Current Liabilities $2B $1.4B $1.6B $2.2B $2.3B
 
Long-Term Debt $2.5B $2.4B $1.9B $2.3B $2B
Capital Leases -- -- -- -- --
Total Liabilities $5.8B $5.1B $4.4B $5.9B $5.6B
 
Common Stock $2M $2M $2M $3M $3M
Other Common Equity Adj -$413M -$371M -$226M -$269M -$435M
Common Equity $3B $3.2B $3.5B $10.2B $10.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $8M $8M $9M $10M $240M
Total Equity $3B $3.2B $3.5B $10.2B $10.9B
 
Total Liabilities and Equity $8.8B $8.3B $8B $16.1B $16.5B
Cash and Short Terms $1.9B $1.3B $944M $1B $1.1B
Total Debt $3.1B $2.4B $1.9B $2.3B $2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.9B $1.3B $944M $1B $1.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $923M $953M $1.1B $1.6B $1.7B
Inventory $558M $700M $799M $1B $996M
Prepaid Expenses -- -- -- -- --
Other Current Assets $167M $158M $173M $230M $236M
Total Current Assets $3.5B $3.2B $3B $3.9B $4.1B
 
Property Plant And Equipment $657M $644M $630M $1.2B $1.2B
Long-Term Investments -- -- -- -- --
Goodwill $2.9B $2.8B $2.7B $7.6B $8B
Other Intangibles $1.1B $1B $930M $2.5B $2.4B
Other Long-Term Assets $623M $664M $661M $943M $884M
Total Assets $8.8B $8.3B $8B $16.1B $16.5B
 
Accounts Payable $569M $639M $723M $968M $1B
Accrued Expenses $363M $324M $327M $542M $552M
Current Portion Of Long-Term Debt $600M -- -- $16M $38M
Current Portion Of Capital Lease Obligations $63M $69M $69M $106M $109M
Other Current Liabilities -- -- -- -- $21M
Total Current Liabilities $2B $1.4B $1.6B $2.2B $2.3B
 
Long-Term Debt $2.5B $2.4B $1.9B $2.3B $2B
Capital Leases -- -- -- -- --
Total Liabilities $5.8B $5.1B $4.4B $5.9B $5.6B
 
Common Stock $2M $2M $2M $3M $3M
Other Common Equity Adj -$413M -$371M -$226M -$269M -$435M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $8M $8M $9M $10M $240M
Total Equity $3B $3.2B $3.5B $10.2B $10.9B
 
Total Liabilities and Equity $8.8B $8.3B $8B $16.1B $16.5B
Cash and Short Terms $1.9B $1.3B $944M $1B $1.1B
Total Debt $3.1B $2.4B $1.9B $2.3B $2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $254M $427M $355M $609M $890M
Depreciation & Amoritzation $251M $245M $236M $436M $562M
Stock-Based Compensation $26M $33M $37M $60M $56M
Change in Accounts Receivable $109M -$70M -$192M -$87M -$107M
Change in Inventories -$5M -$167M -$147M $41M -$41M
Cash From Operations $824M $538M $596M $837M $1.3B
 
Capital Expenditures $183M $208M $208M $271M $321M
Cash Acquisitions -- $5M -$2M -$428M -$188M
Cash From Investing -$169M -$183M -$191M -$628M -$482M
 
Dividends Paid (Ex Special Dividend) -$188M -$203M -$217M -$299M -$350M
Special Dividend Paid
Long-Term Debt Issued $1.3B -- -- $278M $1M
Long-Term Debt Repaid -$640M -$600M -$527M -$160M -$285M
Repurchase of Common Stock -$61M -$68M -$52M -$25M -$20M
Other Financing Activities -$2M -$3M -$2M -$13M -$28M
Cash From Financing $473M -$855M -$790M -$157M -$615M
 
Beginning Cash (CF) $724M $1.9B $1.3B $944M $1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.1B -$500M -$385M $52M $166M
Ending Cash (CF) $1.9B $1.3B $944M $1B $1.1B
 
Levered Free Cash Flow $641M $330M $388M $566M $942M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $148M $113M $149M $266M $326M
Depreciation & Amoritzation $62M $59M $60M $137M $142M
Stock-Based Compensation $7M $8M $9M $15M $13M
Change in Accounts Receivable $66M $8M -$47M $55M -$6M
Change in Inventories $43M -$32M $67M $82M $47M
Cash From Operations $370M $220M $362M $455M $575M
 
Capital Expenditures $47M $81M $60M $94M $100M
Cash Acquisitions -- $3M -$3M $3M -$190M
Cash From Investing $157M -$70M -$68M -$89M -$289M
 
Dividends Paid (Ex Special Dividend) -$46M -$51M -$54M -$80M -$87M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $2M $1M
Long-Term Debt Repaid -$40M -- -$527M -$5M -$4M
Repurchase of Common Stock -- -- -- -$15M -$1M
Other Financing Activities -$1M -$2M -$1M -$5M -$5M
Cash From Financing -$77M -$49M -$580M -$86M -$95M
 
Beginning Cash (CF) $1.4B $1.3B $1.2B $705M $989M
Foreign Exchange Rate Adjustment $23M -$7M $44M $34M -$48M
Additions / Reductions $450M $101M -$286M $280M $191M
Ending Cash (CF) $1.9B $1.3B $944M $1B $1.1B
 
Levered Free Cash Flow $323M $139M $302M $361M $475M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $254M $427M $355M $609M $890M
Depreciation & Amoritzation $251M $245M $236M $436M $562M
Stock-Based Compensation $26M $33M $37M $60M $56M
Change in Accounts Receivable $109M -$70M -$192M -$87M -$107M
Change in Inventories -$5M -$167M -$147M $41M -$41M
Cash From Operations $824M $538M $596M $837M $1.3B
 
Capital Expenditures $183M $208M $208M $271M $321M
Cash Acquisitions -- $5M -$2M -$428M -$188M
Cash From Investing -$169M -$183M -$191M -$628M -$482M
 
Dividends Paid (Ex Special Dividend) -$188M -$203M -$217M -$299M -$350M
Special Dividend Paid
Long-Term Debt Issued $1.3B -- -- -- --
Long-Term Debt Repaid -$640M -- -- -$160M -$285M
Repurchase of Common Stock -$61M -$68M -$52M -$25M -$20M
Other Financing Activities -- -- -$2M -$13M -$28M
Cash From Financing $473M -$855M -$790M -$157M -$615M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.1B -$500M -$385M $52M $166M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $641M $330M $388M $566M $942M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $427M $355M $609M $890M --
Depreciation & Amoritzation $245M $236M $436M $562M --
Stock-Based Compensation $33M $37M $60M $56M --
Change in Accounts Receivable -$70M -$192M -$87M -$107M --
Change in Inventories -$167M -$147M $41M -$41M --
Cash From Operations $538M $596M $837M $1.3B --
 
Capital Expenditures $208M $208M $271M $321M --
Cash Acquisitions $5M -$2M -$428M -$188M --
Cash From Investing -$183M -$191M -$628M -$482M --
 
Dividends Paid (Ex Special Dividend) -$203M -$217M -$299M -$350M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $278M $1M --
Long-Term Debt Repaid -$600M -$527M -$160M -$285M --
Repurchase of Common Stock -$68M -$52M -$25M -$20M --
Other Financing Activities -$3M -$2M -$13M -$28M --
Cash From Financing -$855M -$790M -$157M -$615M --
 
Beginning Cash (CF) $6.7B $4.8B $3.2B $3.8B --
Foreign Exchange Rate Adjustment -$26M -$20M $23M -$53M --
Additions / Reductions -$500M -$385M $52M $166M --
Ending Cash (CF) $6.1B $4.4B $3.3B $3.9B --
 
Levered Free Cash Flow $330M $388M $566M $942M --

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

GET BETTER TRADE IDEAS

Popular

Is the Market Going to Go Lower?
Is the Market Going to Go Lower?

The last month has been extremely difficult for the stock…

2 Dividend Stocks to Buy in a Recession
2 Dividend Stocks to Buy in a Recession

While many economists and investors initially expected 2025 to be…

Is Ford Stock Undervalued Amid the EV Transition?
Is Ford Stock Undervalued Amid the EV Transition?

There is a lot going on in the electric vehicle…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Sell
49
SMTC alert for Mar 17

Semtech [SMTC] is down 0.49% over the past day.

Buy
62
PLPC alert for Mar 17

Preformed Line Products [PLPC] is up 3.8% over the past day.

Sell
50
NUTX alert for Mar 17

Nutex Health [NUTX] is up 4.82% over the past day.

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

Show me the best stock