Financhill
Buy
60

TDG Quote, Financials, Valuation and Earnings

Last price:
$1,574.30
Seasonality move :
4%
Day range:
$1,560.33 - $1,585.87
52-week range:
$1,176.31 - $1,585.87
Dividend yield:
0%
P/E ratio:
53.19x
P/S ratio:
10.90x
P/B ratio:
--
Volume:
478.9K
Avg. volume:
259K
1-year change:
26.86%
Market cap:
$88.5B
Revenue:
$7.9B
EPS (TTM):
$29.62
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.1B $4.8B $5.4B $6.6B $7.9B
Revenue Growth (YoY) -2.3% -5.98% 13.15% 21.29% 20.58%
 
Cost of Revenues $2.5B $2.3B $2.3B $2.7B $3.3B
Gross Profit $2.6B $2.5B $3.1B $3.8B $4.7B
Gross Profit Margin 51.87% 52.38% 57.08% 58.35% 58.84%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $727M $685M $748M $770M $931M
Other Inc / (Exp) $18M $120M -$11M $3M -$21M
Operating Expenses $896M $822M $884M $909M $1.1B
Operating Income $1.8B $1.7B $2.2B $2.9B $3.6B
 
Net Interest Expenses $1B $1.1B $1.1B $1.2B $1.3B
EBT. Incl. Unusual Items $740M $715M $1.1B $1.7B $2.2B
Earnings of Discontinued Ops. $47M -- $1M -- --
Income Tax Expense $87M $34M $261M $417M $500M
Net Income to Company $700M $681M $867M $1.3B $1.7B
 
Minority Interest in Earnings -$1M -$1M -$1M -$1M -$1M
Net Income to Common Excl Extra Items $699M $680M $866M $1.3B $1.7B
 
Basic EPS (Cont. Ops) $8.96 $10.41 $13.40 $22.03 $25.62
Diluted EPS (Cont. Ops) $8.96 $10.41 $13.40 $22.03 $25.62
Weighted Average Basic Share $57.3M $58.4M $58.2M $57.2M $57.8M
Weighted Average Diluted Share $57.3M $58.4M $58.2M $57.2M $57.8M
 
EBITDA $2.1B $2B $2.5B $3.1B $3.8B
EBIT $1.8B $1.8B $2.2B $2.9B $3.5B
 
Revenue (Reported) $5.1B $4.8B $5.4B $6.6B $7.9B
Operating Income (Reported) $1.8B $1.7B $2.2B $2.9B $3.6B
Operating Income (Adjusted) $1.8B $1.8B $2.2B $2.9B $3.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.2B $1.3B $1.6B $1.9B $2.2B
Revenue Growth (YoY) -17.26% 11.14% 19.97% 20.54% 12.04%
 
Cost of Revenues $602M $591M $663M $767M $876M
Gross Profit $592M $736M $929M $1.2B $1.3B
Gross Profit Margin 49.58% 55.46% 58.35% 60.03% 59.26%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $152M $177M $196M $237M $231M
Other Inc / (Exp) $18M -- -$1M -$5M $4M
Operating Expenses $188M $210M $231M $274M $278M
Operating Income $404M $526M $698M $878M $996M
 
Net Interest Expenses $292M $266M $300M $354M $378M
EBT. Incl. Unusual Items $130M $260M $397M $519M $622M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $25M $61M $93M $115M $143M
Net Income to Company $105M $199M $304M $404M $479M
 
Minority Interest in Earnings -$1M -- -- -$1M --
Net Income to Common Excl Extra Items $104M $199M $304M $403M $479M
 
Basic EPS (Cont. Ops) $1.79 $3.38 $5.32 $6.97 $8.24
Diluted EPS (Cont. Ops) $1.79 $3.38 $5.32 $6.97 $8.24
Weighted Average Basic Share $58.4M $58.9M $57.1M $57.8M $58.1M
Weighted Average Diluted Share $58.4M $58.9M $57.1M $57.8M $58.1M
 
EBITDA $464M $588M $758M $917M $1.1B
EBIT $398M $526M $692M $845M $1B
 
Revenue (Reported) $1.2B $1.3B $1.6B $1.9B $2.2B
Operating Income (Reported) $404M $526M $698M $878M $996M
Operating Income (Adjusted) $398M $526M $692M $845M $1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.5B $5B $5.9B $7.3B $8.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.3B $2.2B $2.5B $3B $3.4B
Gross Profit $2.2B $2.8B $3.4B $4.3B $5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $708M $696M $772M $858M $917M
Other Inc / (Exp) $77M $135M -$8M -$4M $7M
Operating Expenses $856M $837M $908M $1B $1.1B
Operating Income $1.3B $1.9B $2.5B $3.3B $3.9B
 
Net Interest Expenses $1.1B $1.1B $1.1B $1.3B $1.4B
EBT. Incl. Unusual Items $293M $984M $1.4B $2B $2.4B
Earnings of Discontinued Ops. -$20M $1M -- -- --
Income Tax Expense $42M $97M $334M $474M $548M
Net Income to Company $231M $889M $1B $1.6B $1.9B
 
Minority Interest in Earnings -$1M -- -$1M -$1M $1M
Net Income to Common Excl Extra Items $230M $888M $1B $1.6B $1.9B
 
Basic EPS (Cont. Ops) $2.70 $14.37 $16.73 $25.21 $29.62
Diluted EPS (Cont. Ops) $2.70 $14.37 $16.73 $25.21 $29.62
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.6B $2.3B $2.8B $3.5B $4.2B
EBIT $1.4B $2B $2.5B $3.2B $3.9B
 
Revenue (Reported) $4.5B $5B $5.9B $7.3B $8.4B
Operating Income (Reported) $1.3B $1.9B $2.5B $3.3B $3.9B
Operating Income (Adjusted) $1.4B $2B $2.5B $3.2B $3.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.3B $2.5B $3B $3.7B $4.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $1.1B $1.3B $1.5B $1.6B
Gross Profit $1.1B $1.4B $1.7B $2.2B $2.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $334M $343M $365M $456M $438M
Other Inc / (Exp) $8M -$2M -- -$5M $23M
Operating Expenses $399M $412M $434M $528M $535M
Operating Income $734M $985M $1.3B $1.7B $2B
 
Net Interest Expenses $559M $530M $590M $654M $756M
EBT. Incl. Unusual Items $183M $453M $698M $1B $1.2B
Earnings of Discontinued Ops. -- $1M -- -- --
Income Tax Expense $28M $91M $165M $221M $269M
Net Income to Company $155M $363M $533M $786M $972M
 
Minority Interest in Earnings -$1M -$1M -$1M -$1M --
Net Income to Common Excl Extra Items $154M $362M $532M $785M $972M
 
Basic EPS (Cont. Ops) $1.37 $5.36 $8.65 $11.84 $15.86
Diluted EPS (Cont. Ops) $1.37 $5.36 $8.65 $11.84 $15.86
Weighted Average Basic Share $113.1M $118.1M $114.2M $115.5M $116.4M
Weighted Average Diluted Share $113.1M $118.1M $114.2M $115.5M $116.4M
 
EBITDA $842M $1.1B $1.4B $1.8B $2.2B
EBIT $718M $983M $1.3B $1.6B $2B
 
Revenue (Reported) $2.3B $2.5B $3B $3.7B $4.2B
Operating Income (Reported) $734M $985M $1.3B $1.7B $2B
Operating Income (Adjusted) $718M $983M $1.3B $1.6B $2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $4.7B $4.8B $3B $3.5B $6.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $720M $791M $967M $1.2B $1.4B
Inventory $1.3B $1.2B $1.3B $1.6B $1.9B
Prepaid Expenses -- -- -- -- --
Other Current Assets $240M $267M $349M $420M $511M
Total Current Assets $7B $7B $5.6B $6.7B $10B
 
Property Plant And Equipment $752M $770M $807M $1.3B $1.5B
Long-Term Investments -- -- -- -- --
Goodwill $7.9B $8.6B $8.6B $9B $10.4B
Other Intangibles $2.6B $2.8B $2.8B $2.7B $3.4B
Other Long-Term Assets $167M $156M $260M $242M $204M
Total Assets $18.4B $19.3B $18.1B $20B $25.6B
 
Accounts Payable $218M $227M $279M $305M $323M
Accrued Expenses $210M $220M $196M $153M $221M
Current Portion Of Long-Term Debt $625M $626M $426M $420M $584M
Current Portion Of Capital Lease Obligations $22M $20M $18M $16M $19M
Other Current Liabilities $221M $272M $179M $174M $187M
Total Current Liabilities $1.6B $1.7B $1.4B $1.6B $6.3B
 
Long-Term Debt $19.4B $19.4B $19.4B $19.3B $24.3B
Capital Leases -- -- -- -- --
Total Liabilities $22.4B $22.2B $21.9B $21.9B $31.9B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -$401M -$248M -$267M -$98M -$42M
Common Equity -$4B -$2.9B -$3.8B -$2B -$6.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4M $6M $7M $6M $7M
Total Equity -$4B -$2.9B -$3.8B -$2B -$6.3B
 
Total Liabilities and Equity $18.4B $19.3B $18.1B $20B $25.6B
Cash and Short Terms $4.7B $4.8B $3B $3.5B $6.3B
Total Debt $20B $20B $19.8B $19.8B $24.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $4.1B $4.2B $3.4B $4.3B $2.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $682M $794M $1B $1.2B $1.4B
Inventory $1.2B $1.2B $1.5B $1.8B $2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $364M $312M $391M $490M $530M
Total Current Assets $6.4B $6.6B $7.5B $8.3B $6.4B
 
Property Plant And Equipment $790M $810M $872M $1.3B $1.5B
Long-Term Investments -- -- -- -- --
Goodwill $8.6B $8.5B $8.7B $9.1B $10.4B
Other Intangibles $2.9B $2.7B $2.7B $2.7B $3.4B
Other Long-Term Assets $152M $214M $212M $247M $201M
Total Assets $18.7B $18.8B $20B $21.6B $21.9B
 
Accounts Payable $214M $238M $292M $302M $319M
Accrued Expenses $740M $634M $718M $858M $1B
Current Portion Of Long-Term Debt $626M $424M $1.5B $1.1B $743M
Current Portion Of Capital Lease Obligations -- $5M -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.6B $1.3B $2.5B $2.2B $2.1B
 
Long-Term Debt $19.4B $19.3B $19.3B $21.3B $24.3B
Capital Leases -- -- -- -- --
Total Liabilities $22.3B $21.7B $22.9B $24.6B $27.6B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -$234M -$73M -$96M -$118M -$171M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $7M $6M $8M $7M $7M
Total Equity -$3.5B -$2.9B -$2.9B -$3B -$5.7B
 
Total Liabilities and Equity $18.7B $18.8B $20B $21.6B $21.9B
Cash and Short Terms $4.1B $4.2B $3.4B $4.3B $2.4B
Total Debt $20B $19.7B $20.9B $22.4B $25B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $700M $681M $867M $1.3B $1.7B
Depreciation & Amoritzation $283M $253M $253M $268M $312M
Stock-Based Compensation $93M $129M $184M $157M $217M
Change in Accounts Receivable $352M -$78M -$190M -$212M -$84M
Change in Inventories -$62M $79M -$134M -$261M -$104M
Cash From Operations $1.2B $913M $948M $1.4B $2B
 
Capital Expenditures $105M $105M $119M $139M $165M
Cash Acquisitions $904M -$704M -$437M -$762M -$2.3B
Cash From Investing $799M -$785M -$553M -$900M -$2.4B
 
Dividends Paid (Ex Special Dividend) -$1.9B -$73M -$1.1B -$38M -$2B
Special Dividend Paid
Long-Term Debt Issued $4.3B $2.1B -- $9.7B $14.3B
Long-Term Debt Repaid -$1.2B -$2.3B -$275M -$9.9B -$9.4B
Repurchase of Common Stock -$19M -- -$912M -- --
Other Financing Activities -$11M -- -$2M -$20M -$8M
Cash From Financing $1.2B -$70M -$2.1B -$16M $3.2B
 
Beginning Cash (CF) $1.5B $4.7B $4.8B $3B $3.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.2B $58M -$1.8B $459M $2.8B
Ending Cash (CF) $4.7B $4.8B $3B $3.5B $6.3B
 
Levered Free Cash Flow $1.1B $808M $829M $1.2B $1.9B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $318M $239M $352M $462M --
Depreciation & Amoritzation $64M $61M $70M $76M --
Stock-Based Compensation $35M $47M $54M $47M --
Change in Accounts Receivable -$16M -$83M -$101M $78M --
Change in Inventories $8M -$46M -$68M -$26M --
Cash From Operations $252M $309M $406M $608M --
 
Capital Expenditures $20M $29M $36M $40M --
Cash Acquisitions $224M -$422M -$740M -$1.6B --
Cash From Investing $204M -$451M -$776M -$1.6B --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $743M -- $5M $2.6B --
Long-Term Debt Repaid -$780M -$18M -$1.1B -$3.2B --
Repurchase of Common Stock -- -$245M -- -- --
Other Financing Activities -$1M -- -$7M -$3M --
Cash From Financing -$1M -$244M -$1.1B -$516M --
 
Beginning Cash (CF) $4.1B $4.2B $4.5B $4.8B --
Foreign Exchange Rate Adjustment $2M -$22M $2M -$2M --
Additions / Reductions $455M -$386M -$1.4B -$1.5B --
Ending Cash (CF) $4.5B $3.8B $3.1B $3.4B --
 
Levered Free Cash Flow $232M $280M $370M $568M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $231M $889M $1B $1.6B $1.9B
Depreciation & Amoritzation $266M $256M $255M $282M $348M
Stock-Based Compensation $126M $141M $179M $191M $179M
Change in Accounts Receivable $317M -$125M -$215M -$279M -$157M
Change in Inventories $67M -$15M -$248M -$199M -$113M
Cash From Operations $991M $907M $1.1B $1.7B $2.1B
 
Capital Expenditures $115M $102M $128M $157M $179M
Cash Acquisitions -$916M $215M -$450M -$839M -$2.4B
Cash From Investing -$1B $113M -$575M -$995M -$2.5B
 
Dividends Paid (Ex Special Dividend) -$73M -$46M -$1.1B -$2B -$4.4B
Special Dividend Paid
Long-Term Debt Issued $2.9B $743M $8.3B $10.1B $5.8B
Long-Term Debt Repaid -$1.5B -$1B -$7.3B -$8.7B -$3.2B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$12M -$13M -$9M
Cash From Financing $1.4B -$869M -$208M -$416M -$2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.4B $151M $306M $322M -$2.4B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $876M $805M $961M $1.6B $1.9B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $473M $602M $885M $1.2B $972M
Depreciation & Amoritzation $188M $188M $199M $219M $179M
Stock-Based Compensation $105M $129M $131M $158M $73M
Change in Accounts Receivable $23M -$91M -$134M -$22M -$173M
Change in Inventories $40M -$108M -$244M -$140M -$123M
Cash From Operations $624M $675M $913M $1.5B $900M
 
Capital Expenditures $80M $86M $102M $124M $98M
Cash Acquisitions -$692M -$419M -$750M -$1.7B -$140M
Cash From Investing -$748M -$505M -$852M -$1.7B -$191M
 
Dividends Paid (Ex Special Dividend) -$73M -$46M -$38M -$2B -$4.4B
Special Dividend Paid -- -- -- $35M $75M
Long-Term Debt Issued $2.1B -- $8.3B $11.3B $163M
Long-Term Debt Repaid -$2.2B -$256M -$8.4B -$9.3B -$22M
Repurchase of Common Stock -- -$912M -- -- -$369M
Other Financing Activities -$1M -$1M -$18M -$7M -$5M
Cash From Financing -$74M -$1.1B -$11M $152M -$4.5B
 
Beginning Cash (CF) $13.7B $13.8B $10.8B $12.4B $8.7B
Foreign Exchange Rate Adjustment $10M -$33M $20M $2M -$4M
Additions / Reductions -$198M -$946M $50M -$114M -$3.8B
Ending Cash (CF) $13.5B $12.8B $10.9B $12.3B $4.9B
 
Levered Free Cash Flow $544M $589M $811M $1.3B $802M

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

GET BETTER TRADE IDEAS

Popular

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

How High Can SharkNinja Stock Go?
How High Can SharkNinja Stock Go?

If you know popular consumer appliance brands Shark and Ninja,…

Stock Ideas

Buy
71
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
61
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Alerts

Buy
78
SBET alert for Jul 16

SharpLink Gaming [SBET] is up 28.58% over the past day.

Buy
75
MP alert for Jul 16

MP Materials [MP] is up 0.48% over the past day.

Sell
38
NAIL alert for Jul 16

Direxion Daily Homebuilders & Supplies Bull 3X Shs [NAIL] is up 2.38% over the past day.

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

Show me the best stock