Financhill
Sell
50

AZO Quote, Financials, Valuation and Earnings

Last price:
$3,648.65
Seasonality move :
4.24%
Day range:
$3,632.15 - $3,693.75
52-week range:
$2,894.02 - $3,916.81
Dividend yield:
0%
P/E ratio:
24.95x
P/S ratio:
3.37x
P/B ratio:
--
Volume:
110.8K
Avg. volume:
144.7K
1-year change:
23.36%
Market cap:
$61.6B
Revenue:
$18.5B
EPS (TTM):
$147.61
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Revenue $12.6B $14.6B $16.3B $17.5B $18.5B
Revenue Growth (YoY) 6.48% 15.81% 11.09% 7.41% 5.92%
 
Cost of Revenues $5.9B $6.9B $7.8B $8.4B $8.7B
Gross Profit $6.8B $7.7B $8.5B $9.1B $9.8B
Gross Profit Margin 53.6% 52.76% 52.13% 51.96% 53.09%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4.4B $4.8B $5.2B $5.6B $6B
Operating Income $2.4B $2.9B $3.3B $3.5B $3.8B
 
Net Interest Expenses $201.2M $195.3M $191.6M $306.4M $451.6M
EBT. Incl. Unusual Items $2.2B $2.7B $3.1B $3.2B $3.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $483.5M $578.9M $649.5M $639.2M $674.7M
Net Income to Company $1.7B $2.2B $2.4B $2.5B $2.7B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.7B $2.2B $2.4B $2.5B $2.7B
 
Basic EPS (Cont. Ops) $73.62 $97.60 $120.83 $136.60 $153.82
Diluted EPS (Cont. Ops) $71.93 $95.19 $117.19 $132.36 $149.55
Weighted Average Basic Share $23.5M $22.2M $20.1M $18.5M $17.3M
Weighted Average Diluted Share $24.1M $22.8M $20.7M $19.1M $17.8M
 
EBITDA $2.8B $3.4B $3.7B $4B $4.3B
EBIT $2.4B $2.9B $3.3B $3.5B $3.8B
 
Revenue (Reported) $12.6B $14.6B $16.3B $17.5B $18.5B
Operating Income (Reported) $2.4B $2.9B $3.3B $3.5B $3.8B
Operating Income (Adjusted) $2.4B $2.9B $3.3B $3.5B $3.8B
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Revenue $3.7B $3.9B $4.1B $4.2B $4.5B
Revenue Growth (YoY) 31.37% 5.87% 5.83% 3.54% 5.4%
 
Cost of Revenues $1.7B $1.9B $1.9B $2B $2.1B
Gross Profit $1.9B $2B $2.1B $2.3B $2.4B
Gross Profit Margin 52.45% 51.91% 52.47% 53.49% 52.72%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.1B $1.2B $1.3B $1.4B $1.5B
Operating Income $803.5M $785.7M $858.5M $900.2M $866.2M
 
Net Interest Expenses $45M $41.9M $74.3M $104.4M $111.3M
EBT. Incl. Unusual Items $758.5M $743.8M $784.2M $795.8M $754.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $162.3M $151.2M $136.4M $144M $146.4M
Net Income to Company $596.2M $592.6M $647.7M $651.7M $608.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $596.2M $592.6M $647.7M $651.7M $608.4M
 
Basic EPS (Cont. Ops) $27.15 $29.93 $35.22 $37.73 $36.33
Diluted EPS (Cont. Ops) $26.48 $29.03 $34.12 $36.69 $35.36
Weighted Average Basic Share $22M $19.8M $18.4M $17.3M $16.7M
Weighted Average Diluted Share $22.5M $20.4M $19M $17.8M $17.2M
 
EBITDA $897.5M $887.8M $974.6M $1B $1B
EBIT $803.5M $785.7M $858.5M $900.2M $866.2M
 
Revenue (Reported) $3.7B $3.9B $4.1B $4.2B $4.5B
Operating Income (Reported) $803.5M $785.7M $858.5M $900.2M $866.2M
Operating Income (Adjusted) $803.5M $785.7M $858.5M $900.2M $866.2M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Revenue $14.3B $15.8B $17.1B $18B $18.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.7B $7.5B $8.3B $8.4B $8.9B
Gross Profit $7.6B $8.3B $8.8B $9.6B $10B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4.6B $5.1B $5.5B $5.8B $6.3B
Operating Income $2.9B $3.2B $3.4B $3.7B $3.7B
 
Net Interest Expenses $202.9M $185.8M $261.6M $407.2M $480.9M
EBT. Incl. Unusual Items $2.7B $3B $3.1B $3.3B $3.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $590.7M $619.9M $620M $682.3M $666.4M
Net Income to Company $2.1B $2.4B $2.5B $2.6B $2.6B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.1B $2.4B $2.5B $2.6B $2.6B
 
Basic EPS (Cont. Ops) $93.14 $116.10 $130.88 $148.81 $151.65
Diluted EPS (Cont. Ops) $90.95 $112.74 $126.72 $144.59 $147.61
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.3B $3.6B $3.8B $4.3B $4.3B
EBIT $2.9B $3.2B $3.4B $3.7B $3.7B
 
Revenue (Reported) $14.3B $15.8B $17.1B $18B $18.9B
Operating Income (Reported) $2.9B $3.2B $3.4B $3.7B $3.7B
Operating Income (Adjusted) $2.9B $3.2B $3.4B $3.7B $3.7B
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Revenue $9.7B $10.9B $11.8B $12.3B $12.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.6B $5.2B $5.7B $5.7B $5.9B
Gross Profit $5.1B $5.7B $6.1B $6.6B $6.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.2B $3.5B $3.8B $4.1B $4.3B
Operating Income $1.9B $2.2B $2.3B $2.5B $2.4B
 
Net Interest Expenses $137.2M $127.6M $197.6M $298.4M $327.7M
EBT. Incl. Unusual Items $1.8B $2B $2.1B $2.2B $2.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $378.7M $419.7M $390.3M $433.4M $425.1M
Net Income to Company $1.4B $1.6B $1.7B $1.8B $1.7B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.4B $1.6B $1.7B $1.8B $1.7B
 
Basic EPS (Cont. Ops) $61.47 $79.38 $89.07 $100.98 $98.79
Diluted EPS (Cont. Ops) $60.02 $77.02 $86.21 $98.13 $96.17
Weighted Average Basic Share $67.8M $61.3M $56.1M $52.3M $50.4M
Weighted Average Diluted Share $69.5M $63.2M $58M $53.8M $51.8M
 
EBITDA $2.2B $2.5B $2.6B $2.9B $2.8B
EBIT $1.9B $2.2B $2.3B $2.5B $2.4B
 
Revenue (Reported) $9.7B $10.9B $11.8B $12.3B $12.7B
Operating Income (Reported) $1.9B $2.2B $2.3B $2.5B $2.4B
Operating Income (Adjusted) $1.9B $2.2B $2.3B $2.5B $2.4B
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Cash and Equivalents $1.8B $1.2B $264.4M $277.1M $298.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $364.8M $378.4M $504.9M $520.4M $545.6M
Inventory $4.5B $4.6B $5.6B $5.8B $6.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $223M $225.8M $220.7M $217.8M $307.8M
Total Current Assets $6.8B $6.4B $6.6B $6.8B $7.3B
 
Property Plant And Equipment $7.1B $7.6B $8.1B $8.6B $9.2B
Long-Term Investments -- -- -- -- --
Goodwill $302.6M $302.6M $302.6M $302.6M $302.6M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $190.6M $181.6M $203.1M $223.2M $242.1M
Total Assets $14.4B $14.5B $15.3B $16B $17.2B
 
Accounts Payable $5.2B $6B $7.3B $7.2B $7.4B
Accrued Expenses $252.5M $259.5M $253.8M $284.7M $301.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $291.3M $326.5M $336.3M $344.2M $382.4M
Other Current Liabilities $65.4M $84M $93.8M $120.1M $161.4M
Total Current Liabilities $6.3B $7.4B $8.6B $8.5B $8.7B
 
Long-Term Debt $5.5B $5.3B $6.1B $7.7B $9B
Capital Leases -- -- -- -- --
Total Liabilities $15.3B $16.3B $18.8B $20.3B $21.9B
 
Common Stock $237K $230K $207K $189K $175K
Other Common Equity Adj -$354.3M -$308M -$300.5M -$190.8M -$361.6M
Common Equity -$878M -$1.8B -$3.5B -$4.3B -$4.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$878M -$1.8B -$3.5B -$4.3B -$4.7B
 
Total Liabilities and Equity $14.4B $14.5B $15.3B $16B $17.2B
Cash and Short Terms $1.8B $1.2B $264.4M $277.1M $298.2M
Total Debt $5.5B $5.3B $6.1B $7.7B $9B
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Cash and Equivalents $975.6M $263M $274.9M $275.4M $268.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $359.7M $439.8M $471M $586.8M $588.5M
Inventory $4.7B $5.3B $5.7B $6.2B $6.8B
Prepaid Expenses -- -- -- -- --
Other Current Assets $223.6M $238.7M $259.3M $272M $305.7M
Total Current Assets $6.2B $6.3B $6.7B $7.3B $8B
 
Property Plant And Equipment $7.4B $7.7B $8.3B $9.1B $9.9B
Long-Term Investments -- -- -- -- --
Goodwill $302.6M $302.6M $302.6M $302.6M $302.6M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $202.5M $186.2M $230.9M $285M $359.9M
Total Assets $14.1B $14.5B $15.6B $17.1B $18.6B
 
Accounts Payable $5.8B $6.8B $7.2B $7.4B $7.9B
Accrued Expenses $884.4M $925.3M $906.4M $989.5M $1.1B
Current Portion Of Long-Term Debt -- -- -- $500M --
Current Portion Of Capital Lease Obligations $256.4M $269M $282M $303.2M $314.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $7B $8.1B $8.5B $9.2B $9.5B
 
Long-Term Debt $5.3B $6.1B $7.3B $8.5B $8.9B
Capital Leases -- -- -- -- --
Total Liabilities $15.9B $17.9B $19.9B $21.9B $22.6B
 
Common Stock $229K $207K $189K $174K $169K
Other Common Equity Adj -$304.4M -$302.2M -$227.5M -$202.9M -$357.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$1.8B -$3.4B -$4.3B -$4.8B -$4B
 
Total Liabilities and Equity $14.1B $14.5B $15.6B $17.1B $18.6B
Cash and Short Terms $975.6M $263M $274.9M $275.4M $268.6M
Total Debt $5.3B $6.1B $7.3B $9B $8.9B
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Net Income to Stockholders $1.7B $2.2B $2.4B $2.5B $2.7B
Depreciation & Amoritzation $397.5M $407.7M $442.2M $497.6M $549.8M
Stock-Based Compensation $44.8M $56.1M $70.6M $93.1M $106.2M
Change in Accounts Receivable -$58.6M -$11M -$125.7M -$6.7M -$38.3M
Change in Inventories -$184.2M -$138.5M -$1B -$89.2M -$453.1M
Cash From Operations $2.7B $3.5B $3.2B $2.9B $3B
 
Capital Expenditures $457.7M $621.8M $672.4M $796.7M $1.1B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$497.9M -$601.8M -$648.1M -$876.2M -$1.3B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.9B -- $1.4B $2.4B $2.3B
Long-Term Debt Repaid -$552.2M -$309.9M -$567.2M -$881.1M -$1B
Repurchase of Common Stock -$930.9M -$3.4B -$4.4B -$3.7B -$3.1B
Other Financing Activities -$49M -- -$10.7M -$18.2M -$4.2M
Cash From Financing -$643.6M -$3.5B -$3.5B -$2.1B -$1.7B
 
Beginning Cash (CF) $176.3M $1.8B $1.2B $264.4M $277.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.6B -$583.7M -$907.5M $4.5M $33.9M
Ending Cash (CF) $1.8B $1.2B $264.4M $277.1M $298.2M
 
Levered Free Cash Flow $2.3B $2.9B $2.5B $2.1B $1.9B
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Net Income to Stockholders $596.2M $592.6M $647.7M $651.7M $608.4M
Depreciation & Amoritzation $94M $102.1M $116.1M $129.2M $144.7M
Stock-Based Compensation $13.9M $18.3M $20M $25.4M $29M
Change in Accounts Receivable -$7.7M -$34M $16M -$84.9M $12.8M
Change in Inventories $67.3M -$277.6M $68.4M -$155.4M -$188.2M
Cash From Operations $1.2B $843.4M $724.7M $669.5M $769M
 
Capital Expenditures $135.1M $161.2M $171.2M $235.1M $345.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$130.3M -$149.4M -$209M -$372.3M -$353.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $215.2M $296.4M $631.3M $725.5M
Long-Term Debt Repaid -$265.8M -$17.8M -$20.4M -$321M -$926.7M
Repurchase of Common Stock -$900M -$900M -$900M -$728.1M -$268.8M
Other Financing Activities -- -- -$1.7M $3.5M -$6.1M
Cash From Financing -$1.1B -$670.9M -$543.6M -$326.1M -$451.3M
 
Beginning Cash (CF) $1B $239.4M $301.3M $304.1M $300.9M
Foreign Exchange Rate Adjustment -$406K $582K $1.5M $166K $3.9M
Additions / Reductions -$50.1M $23M -$27.8M -$28.9M -$36.1M
Ending Cash (CF) $975.6M $263M $274.9M $275.4M $268.6M
 
Levered Free Cash Flow $1.1B $682.2M $553.5M $434.4M $423.1M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Net Income to Stockholders $2.1B $2.4B $2.5B $2.6B $2.6B
Depreciation & Amoritzation $403.4M $431M $479.9M $532.9M $591.1M
Stock-Based Compensation $50.6M $67.1M $83.9M $102M $120.5M
Change in Accounts Receivable -$87.1M -$80.7M -$26.1M -$111.5M -$13.6M
Change in Inventories -$171.2M -$647.3M -$427.8M -$349.8M -$741.6M
Cash From Operations $3.6B $3.3B $3.1B $3B $3.2B
 
Capital Expenditures $559.5M $615.5M $733.5M $1.1B $1.2B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$608.6M -$603.8M -$766.4M -$1.3B -$1.3B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $1.3B $1.6B $2.5B $1.4B
Long-Term Debt Repaid $226.8M -$563.9M -$379.2M -$882.6M -$1.6B
Repurchase of Common Stock -$2.5B -$4.3B -$3.7B -$3.4B -$1.8B
Other Financing Activities -- -- -$13.5M -$16.9M -$4.1M
Cash From Financing -$2.6B -$3.4B -$2.3B -$1.7B -$1.9B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $456M -$712.5M $6.5M -$2.3M $4.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3.1B $2.7B $2.4B $1.9B $2B
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Net Income to Stockholders $1.4B $1.6B $1.7B $1.8B $1.7B
Depreciation & Amoritzation $278M $301.4M $339.1M $374.4M $415.8M
Stock-Based Compensation $38.1M $49.1M $62.4M $71.3M $85.6M
Change in Accounts Receivable $8.3M -$61.4M $38.3M -$66.6M -$41.8M
Change in Inventories -$162.3M -$671.1M -$93.2M -$353.8M -$642.3M
Cash From Operations $2.2B $2B $1.9B $1.9B $2.2B
 
Capital Expenditures $375.7M $369.4M $430.4M $725.9M $885.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$358.7M -$360.7M -$479M -$916.3M -$917.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.3B $1.5B $1.6B $725.5M
Long-Term Debt Repaid -$294.8M -$548.9M -$360.9M -$362.5M -$974.1M
Repurchase of Common Stock -$2.5B -$3.4B -$2.7B -$2.4B -$1.1B
Other Financing Activities -- -$3.4M -$6.2M -$5M -$4.9M
Cash From Financing -$2.7B -$2.5B -$1.4B -$1B -$1.3B
 
Beginning Cash (CF) $4.4B $2.4B $835.5M $864.1M $903.1M
Foreign Exchange Rate Adjustment $4.4M $137K $5M -$339K $907K
Additions / Reductions -$779.6M -$908.4M $5.5M -$1.4M -$30.5M
Ending Cash (CF) $3.7B $1.5B $846M $862.4M $873.5M
 
Levered Free Cash Flow $1.9B $1.6B $1.4B $1.2B $1.3B

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

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…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

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

Buy
62
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: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock