Financhill
Sell
31

WST Quote, Financials, Valuation and Earnings

Last price:
$230.05
Seasonality move :
8.24%
Day range:
$225.02 - $231.67
52-week range:
$197.01 - $400.88
Dividend yield:
0.37%
P/E ratio:
33.44x
P/S ratio:
5.70x
P/B ratio:
6.03x
Volume:
1.1M
Avg. volume:
1.3M
1-year change:
-42.38%
Market cap:
$16.2B
Revenue:
$2.9B
EPS (TTM):
$6.69
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.1B $2.8B $2.9B $2.9B $2.9B
Revenue Growth (YoY) 16.69% 31.89% 1.95% 2.18% -1.92%
 
Cost of Revenues $1.4B $1.7B $1.8B $1.8B $1.9B
Gross Profit $767.8M $1.2B $1.1B $1.1B $998.5M
Gross Profit Margin 35.76% 41.52% 39.36% 38.28% 34.51%
 
R&D Expenses $46.9M $52.8M $58.5M $68.4M $69.1M
Selling, General & Admin $302M $362.8M $316.9M $353.4M $338.5M
Other Inc / (Exp) -$10.8M -$4.1M -$78.1M -$28.4M -$22M
Operating Expenses $348.9M $415.6M $375.4M $421.8M $407.6M
Operating Income $418.9M $760.2M $760.8M $707.4M $590.9M
 
Net Interest Expenses $6.8M $7.2M $2.8M -- --
EBT. Incl. Unusual Items $401.3M $748.9M $679.9M $698M $585.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $72.5M $107.2M $114.7M $122.3M $107.5M
Net Income to Company $346.2M $661.8M $585.9M $593.4M $492.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $346.2M $661.8M $585.9M $593.4M $492.7M
 
Basic EPS (Cont. Ops) $4.68 $8.89 $7.87 $7.98 $6.75
Diluted EPS (Cont. Ops) $4.57 $8.67 $7.73 $7.88 $6.69
Weighted Average Basic Share $73.9M $74.4M $74.4M $74.3M $73M
Weighted Average Diluted Share $75.8M $76.3M $75.8M $75.3M $73.7M
 
EBITDA $518.6M $879.4M $808.4M $844.3M $743.9M
EBIT $409.5M $757.1M $687.8M $707M $588.5M
 
Revenue (Reported) $2.1B $2.8B $2.9B $2.9B $2.9B
Operating Income (Reported) $418.9M $760.2M $760.8M $707.4M $590.9M
Operating Income (Adjusted) $409.5M $757.1M $687.8M $707M $588.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $580.2M $730.8M $708.7M $732M $748.8M
Revenue Growth (YoY) 23.29% 25.96% -3.02% 3.29% 2.3%
 
Cost of Revenues $369.1M $430.2M $446.6M $453.8M $475.2M
Gross Profit $211.1M $300.6M $262.1M $278.2M $273.6M
Gross Profit Margin 36.38% 41.13% 36.98% 38.01% 36.54%
 
R&D Expenses $12.9M $13.7M $15.9M $18.4M $18.5M
Selling, General & Admin $76.3M $98M $85.7M $90M $85.3M
Other Inc / (Exp) -$4.9M -$4.7M -$33M -$9.8M -$10.5M
Operating Expenses $89.2M $111.7M $101.6M $108.4M $103.8M
Operating Income $121.9M $188.9M $160.5M $169.8M $169.8M
 
Net Interest Expenses $1.9M $2.3M -- -- --
EBT. Incl. Unusual Items $115.1M $181.9M $128.7M $168.2M $164.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20.4M $34.2M $28.9M $34.5M $36.8M
Net Income to Company $98.4M $147.7M $103M $137M $130.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $98.4M $147.7M $103M $137M $130.1M
 
Basic EPS (Cont. Ops) $1.33 $1.98 $1.38 $1.85 $1.79
Diluted EPS (Cont. Ops) $1.29 $1.93 $1.36 $1.83 $1.78
Weighted Average Basic Share $73.9M $75.6M $74.4M $74M $72.7M
Weighted Average Diluted Share $76.4M $77.8M $75.5M $74.7M $73.4M
 
EBITDA $145.7M $218.9M $161.5M $205.3M $204.8M
EBIT $117.2M $184.5M $130.4M $169.4M $164.1M
 
Revenue (Reported) $580.2M $730.8M $708.7M $732M $748.8M
Operating Income (Reported) $121.9M $188.9M $160.5M $169.8M $169.8M
Operating Income (Adjusted) $117.2M $184.5M $130.4M $169.4M $164.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.1B $2.8B $2.9B $2.9B $2.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $1.7B $1.8B $1.8B $1.9B
Gross Profit $767.8M $1.2B $1.1B $1.1B $998.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $46.9M $52.8M $58.5M $68.4M $69.1M
Selling, General & Admin $302M $362.8M $316.9M $353.4M $338.5M
Other Inc / (Exp) -$11.2M -$4.1M -$78.1M -$28.4M -$22M
Operating Expenses $348.9M $415.6M $375.4M $421.8M $407.6M
Operating Income $418.9M $760.2M $760.8M $707.4M $590.9M
 
Net Interest Expenses $6.8M $7.2M $2.8M -- --
EBT. Incl. Unusual Items $401.3M $748.9M $679.9M $698M $585.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $72.5M $107.2M $114.7M $122.3M $107.5M
Net Income to Company $346.2M $661.8M $585.9M $593.4M $492.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $346.2M $661.8M $585.9M $593.4M $492.7M
 
Basic EPS (Cont. Ops) $4.69 $8.92 $7.87 $7.98 $6.75
Diluted EPS (Cont. Ops) $4.58 $8.70 $7.72 $7.88 $6.69
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $518.6M $879.4M $808.4M $844.3M $743.9M
EBIT $409.5M $757.1M $687.8M $707M $588.5M
 
Revenue (Reported) $2.1B $2.8B $2.9B $2.9B $2.9B
Operating Income (Reported) $418.9M $760.2M $760.8M $707.4M $590.9M
Operating Income (Adjusted) $409.5M $757.1M $687.8M $707M $588.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.8B $2.9B $2.9B $2.9B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.7B $1.8B $1.8B $1.9B --
Gross Profit $1.2B $1.1B $1.1B $998.5M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $52.8M $58.5M $68.4M $69.1M --
Selling, General & Admin $362.8M $316.9M $353.4M $338.5M --
Other Inc / (Exp) -$4.1M -$78.1M -$28.4M -$22M --
Operating Expenses $415.6M $375.4M $421.8M $407.6M --
Operating Income $760.2M $760.8M $707.4M $590.9M --
 
Net Interest Expenses $7.2M $4M -- -- --
EBT. Incl. Unusual Items $748.9M $679.9M $698M $585.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $107.2M $114.7M $122.3M $107.5M --
Net Income to Company $661.8M $585.9M $593.4M $492.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $661.8M $585.9M $593.4M $492.7M --
 
Basic EPS (Cont. Ops) $8.92 $7.87 $7.98 $6.75 --
Diluted EPS (Cont. Ops) $8.70 $7.72 $7.88 $6.69 --
Weighted Average Basic Share $297.6M $297.6M $297.1M $292M --
Weighted Average Diluted Share $305.3M $303M $301.1M $294.8M --
 
EBITDA $879.4M $808.4M $844.3M $743.9M --
EBIT $757.1M $687.8M $707M $588.5M --
 
Revenue (Reported) $2.8B $2.9B $2.9B $2.9B --
Operating Income (Reported) $760.2M $760.8M $707.4M $590.9M --
Operating Income (Adjusted) $757.1M $687.8M $707M $588.5M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $615.5M $762.6M $894.3M $853.9M $484.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $385.3M $489M $507.4M $512M $552.5M
Inventory $321.3M $378.4M $414.8M $434.7M $377M
Prepaid Expenses -- -- -- -- --
Other Current Assets $51.6M $112M $103M $135.8M $124M
Total Current Assets $1.4B $1.7B $1.9B $1.9B $1.5B
 
Property Plant And Equipment $1B $1.1B $1.3B $1.5B $1.7B
Long-Term Investments $214.7M $207.7M $204.9M $210M $202.1M
Goodwill $111.1M $109.9M $107.3M $108.5M $106.1M
Other Intangibles $30.5M $23M $18.4M $15.1M $10.8M
Other Long-Term Assets $23.4M $39.2M $38.4M $21.3M $74.3M
Total Assets $2.8B $3.3B $3.6B $3.8B $3.6B
 
Accounts Payable $213.1M $232.2M $215.4M $242.4M $239.3M
Accrued Expenses $123M $161.9M $116.8M $136M $106.5M
Current Portion Of Long-Term Debt $2.3M $44.2M $2.2M $134M --
Current Portion Of Capital Lease Obligations $10.1M $9.3M $16M $17.7M $17.9M
Other Current Liabilities $31.4M $29.3M $32.1M $39.5M $57.4M
Total Current Liabilities $503.4M $594.1M $519M $671.8M $550.4M
 
Long-Term Debt $252.9M $208.8M $206.7M $72.8M $202.6M
Capital Leases -- -- -- -- --
Total Liabilities $939.3M $978.4M $931.9M $948.5M $961.1M
 
Common Stock $18.8M $18.8M $18.8M $18.8M $18.8M
Other Common Equity Adj -$110.6M -$159.6M -$183M -$143.8M -$258.1M
Common Equity $1.9B $2.3B $2.7B $2.9B $2.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.9B $2.3B $2.7B $2.9B $2.7B
 
Total Liabilities and Equity $2.8B $3.3B $3.6B $3.8B $3.6B
Cash and Short Terms $615.5M $762.6M $894.3M $853.9M $484.6M
Total Debt $255.2M $253M $208.9M $206.8M $202.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $615.5M $762.6M $894.3M $853.9M $484.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $385.3M $489M $507.4M $512M $552.5M
Inventory $321.3M $378.4M $414.8M $434.7M $377M
Prepaid Expenses -- -- -- -- --
Other Current Assets $51.6M $112M $103M $135.8M $124M
Total Current Assets $1.4B $1.7B $1.9B $1.9B $1.5B
 
Property Plant And Equipment $1B $1.1B $1.3B $1.5B $1.7B
Long-Term Investments $214.7M $207.7M $204.9M $210M $202.1M
Goodwill $111.1M $109.9M $107.3M $108.5M $106.1M
Other Intangibles $30.5M $23M $18.4M $15.1M $10.8M
Other Long-Term Assets $23.4M $39.2M $38.4M $21.3M $74.3M
Total Assets $2.8B $3.3B $3.6B $3.8B $3.6B
 
Accounts Payable $213.1M $232.2M $215.4M $242.4M $239.3M
Accrued Expenses $123M $161.9M $116.8M $136M $106.5M
Current Portion Of Long-Term Debt $2.3M $44.2M $2.2M $134M --
Current Portion Of Capital Lease Obligations $10.1M $9.3M $16M $17.7M $17.9M
Other Current Liabilities $31.4M $29.3M $32.1M $39.5M $57.4M
Total Current Liabilities $503.4M $594.1M $519M $671.8M $550.4M
 
Long-Term Debt $252.9M $208.8M $206.7M $72.8M $202.6M
Capital Leases -- -- -- -- --
Total Liabilities $939.3M $978.4M $931.9M $948.5M $961.1M
 
Common Stock $18.8M $18.8M $18.8M $18.8M $18.8M
Other Common Equity Adj -$110.6M -$159.6M -$183M -$143.8M -$258.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.9B $2.3B $2.7B $2.9B $2.7B
 
Total Liabilities and Equity $2.8B $3.3B $3.6B $3.8B $3.6B
Cash and Short Terms $615.5M $762.6M $894.3M $853.9M $484.6M
Total Debt $255.2M $253M $208.9M $206.8M $202.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $346.2M $661.8M $585.9M $593.4M $492.7M
Depreciation & Amoritzation $109.1M $122.3M $120.6M $137.3M $155.4M
Stock-Based Compensation $34M $37.5M $23.7M $23.3M $18.7M
Change in Accounts Receivable -$46.6M -$123.5M -$35.6M $4M -$58.8M
Change in Inventories -$73.7M -$86.5M -$49.8M -$13.5M $42M
Cash From Operations $472.5M $584M $724M $776.5M $653.4M
 
Capital Expenditures $174.4M $253.4M $284.6M $362M $377M
Cash Acquisitions -- -$2.2M -- -- --
Cash From Investing -$179.5M -$253.1M -$288.2M -$368.7M -$378.7M
 
Dividends Paid (Ex Special Dividend) -$48.1M -$51.1M -$54.1M -$57M -$59.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $164.7M
Long-Term Debt Repaid -$2.3M -$2.2M -$44.3M -$2.4M -$192.3M
Repurchase of Common Stock -$121.4M -$151.9M -$222.2M -$451.2M -$566.6M
Other Financing Activities -- -- -$1.2M -- -$2M
Cash From Financing -$137.1M -$168.1M -$293.6M -$459.6M -$622.6M
 
Beginning Cash (CF) $439.1M $615.5M $762.6M $894.3M $853.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $155.9M $162.8M $142.2M -$51.8M -$347.9M
Ending Cash (CF) $615.5M $762.6M $894.3M $853.9M $484.6M
 
Levered Free Cash Flow $298.1M $330.6M $439.4M $414.5M $276.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $98.4M $147.7M $103M $137M $130.1M
Depreciation & Amoritzation $28.5M $34.4M $31.1M $35.9M $40.7M
Stock-Based Compensation $6.4M $10M $6.7M $1.4M $4.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $148.7M $160.8M $230.8M $239.1M $190.1M
 
Capital Expenditures $53.9M $76.5M $94.9M $108.7M $104.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$57.6M -$77.4M -$94.8M -$108.8M -$104.8M
 
Dividends Paid (Ex Special Dividend) -$12.6M -$13.3M -$14.1M -$14.8M -$15.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$600K -$1.1M -$600K -$700K -$100K
Repurchase of Common Stock -$3.6M -$100K $100K -$177.1M -$54.6M
Other Financing Activities -- -- $100K -- -$2M
Cash From Financing -$8.7M -$6.2M -$9.5M -$189.5M -$68.9M
 
Beginning Cash (CF) $519.4M $688M $729M $898.6M $490.9M
Foreign Exchange Rate Adjustment $13.7M -$2.6M $38.8M $14.5M -$22.7M
Additions / Reductions $82.4M $77.2M $126.5M -$59.2M $16.4M
Ending Cash (CF) $615.5M $762.6M $894.3M $853.9M $484.6M
 
Levered Free Cash Flow $94.8M $84.3M $135.9M $130.4M $85.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $346.2M $661.8M $585.9M $593.4M $492.7M
Depreciation & Amoritzation $109.1M $122.3M $120.6M $137.3M $155.4M
Stock-Based Compensation $34M $37.5M $23.7M $23.3M $18.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $472.5M $584M $724M $776.5M $653.4M
 
Capital Expenditures $174.4M $253.4M $284.6M $362M $377M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$179.5M -$253.1M -$288.2M -$368.7M -$378.7M
 
Dividends Paid (Ex Special Dividend) -$48.1M -$51.1M -$54.1M -$57M -$59.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2.3M -$2.2M -$44.3M -$2.4M -$192.3M
Repurchase of Common Stock -$121.4M -$151.9M -$222.2M -$451.2M -$566.6M
Other Financing Activities -- -- -$1.2M -- --
Cash From Financing -$137.1M -$168.1M -$293.6M -$459.6M -$622.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $155.9M $162.8M $142.2M -$51.8M -$347.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $298.1M $330.6M $439.4M $414.5M $276.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $661.8M $585.9M $593.4M $492.7M --
Depreciation & Amoritzation $122.3M $120.6M $137.3M $155.4M --
Stock-Based Compensation $37.5M $23.7M $23.3M $18.7M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $584M $724M $776.5M $653.4M --
 
Capital Expenditures $253.4M $284.6M $362M $377M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$253.1M -$288.2M -$368.7M -$378.7M --
 
Dividends Paid (Ex Special Dividend) -$51.1M -$54.1M -$57M -$59.1M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $164.7M --
Long-Term Debt Repaid -$2.2M -$44.3M -$2.4M -$192.3M --
Repurchase of Common Stock -$151.9M -$222.2M -$451.2M -$566.6M --
Other Financing Activities -- -$1.2M -- -$2M --
Cash From Financing -$168.1M -$293.6M -$459.6M -$622.6M --
 
Beginning Cash (CF) $2.4B $2.9B $3.5B $2.4B --
Foreign Exchange Rate Adjustment -$15.7M -$10.5M $11.4M -$21.4M --
Additions / Reductions $162.8M $142.2M -$51.8M -$347.9M --
Ending Cash (CF) $2.5B $3B $3.4B $2B --
 
Levered Free Cash Flow $330.6M $439.4M $414.5M $276.4M --

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

GET BETTER TRADE IDEAS

Popular

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

3 Safest Stocks to Buy Now
3 Safest Stocks to Buy Now

With the S&P 500 now in correction and stocks selling…

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

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock