Financhill
Sell
48

ORLY Quote, Financials, Valuation and Earnings

Last price:
$1,206.53
Seasonality move :
3.13%
Day range:
$1,202.74 - $1,229.64
52-week range:
$914.50 - $1,283.97
Dividend yield:
0%
P/E ratio:
30.16x
P/S ratio:
4.38x
P/B ratio:
--
Volume:
806.8K
Avg. volume:
349.4K
1-year change:
28.29%
Market cap:
$70.4B
Revenue:
$15.8B
EPS (TTM):
$40.42
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $10.1B $11.6B $13.3B $14.4B $15.8B
Revenue Growth (YoY) 6.43% 14.33% 14.85% 8.12% 9.73%
 
Cost of Revenues $4.8B $5.5B $6.3B $7B $7.7B
Gross Profit $5.4B $6.1B $7B $7.4B $8.1B
Gross Profit Margin 53.15% 52.44% 52.67% 51.23% 51.26%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.5B $3.7B $4.1B $4.4B $4.9B
Other Inc / (Exp) $7M $5.7M $7.5M -$2.9M $15.1M
Operating Expenses $3.5B $3.7B $4.1B $4.4B $4.9B
Operating Income $1.9B $2.4B $2.9B $3B $3.2B
 
Net Interest Expenses $137.4M $158.6M $142.8M $153M $196.8M
EBT. Incl. Unusual Items $1.8B $2.3B $2.8B $2.8B $3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $399.3M $514.1M $617.2M $626M $658.2M
Net Income to Company $1.4B $1.8B $2.2B $2.2B $2.3B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.4B $1.8B $2.2B $2.2B $2.3B
 
Basic EPS (Cont. Ops) $18.07 $23.74 $31.39 $33.75 $38.80
Diluted EPS (Cont. Ops) $17.88 $23.53 $31.10 $33.44 $38.47
Weighted Average Basic Share $77M $73.8M $69M $64.4M $60.5M
Weighted Average Diluted Share $77.8M $74.5M $69.6M $65M $61M
 
EBITDA $2.2B $2.7B $3.3B $3.3B $3.6B
EBIT $1.9B $2.4B $2.9B $3B $3.2B
 
Revenue (Reported) $10.1B $11.6B $13.3B $14.4B $15.8B
Operating Income (Reported) $1.9B $2.4B $2.9B $3B $3.2B
Operating Income (Adjusted) $1.9B $2.4B $2.9B $3B $3.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.2B $3.5B $3.8B $4.2B $4.4B
Revenue Growth (YoY) 20.29% 8.48% 9.17% 10.66% 3.83%
 
Cost of Revenues $1.5B $1.7B $1.9B $2B $2.1B
Gross Profit $1.7B $1.8B $1.9B $2.2B $2.3B
Gross Profit Margin 52.39% 52.26% 50.94% 51.4% 51.58%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $955.5M $1.1B $1.1B $1.3B $1.4B
Other Inc / (Exp) $2.5M $318K -$616K -$486K $4.3M
Operating Expenses $955.5M $1.1B $1.1B $1.3B $1.4B
Operating Income $725M $754.6M $804.2M $897.2M $896.7M
 
Net Interest Expenses $41.1M $34.4M $41.7M $50.1M $53.1M
EBT. Incl. Unusual Items $686.4M $720.5M $761.8M $846.7M $847.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $159.2M $161.9M $176.4M $196.8M $182.5M
Net Income to Company $527.3M $558.7M $585.4M $649.8M $665.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $527.3M $558.7M $585.4M $649.8M $665.5M
 
Basic EPS (Cont. Ops) $7.13 $8.14 $9.25 $10.82 $11.47
Diluted EPS (Cont. Ops) $7.07 $8.07 $9.17 $10.72 $11.41
Weighted Average Basic Share $73.9M $68.6M $63.3M $60.1M $58M
Weighted Average Diluted Share $74.6M $69.2M $63.9M $60.6M $58.3M
 
EBITDA $807.7M $834.1M $895M $1B $1B
EBIT $728.1M $755.4M $805M $898M $903.1M
 
Revenue (Reported) $3.2B $3.5B $3.8B $4.2B $4.4B
Operating Income (Reported) $725M $754.6M $804.2M $897.2M $896.7M
Operating Income (Adjusted) $728.1M $755.4M $805M $898M $903.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $11.3B $12.9B $14.1B $15.6B $16.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.3B $6.1B $6.8B $7.6B $8B
Gross Profit $5.9B $6.8B $7.3B $8B $8.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.6B $4B $4.3B $4.8B $5.2B
Other Inc / (Exp) $4.7M $8.4M -$4.5M $12.4M $16.2M
Operating Expenses $3.6B $4B $4.3B $4.8B $5.2B
Operating Income $2.3B $2.8B $2.9B $3.1B $3.2B
 
Net Interest Expenses $155.4M $146.3M $147M $182.8M $216.1M
EBT. Incl. Unusual Items $2.2B $2.6B $2.8B $3B $3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $491.5M $599M $633.6M $656.8M $643.3M
Net Income to Company $1.7B $2B $2.2B $2.3B $2.4B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.7B $2B $2.2B $2.3B $2.4B
 
Basic EPS (Cont. Ops) $22.58 $29.13 $33.06 $37.95 $40.68
Diluted EPS (Cont. Ops) $22.39 $28.86 $32.76 $37.59 $40.42
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $2.6B $3.1B $3.3B $3.6B $3.7B
EBIT $2.3B $2.8B $2.9B $3.2B $3.3B
 
Revenue (Reported) $11.3B $12.9B $14.1B $15.6B $16.4B
Operating Income (Reported) $2.3B $2.8B $2.9B $3.1B $3.2B
Operating Income (Adjusted) $2.3B $2.8B $2.9B $3.2B $3.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $8.8B $10B $10.8B $12B $12.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.2B $4.8B $5.2B $5.8B $6.2B
Gross Profit $4.6B $5.3B $5.5B $6.1B $6.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.7B $3B $3.3B $3.7B $3.9B
Other Inc / (Exp) $2.3M $5M -$7.1M $8.2M $9.3M
Operating Expenses $2.7B $3B $3.3B $3.7B $3.9B
Operating Income $1.9B $2.2B $2.3B $2.5B $2.5B
 
Net Interest Expenses $120.9M $108.6M $112.8M $142.6M $161.9M
EBT. Incl. Unusual Items $1.8B $2.1B $2.2B $2.3B $2.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $407.1M $492M $508.3M $539.1M $524.3M
Net Income to Company $1.4B $1.6B $1.6B $1.8B $1.8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.4B $1.6B $1.6B $1.8B $1.8B
 
Basic EPS (Cont. Ops) $18.29 $23.68 $25.35 $29.50 $31.35
Diluted EPS (Cont. Ops) $18.14 $23.46 $25.12 $29.22 $31.16
Weighted Average Basic Share $223.1M $208.6M $195M $182.7M $175.7M
Weighted Average Diluted Share $225.1M $210.5M $196.7M $184.4M $176.8M
 
EBITDA $2.1B $2.5B $2.5B $2.8B $2.9B
EBIT $1.9B $2.2B $2.3B $2.5B $2.5B
 
Revenue (Reported) $8.8B $10B $10.8B $12B $12.6B
Operating Income (Reported) $1.9B $2.2B $2.3B $2.5B $2.5B
Operating Income (Adjusted) $1.9B $2.2B $2.3B $2.5B $2.5B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $40.4M $465.6M $362.1M $108.6M $279.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $214.9M $229.7M $272.6M $343.2M $375M
Inventory $3.5B $3.7B $3.7B $4.4B $4.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $44.8M $50.7M $70.1M $110.4M $105.3M
Total Current Assets $3.8B $4.5B $4.5B $5B $5.6B
 
Property Plant And Equipment $5.9B $6.1B $6.2B $6.5B $7.2B
Long-Term Investments -- -- -- -- --
Goodwill $936.8M $881M $879.3M $884.4M $897.7M
Other Intangibles -- -- -- $46.2M $49.8M
Other Long-Term Assets $70.1M $125.8M $139.1M $112.7M $129.7M
Total Assets $10.7B $11.6B $11.7B $12.6B $13.9B
 
Accounts Payable $3.6B $4.2B $4.7B $5.9B $6.1B
Accrued Expenses $199.4M $331.6M $342.5M $293.3M $312.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $316.1M $322.8M $337.8M $366.7M $389.5M
Other Current Liabilities $270.2M $297.4M $370.2M $383.7M $730.9M
Total Current Liabilities $4.5B $5.3B $5.9B $7.1B $7.7B
 
Long-Term Debt $3.9B $4.1B $3.8B $4.4B $5.6B
Capital Leases -- -- -- -- --
Total Liabilities $10.3B $11.5B $11.8B $13.7B $15.6B
 
Common Stock $756K $711K $670K $624K $591K
Other Common Equity Adj $4.9M -$2.2M -$6.8M $3M $39.4M
Common Equity $397.3M $140.3M -$66.4M -$1.1B -$1.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $397.3M $140.3M -$66.4M -$1.1B -$1.7B
 
Total Liabilities and Equity $10.7B $11.6B $11.7B $12.6B $13.9B
Cash and Short Terms $40.4M $465.6M $362.1M $108.6M $279.1M
Total Debt $3.9B $4.1B $3.8B $4.4B $5.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.6B $449.3M $67.1M $82.7M $115.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $243.2M $282.9M $338.1M $399.7M $556.3M
Inventory $3.5B $3.6B $4.1B $4.6B $4.9B
Prepaid Expenses -- -- -- -- --
Other Current Assets $45.3M $72.2M $82M $107.2M $113.2M
Total Current Assets $5.5B $4.6B $4.8B $5.4B $5.7B
 
Property Plant And Equipment $6B $6.2B $6.5B $7.1B $7.7B
Long-Term Investments -- -- -- -- --
Goodwill $873.7M $878.9M $881.1M $895.4M $997.2M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $110M $135.5M $142.8M $176.7M $175.7M
Total Assets $12.5B $11.8B $12.2B $13.6B $14.6B
 
Accounts Payable $4.1B $4.6B $5.6B $6.2B $6.4B
Accrued Expenses $330M $377.2M $276.5M $294.6M $342.7M
Current Portion Of Long-Term Debt $499.8M -- -- -- --
Current Portion Of Capital Lease Obligations $318.5M $337M $360.5M $385.9M $408.6M
Other Current Liabilities $341.6M $386M $424M $496.1M $744M
Total Current Liabilities $5.7B $6B $6.8B $7.8B $8.2B
 
Long-Term Debt $4.1B $3.8B $4.4B $5.1B $5.4B
Capital Leases -- -- -- -- --
Total Liabilities $11.8B $11.9B $13.4B $15.3B $16B
 
Common Stock $733K $677K $628K $596K $578K
Other Common Equity Adj -$17M -$7.8M -$4M $30.3M -$13.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $709.2M -$140.9M -$1.2B -$1.8B -$1.4B
 
Total Liabilities and Equity $12.5B $11.8B $12.2B $13.6B $14.6B
Cash and Short Terms $1.6B $449.3M $67.1M $82.7M $115.6M
Total Debt $4.6B $3.8B $4.4B $5.1B $5.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.4B $1.8B $2.2B $2.2B $2.3B
Depreciation & Amoritzation $270.9M $314.6M $328.2M $357.9M $409.1M
Stock-Based Compensation $21.9M $22.7M $24.7M $26.5M $27.5M
Change in Accounts Receivable -$15.6M -$20.5M -$47.4M -$75.9M -$35.5M
Change in Inventories -$239.9M -$198.9M -$32.6M -$669M -$288.3M
Cash From Operations $1.7B $2.8B $3.2B $3.1B $3B
 
Capital Expenditures $628.1M $465.6M $442.9M $563.3M $1B
Cash Acquisitions -$33.8M -$164.1M -$180.3M -$188.3M -$4.2M
Cash From Investing -$796.7M -$614.9M -$615.6M -$740M -$995.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $3.2B $2.2B -- $1.6B $4.7B
Long-Term Debt Repaid -$2.7B -$1.9B -$300M -$1.1B -$3.5B
Repurchase of Common Stock -$1.4B -$2.1B -$2.5B -$3.3B -$3.2B
Other Financing Activities -$4.2M -$8.2M -$3.7M -$6.9M -$5.3M
Cash From Financing -$902.8M -$1.8B -$2.7B -$2.7B -$1.9B
 
Beginning Cash (CF) $31.3M $40.4M $465.6M $362.1M $108.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.9M $425.1M -$103.2M -$254.3M $169.4M
Ending Cash (CF) $40.4M $465.6M $362.1M $108.6M $279.1M
 
Levered Free Cash Flow $1.1B $2.4B $2.8B $2.6B $2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $527.3M $558.7M $585.4M $649.8M $665.5M
Depreciation & Amoritzation $79.6M $78.7M $90M $104.9M $116.4M
Stock-Based Compensation $5.6M $6M $6.2M $7.4M $7.4M
Change in Accounts Receivable -$4K -$11.4M -$9.4M -$27.2M $70.3M
Change in Inventories $1.8M $63K -$132.2M -$6.6M -$127.4M
Cash From Operations $790.1M $852.5M $961M $866.3M $772M
 
Capital Expenditures $119M $118.1M $159.9M $293M $258.3M
Cash Acquisitions -- -$27K -$1.2M -$1K --
Cash From Investing -$112.1M -$116.8M -$158.8M -$289.8M -$261.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $497.7M -- -- $1.5B $498.9M
Long-Term Debt Repaid -- -- -$300M -$1.3B -$533.4M
Repurchase of Common Stock -$443M -$943M -$710.3M -$799.5M -$540.7M
Other Financing Activities -$3.9M -$105K -$119K -$15K -$3.9M
Cash From Financing $76.4M -$917.6M -$989M -$551.5M -$540M
 
Beginning Cash (CF) $872.4M $631.6M $253.9M $57.9M $145M
Foreign Exchange Rate Adjustment $346K -$330K -$84K -$190K -$268K
Additions / Reductions $754.3M -$182M -$186.8M $25M -$29.2M
Ending Cash (CF) $1.6B $449.3M $67.1M $82.7M $115.6M
 
Levered Free Cash Flow $671.1M $734.4M $801.1M $573.3M $513.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.7B $2B $2.2B $2.3B $2.4B
Depreciation & Amoritzation $302M $320.8M $348.6M $396.5M $451.8M
Stock-Based Compensation $22.4M $24.2M $25M $29.5M $27.2M
Change in Accounts Receivable -$11.7M -$42.3M -$60.6M -$64.6M $13.9M
Change in Inventories -$161.2M -$116.2M -$490M -$482M -$236.9M
Cash From Operations $2.6B $3.1B $3B $3.3B $2.9B
 
Capital Expenditures $510.3M $442.8M $491M $928.5M $985.2M
Cash Acquisitions -$111.1M -$70.6M -$183.8M -$187.2M --
Cash From Investing -$751M -$505.3M -$661.6M -$1.1B -$1.1B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.7B -- $1.6B $4.3B $1B
Long-Term Debt Repaid -$1.8B -- -$1.1B -$3.5B -$736.9M
Repurchase of Common Stock -$1.2B -$3B -$3.3B -$3B -$2.2B
Other Financing Activities -$8M -$3.9M -$6.8M -$542K -$9.4M
Cash From Financing -$232M -$3.7B -$2.7B -$2.2B -$1.8B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.6B -$1.2B -$382.4M $14.1M $33.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.1B $2.6B $2.5B $2.4B $2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.4B $1.6B $1.6B $1.8B $1.8B
Depreciation & Amoritzation $231.5M $237.7M $258M $296.6M $339.3M
Stock-Based Compensation $17.1M $18.5M $18.9M $21.9M $21.6M
Change in Accounts Receivable -$35M -$56.7M -$70M -$58.7M -$9.2M
Change in Inventories -$76.2M $6.4M -$451M -$263.9M -$212.5M
Cash From Operations $2.3B $2.6B $2.4B $2.5B $2.4B
 
Capital Expenditures $363.4M $340.7M $388.8M $754M $732.9M
Cash Acquisitions -$95.3M -$1.8M -$5.3M -$4.2M --
Cash From Investing -$447.3M -$337.7M -$383.7M -$749.8M -$883.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.2B -- $1.6B $4.3B $528.9M
Long-Term Debt Repaid -$1.4B -$300M -$1.1B -$3.5B -$736.9M
Repurchase of Common Stock -$1.1B -$2B -$2.9B -$2.6B -$1.6B
Other Financing Activities -$8M -$3.7M -$6.8M -$393K -$4.5M
Cash From Financing -$314.3M -$2.2B -$2.3B -$1.8B -$1.7B
 
Beginning Cash (CF) $1.2B $1.7B $807.6M $226.3M $513.4M
Foreign Exchange Rate Adjustment -$755K -$412K $88K $893K -$907K
Additions / Reductions $1.6B -$15.9M -$295.1M -$26.8M -$162.6M
Ending Cash (CF) $2.8B $1.7B $512.5M $200.4M $349.9M
 
Levered Free Cash Flow $2B $2.2B $2B $1.8B $1.7B

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 4.46% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 10.25% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.77% over the past day.

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

Show me the best stock