Teradyne Inc. | Large-cap | Technology

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Mar 2025

Income Metrics

Revenue 685.7M
Gross Profit 415.3M 60.57%
Operating Income 135.3M 19.73%
Net Income 98.9M 14.42%
EPS (Diluted) $0.61

Balance Sheet Metrics

Total Assets 3.7B
Total Liabilities 908.3M
Shareholders Equity 2.8B
Debt to Equity 0.32

Cash Flow Metrics

Operating Cash Flow 134.1M
Free Cash Flow 97.6M

Revenue & Profitability Trend

Teradyne Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i2.8B2.7B3.2B3.7B3.1B
Cost of Goods Sold i1.2B1.1B1.3B1.5B1.3B
Gross Profit i1.6B1.5B1.9B2.2B1.8B
Gross Margin % i58.5%57.4%59.2%59.6%57.2%
Operating Expenses
Research & Development i460.9M418.1M440.6M427.6M375.0M
Selling, General & Administrative i617.0M577.3M558.1M547.6M464.8M
Other Operating Expenses i-----
Total Operating Expenses i1.1B995.4M998.7M975.2M839.7M
Operating Income i552.2M522.3M849.1M1.2B915.2M
Operating Margin % i19.6%19.5%26.9%32.7%29.3%
Non-Operating Items
Interest Income i24.8M27.3M6.4M2.6M6.0M
Interest Expense i3.6M3.8M3.7M17.8M24.2M
Other Non-Operating Income35.7M-20.3M-11.4M-33.9M4.0M
Pre-tax Income i609.1M525.6M840.4M1.2B901.0M
Income Tax i59.5M76.8M124.9M146.4M116.9M
Effective Tax Rate % i9.8%14.6%14.9%12.6%13.0%
Net Income i542.4M448.8M715.5M1.0B784.1M
Net Margin % i19.2%16.8%22.7%27.4%25.1%
Key Metrics
EBITDA i690.9M661.5M972.0M1.3B1.0B
EPS (Basic) i$3.41$2.91$4.52$6.19$4.72
EPS (Diluted) i$3.32$2.73$4.22$5.56$4.28
Basic Shares Outstanding i159083000154310000158434000164960000166120000
Diluted Shares Outstanding i159083000154310000158434000164960000166120000

Income Statement Trend

Teradyne Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i553.4M757.6M854.8M1.1B914.1M
Short-term Investments i46.3M62.2M39.6M244.2M522.3M
Accounts Receivable i471.4M422.1M491.1M550.7M497.5M
Inventory i298.5M310.0M325.0M243.3M222.2M
Other Current Assets17.7M38.0M14.4M415.7M259.3M
Total Current Assets i1.8B2.2B2.3B2.6B2.4B
Non-Current Assets
Property, Plant & Equipment i70.2M73.4M73.7M68.8M54.6M
Goodwill i806.7M866.7M859.9M927.7M1.0B
Intangible Assets i15.9M35.4M53.5M75.6M100.9M
Long-term Investments-----
Other Non-Current Assets272.1M225.9M171.7M126.5M97.3M
Total Non-Current Assets i1.9B1.3B1.2B1.2B1.2B
Total Assets i3.7B3.5B3.5B3.8B3.7B
Liabilities
Current Liabilities
Accounts Payable i134.8M180.1M139.7M153.1M133.7M
Short-term Debt i18.7M17.5M68.7M39.2M53.9M
Current Portion of Long-term Debt-----
Other Current Liabilities-7.4M---
Total Current Liabilities i624.6M660.0M746.3M805.1M700.9M
Non-Current Liabilities
Long-term Debt i57.9M65.1M64.2M145.4M418.8M
Deferred Tax Liabilities i1.0M183.0K3.3M6.3M10.8M
Other Non-Current Liabilities----7.2M
Total Non-Current Liabilities i264.8M301.0M303.7M440.3M740.7M
Total Liabilities i889.4M960.9M1.0B1.2B1.4B
Equity
Common Stock i20.2M19.1M19.5M20.3M20.8M
Retained Earnings i970.8M706.5M725.7M736.6M387.4M
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i2.8B2.5B2.5B2.6B2.2B
Key Metrics
Total Debt i76.6M82.6M132.9M184.6M472.8M
Working Capital i1.2B1.5B1.5B1.8B1.7B

Balance Sheet Composition

Teradyne Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i542.4M448.8M715.5M1.0B784.1M
Depreciation & Amortization i119.7M110.9M110.7M125.5M126.7M
Stock-Based Compensation i60.1M57.7M48.2M45.6M44.9M
Working Capital Changes i-89.8M39.0M-126.8M82.5M421.0K
Operating Cash Flow i578.0M612.2M706.2M1.3B913.4M
Investing Activities
Capital Expenditures i-198.1M-159.6M-163.2M-132.5M-185.0M
Acquisitions i-441.7M----
Investment Purchases i-45.8M-161.9M-287.4M-673.8M-900.2M
Investment Sales i62.4M146.4M491.0M926.6M514.8M
Investing Cash Flow i-622.3M-179.6M43.8M120.4M-569.8M
Financing Activities
Share Repurchases i-198.6M-397.2M-752.1M-600.0M-88.5M
Dividends Paid i-76.4M-67.9M-69.7M-66.0M-66.5M
Debt Issuance i185.0M----
Debt Repayment i-185.0M-50.3M-66.8M-343.0M0
Financing Cash Flow i-275.0M-515.4M-888.6M-1.0B-163.8M
Free Cash Flow i474.1M425.6M414.7M965.9M684.0M
Net Change in Cash i-319.3M-82.8M-138.6M378.8M179.8M

Cash Flow Trend

Teradyne Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 38.41
Forward P/E 26.03
Price to Book 6.21
Price to Sales 6.22
PEG Ratio -0.66

Profitability Ratios

Profit Margin 16.59%
Operating Margin 14.87%
Return on Equity 16.85%
Return on Assets 9.25%

Financial Health

Current Ratio 2.34
Debt to Equity 2.62
Beta 1.72

Per Share Data

EPS (TTM) $2.88
Book Value per Share $17.82
Revenue per Share $17.48

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
ter17.6B38.416.2116.85%16.59%2.62
Applied Materials 128.3B19.076.5435.63%23.88%32.11
Lam Research 125.1B23.8212.7258.24%29.07%48.23
KLA 115.6B28.8224.65100.78%33.41%129.75
Entegris 11.9B40.213.128.08%9.17%106.49
Nova 7.3B33.886.6924.23%29.10%19.08

Financial data is updated regularly. All figures are in the company's reporting currency.