
Veralto (VLTO) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
1.4B
Gross Profit
822.0M
59.96%
Operating Income
313.0M
22.83%
Net Income
222.0M
16.19%
EPS (Diluted)
$0.89
Balance Sheet Metrics
Total Assets
6.6B
Total Liabilities
4.3B
Shareholders Equity
2.3B
Debt to Equity
1.88
Cash Flow Metrics
Operating Cash Flow
247.0M
Free Cash Flow
142.0M
Revenue & Profitability Trend
Veralto Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 5.2B | 5.0B | 4.9B | 4.7B | 4.3B |
Cost of Goods Sold | 2.1B | 2.1B | 2.1B | 2.0B | 1.8B |
Gross Profit | 3.1B | 2.9B | 2.8B | 2.7B | 2.5B |
Gross Margin % | 59.8% | 57.8% | 56.7% | 57.7% | 57.7% |
Operating Expenses | |||||
Research & Development | 253.0M | 225.0M | 217.0M | 244.0M | 219.0M |
Selling, General & Administrative | 1.6B | 1.5B | 1.4B | 1.4B | 1.3B |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 1.9B | 1.8B | 1.6B | 1.7B | 1.6B |
Operating Income | 1.2B | 1.1B | 1.1B | 1.0B | 951.0M |
Operating Margin % | 23.3% | 22.7% | 22.8% | 22.1% | 21.9% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 113.0M | 30.0M | 0 | 0 | - |
Other Non-Operating Income | -9.0M | -14.0M | 1.0M | 6.0M | -1.0M |
Pre-tax Income | 1.1B | 1.1B | 1.1B | 1.0B | 950.0M |
Income Tax | 253.0M | 257.0M | 268.0M | 186.0M | 226.0M |
Effective Tax Rate % | 23.3% | 23.4% | 24.1% | 17.8% | 23.8% |
Net Income | 833.0M | 839.0M | 845.0M | 861.0M | 724.0M |
Net Margin % | 16.0% | 16.7% | 17.4% | 18.3% | 16.7% |
Key Metrics | |||||
EBITDA | 1.3B | 1.2B | 1.2B | 1.2B | 1.1B |
EPS (Basic) | $3.37 | $3.41 | $3.46 | $3.52 | $2.96 |
EPS (Diluted) | $3.34 | $3.40 | $3.43 | $3.49 | $2.93 |
Basic Shares Outstanding | 247300000 | 246400000 | 244500000 | 244500000 | 244500000 |
Diluted Shares Outstanding | 247300000 | 246400000 | 244500000 | 244500000 | 244500000 |
Income Statement Trend
Veralto Balance Sheet From 2021 to 2024
Metric | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|
Assets | ||||
Current Assets | ||||
Cash & Equivalents | 1.1B | 762.0M | 0 | - |
Short-term Investments | - | - | - | - |
Accounts Receivable | 812.0M | 826.0M | 816.0M | 757.0M |
Inventory | 288.0M | 297.0M | 345.0M | 322.0M |
Other Current Assets | 186.0M | 188.0M | 119.0M | 126.0M |
Total Current Assets | 2.4B | 2.1B | 1.3B | 1.2B |
Non-Current Assets | ||||
Property, Plant & Equipment | 27.0M | 26.0M | 35.0M | 33.0M |
Goodwill | 5.9B | 5.5B | 5.4B | 5.5B |
Intangible Assets | 535.0M | 427.0M | 479.0M | 533.0M |
Long-term Investments | - | - | - | - |
Other Non-Current Assets | 523.0M | 398.0M | 343.0M | 340.0M |
Total Non-Current Assets | 4.0B | 3.6B | 3.5B | 3.6B |
Total Assets | 6.4B | 5.7B | 4.8B | 4.8B |
Liabilities | ||||
Current Liabilities | ||||
Accounts Payable | 395.0M | 431.0M | 440.0M | 464.0M |
Short-term Debt | 39.0M | 33.0M | 32.0M | 34.0M |
Current Portion of Long-term Debt | - | - | - | - |
Other Current Liabilities | 253.0M | 270.0M | 177.0M | 158.0M |
Total Current Liabilities | 1.2B | 1.3B | 1.1B | 1.1B |
Non-Current Liabilities | ||||
Long-term Debt | 2.7B | 2.7B | 91.0M | 101.0M |
Deferred Tax Liabilities | - | - | - | - |
Other Non-Current Liabilities | 47.0M | 51.0M | 23.0M | 21.0M |
Total Non-Current Liabilities | 3.1B | 3.0B | 462.0M | 518.0M |
Total Liabilities | 4.4B | 4.3B | 1.6B | 1.6B |
Equity | ||||
Common Stock | 2.0M | 2.0M | 4.2B | 4.1B |
Retained Earnings | 917.0M | 178.0M | 0 | - |
Treasury Stock | - | - | - | - |
Other Equity | - | - | - | - |
Total Shareholders Equity | 2.0B | 1.4B | 3.2B | 3.2B |
Key Metrics | ||||
Total Debt | 2.8B | 2.8B | 123.0M | 135.0M |
Working Capital | 1.1B | 808.0M | 157.0M | 84.0M |
Balance Sheet Composition
Veralto Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 833.0M | 839.0M | 845.0M | 861.0M | 724.0M |
Depreciation & Amortization | 78.0M | 87.0M | 90.0M | 106.0M | 110.0M |
Stock-Based Compensation | 65.0M | 55.0M | 41.0M | 34.0M | 30.0M |
Working Capital Changes | -97.0M | 28.0M | -147.0M | -35.0M | 8.0M |
Operating Cash Flow | 879.0M | 1.0B | 829.0M | 966.0M | 872.0M |
Investing Activities | |||||
Capital Expenditures | -55.0M | -52.0M | -34.0M | -54.0M | -36.0M |
Acquisitions | -363.0M | 0 | -55.0M | -34.0M | -121.0M |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -434.0M | -55.0M | -89.0M | -97.0M | -157.0M |
Financing Activities | |||||
Share Repurchases | 0 | -147.0M | -781.0M | -800.0M | -844.0M |
Dividends Paid | -89.0M | 0 | 0 | - | - |
Debt Issuance | 0 | 2.6B | 0 | 0 | - |
Debt Repayment | - | - | - | - | - |
Financing Cash Flow | -89.0M | -139.0M | -781.0M | -799.0M | -844.0M |
Free Cash Flow | 820.0M | 909.0M | 836.0M | 842.0M | 965.0M |
Net Change in Cash | 356.0M | 815.0M | -41.0M | 70.0M | -129.0M |
Cash Flow Trend
Veralto Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
29.93
Forward P/E
28.57
Price to Book
10.02
Price to Sales
4.96
PEG Ratio
3.51
Profitability Ratios
Profit Margin
16.65%
Operating Margin
22.83%
Return on Equity
41.22%
Return on Assets
11.96%
Financial Health
Current Ratio
2.32
Debt to Equity
107.55
Beta
1.14
Per Share Data
EPS (TTM)
$3.58
Book Value per Share
$10.69
Revenue per Share
$21.64
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
vlto | 26.6B | 29.93 | 10.02 | 41.22% | 16.65% | 107.55 |
Zurn Elkay Water | 7.8B | 47.31 | 5.02 | 10.81% | 10.78% | 35.56 |
Federal Signal | 7.5B | 33.00 | 5.71 | 18.77% | 11.22% | 23.48 |
PureCycle | 2.5B | -7.77 | 24.71 | -84.94% | 0.00% | 115.24 |
Ceco Environmental | 1.8B | 35.16 | 5.95 | 19.87% | 8.00% | 87.30 |
Energy Recovery | 838.9M | 37.55 | 4.57 | 11.95% | 17.02% | 5.70 |
Financial data is updated regularly. All figures are in the company's reporting currency.