
Vontier (VNT) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
741.1M
Gross Profit
350.2M
47.25%
Operating Income
130.1M
17.55%
Net Income
87.9M
11.86%
EPS (Diluted)
$0.59
Balance Sheet Metrics
Total Assets
4.3B
Total Liabilities
3.2B
Shareholders Equity
1.1B
Debt to Equity
2.88
Cash Flow Metrics
Operating Cash Flow
110.4M
Free Cash Flow
92.7M
Revenue & Profitability Trend
Vontier Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 3.0B | 3.1B | 3.2B | 3.0B | 2.7B |
Cost of Goods Sold | 1.6B | 1.7B | 1.8B | 1.7B | 1.5B |
Gross Profit | 1.4B | 1.4B | 1.4B | 1.3B | 1.2B |
Gross Margin % | 47.8% | 46.2% | 44.9% | 44.6% | 43.9% |
Operating Expenses | |||||
Research & Development | 177.7M | 163.5M | 144.6M | 129.3M | 126.2M |
Selling, General & Administrative | 629.7M | 643.1M | 627.8M | 579.2M | 508.4M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 807.4M | 806.6M | 772.4M | 708.5M | 634.6M |
Operating Income | 537.0M | 543.4M | 577.9M | 582.2M | 553.5M |
Operating Margin % | 18.0% | 17.6% | 18.1% | 19.5% | 20.5% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 74.7M | 93.7M | 69.6M | 47.8M | 10.0M |
Other Non-Operating Income | 35.3M | 33.8M | 19.1M | -400.0K | -83.2M |
Pre-tax Income | 497.6M | 483.5M | 527.4M | 534.0M | 460.3M |
Income Tax | 75.4M | 106.6M | 126.1M | 121.0M | 118.3M |
Effective Tax Rate % | 15.2% | 22.0% | 23.9% | 22.7% | 25.7% |
Net Income | 422.2M | 376.9M | 401.3M | 413.0M | 342.0M |
Net Margin % | 14.2% | 12.2% | 12.6% | 13.8% | 12.6% |
Key Metrics | |||||
EBITDA | 662.2M | 667.8M | 724.6M | 670.1M | 633.9M |
EPS (Basic) | $2.76 | $2.43 | $2.50 | $2.44 | $2.03 |
EPS (Diluted) | $2.75 | $2.42 | $2.49 | $2.43 | $2.02 |
Basic Shares Outstanding | 152800000 | 155100000 | 160500000 | 169000000 | 168400000 |
Diluted Shares Outstanding | 152800000 | 155100000 | 160500000 | 169000000 | 168400000 |
Income Statement Trend
Vontier Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 356.4M | 340.9M | 204.5M | 572.6M | 380.5M |
Short-term Investments | - | 0 | 21.3M | 0 | - |
Accounts Receivable | 526.1M | 497.5M | 514.8M | 481.3M | 447.1M |
Inventory | 337.8M | 296.6M | 346.0M | 287.0M | 233.7M |
Other Current Assets | 149.7M | 141.4M | 152.8M | 137.3M | 120.8M |
Total Current Assets | 1.4B | 1.3B | 1.4B | 1.5B | 1.2B |
Non-Current Assets | |||||
Property, Plant & Equipment | 46.8M | 47.0M | 44.5M | 45.4M | 40.1M |
Goodwill | 3.9B | 4.1B | 4.1B | 4.0B | 2.4B |
Intangible Assets | 486.5M | 568.3M | 649.7M | 615.9M | 250.5M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 561.0M | 501.5M | 433.3M | 442.5M | 411.4M |
Total Non-Current Assets | 2.9B | 3.0B | 3.0B | 2.9B | 1.9B |
Total Assets | 4.3B | 4.3B | 4.3B | 4.3B | 3.1B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 378.1M | 366.8M | 430.9M | 424.9M | 367.4M |
Short-term Debt | 68.6M | 120.6M | 18.4M | 16.5M | 22.8M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 95.7M | 129.2M | 152.1M | 141.8M | 126.9M |
Total Current Liabilities | 909.2M | 955.3M | 929.9M | 933.4M | 838.3M |
Non-Current Liabilities | |||||
Long-term Debt | 2.1B | 2.2B | 2.6B | 2.6B | 1.8B |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 121.7M | 117.4M | 127.2M | 97.1M | 102.1M |
Total Non-Current Liabilities | 2.3B | 2.4B | 2.8B | 2.8B | 2.0B |
Total Liabilities | 3.3B | 3.4B | 3.8B | 3.8B | 2.9B |
Equity | |||||
Common Stock | 0 | 0 | 0 | 0 | 0 |
Retained Earnings | 1.5B | 1.1B | 770.8M | 386.7M | -13.6M |
Treasury Stock | 627.0M | 403.4M | 328.0M | 0 | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 1.1B | 895.6M | 579.5M | 573.7M | 191.7M |
Key Metrics | |||||
Total Debt | 2.2B | 2.3B | 2.6B | 2.6B | 1.8B |
Working Capital | 460.8M | 377.2M | 455.1M | 544.8M | 343.8M |
Balance Sheet Composition
Vontier Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 422.2M | 376.9M | 401.3M | 413.0M | 342.0M |
Depreciation & Amortization | 127.1M | 125.0M | 118.9M | 88.3M | 78.3M |
Stock-Based Compensation | 31.6M | 31.5M | 24.3M | 25.5M | 22.5M |
Working Capital Changes | -119.5M | -72.1M | -171.1M | -38.4M | 43.6M |
Operating Cash Flow | 464.7M | 466.4M | 377.9M | 502.0M | 487.2M |
Investing Activities | |||||
Capital Expenditures | -77.1M | -55.6M | -59.6M | -47.8M | -32.2M |
Acquisitions | 65.5M | 104.5M | -289.3M | -967.1M | -9.5M |
Investment Purchases | - | - | - | - | - |
Investment Sales | 200.0K | 20.4M | 19.0M | 7.2M | 0 |
Investing Cash Flow | -11.4M | 69.3M | -329.9M | -1.0B | -41.7M |
Financing Activities | |||||
Share Repurchases | -224.7M | -74.7M | -328.0M | 0 | 0 |
Dividends Paid | -15.2M | -15.5M | -15.9M | -12.7M | 0 |
Debt Issuance | 0 | 0 | 1.2B | 2.2B | 1.8B |
Debt Repayment | -150.0M | -300.0M | -1.2B | -1.4B | -28.7M |
Financing Cash Flow | -409.3M | -398.2M | -350.4M | 718.0M | -314.2M |
Free Cash Flow | 344.8M | 394.9M | 261.2M | 433.3M | 655.6M |
Net Change in Cash | 44.0M | 137.5M | -302.4M | 212.3M | 131.3M |
Cash Flow Trend
Vontier Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
15.86
Forward P/E
13.20
Price to Book
5.10
Price to Sales
2.01
PEG Ratio
13.20
Profitability Ratios
Profit Margin
12.99%
Operating Margin
17.63%
Return on Equity
35.39%
Return on Assets
8.24%
Financial Health
Current Ratio
1.08
Debt to Equity
177.14
Beta
1.32
Per Share Data
EPS (TTM)
$2.63
Book Value per Share
$8.17
Revenue per Share
$20.31
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
vnt | 6.1B | 15.86 | 5.10 | 35.39% | 12.99% | 177.14 |
Garmin | 43.8B | 28.11 | 5.40 | 20.73% | 23.21% | 2.34 |
Keysight | 27.7B | 37.73 | 5.04 | 14.30% | 14.53% | 50.48 |
Cognex | 6.9B | 57.01 | 4.58 | 8.10% | 13.13% | 5.52 |
MKS Instruments | 6.7B | 25.16 | 2.62 | 11.16% | 7.14% | 183.98 |
Itron | 5.7B | 21.31 | 3.53 | 18.76% | 11.05% | 77.85 |
Financial data is updated regularly. All figures are in the company's reporting currency.