Chartsonlygoup's future update (it'll live): tomwong.xyz/stock-status/

  Keysight Technologies Inc ( KEYS ) |
2014 - 2021 (8 years)

Net Revenue (Sales) is 
$4.6B (1Y +6.17% )

KEYS Stock Price & Net Revenue (Sales)

Net Revenue (Sales) for KEYS competitors.
FARO ITRI MTSC BRKR
Note: Stonk = Stock. Both words are used interchangeably. 🙂

Historical (All-Time) Stats for Net Revenue (Sales)

chevron_right 2021 $1.2B -0.5x
( -7.8% / year avg)
chevron_left 2014 $2.3B
vertical_align_top Peak $4.3B +2.65x
vertical_align_bottom Bottom $1.2B
arrow_drop_up # Up Years 6 6 of 8
years up.
arrow_drop_down # Down Years 2
Up Years = Positive (0%+) YoY change
Down Years = Zero or Negative (0% or less) YoY change

Key Points (Stonk Price Comparison)

  • KEYS's stock price has rallied +205% from $31.5 in 2014 , or -2.11x faster than it's net revenue (sales) over the same period.
  • If KEYS shrinks it's stock at the same rate as it's net revenue (sales) (-7.8%/year) , it's stock price will shrink +44.4% and hit $42.71 over the next 10 years.
  • KEYS's stock price has gone up 3 of the 6 years (+50%) it's net revenue (sales) were also up.
  • Line Item (in $M) FY 2020 FY 2019 FY 2018 FY 2017 FY 2016 FY 2015
    1 Revenue 4221000000 4303000000 3878000000 3189000000 2918000000 2856000000
    2 Cost of Revenue 1688000000 1769000000 1756000000 1487000000 1294000000 1269000000
    3 Gross Profit (Income) 2533000000 2534000000 2122000000 1702000000 1624000000 1587000000
    4 R&D 715000000 688000000 607000000 498000000 425000000 387000000
    5 SG&A 1097000000 1155000000 1185000000 1049000000 818000000 787000000
    6 Other Expenses 63000000.00 61000000.00 6000000.00 13000000.00 4000000.00 2000000.00
    7 Operating Expenses 1768000000 1823000000 1759000000 1463000000 1218000000 1156000000
    8 Interest Expense 78000000.00 80000000.00 83000000.00 80000000.00 47000000.00 46000000.00
    9 D&A 326000000 308000000 310000000 225000000 134000000 99000000
    10 EBITDA 1091000000 1019000000 673000000 464000000 540000000 530000000
    11 Operating Income 765000000 711000000 363000000 239000000 406000000 431000000
    12 Other Income Expenses (Net) 63000000.00 61000000.00 -703000000.00 13000000.00 4000000.00 2000000.00
    13 Pre-Income Tax 761000000 715000000 -411000000 179000000 366000000 388000000
    14 Income Tax Expense 134000000 94000000 -576000000 77000000 31000000 -125000000
    15 Net Income 627000000 621000000 165000000 102000000 335000000 513000000
    16 EPS 3.35 3.31 0.88 0.57 1.97 3.04
    17 EPS Diluted 3.31 3.25 0.86 0.56 1.95 3.00
    18 Shares Outstanding 187000000 188000000 187000000 180000000 170000000 169000000
    19 Shares Outstanding (Diluted) 187000000 191000000 191000000 182000000 172000000 171000000
  • Line Item (in $M) FY 2020 FY 2019 FY 2018 FY 2017 FY 2016 FY 2015
    1 Cash & Cash Equivalents 1756000000 1598000000 913000000 818000000 783000000 483000000
    2 Short Term Investments 61000000.00 0.00 0.00 0.00 0.00 0.00
    3 Cash & S-T Investments 1817000000 1598000000 913000000 818000000 783000000 483000000
    4 Accounts Receivables 606000000 668000000 624000000 547000000 437000000 398000000
    5 Inventory 757000000 705000000 619000000 588000000 474000000 487000000
    6 Other Current Assets 255000000 244000000 222000000 224000000 160000000 137000000
    7 Total Current Assets 3374000000 3215000000 2378000000 2177000000 1854000000 1579000000
    8 PP&E 777000000 576000000 555000000 530000000 512000000 518000000
    9 Goodwill 1537000000 1209000000 1171000000 1882000000 736000000 700000000
    10 Intangible Assets 361000000 490000000 645000000 854000000 208000000 246000000
    11 Goodwill & Intangible Assets 1898000000 1699000000 1816000000 2736000000 944000000 946000000
    12 L-T Investments 61000000 46000000 46000000 63000000 55000000 70000000
    13 Tax Assets 740000000 755000000 750000000 186000000 392000000 295000000
    14 Other Non-Current Assets 368000000 332000000 279000000 240000000 46000000 100000000
    15 Total Non-Current Assets 3844000000 3408000000 3446000000 3755000000 1949000000 1929000000
    16 Other Assets 0.00 0.00 0.00 1000000.00 0.00 0.00
    17 Total Assets 7218000000 6623000000 5824000000 5933000000 3803000000 3508000000
    18 Accounts Payables 224000000 253000000 242000000 211000000 189000000 209000000
    19 S-T Debt 0.00 0.00 499000000.00 10000000.00 0.00 0.00
    20 Income Tax Payables 64000000.00 0.00 0.00 0.00 0.00 0.00
    21 Deferred Revenue 391000000 334000000 334000000 291000000 180000000 175000000
    22 Other Current Liabilities 466000000.00 0.00 0.00 0.00 0.00 0.00
    23 Total Current Liabilities 1081000000 1003000000 1462000000 819000000 644000000 686000000
    24 L-T Debt 1789000000 1788000000 1291000000 2038000000 1100000000 1099000000
  • Line Item (in $M) FY 2020 FY 2019 FY 2018 FY 2017 FY 2016 FY 2015
    1 Net Income (Earnings) 627000000 621000000 165000000 102000000 335000000 513000000
    2 D&A 326000000 308000000 310000000 225000000 134000000 99000000
    3 Deferred Income Tax 41000000.00 -2000000.00 -789000000.00 -47000000.00 17000000.00 -163000000.00
    4 Stock-Based Compensation (SBC) 92000000 82000000 59000000 56000000 49000000 55000000
    5 Change in Working Capital 81000000.00 1296000000.00 -442000000.00 148000000.00 317000000.00 -188000000.00
    6 Accounts Receivables 75000000 -26000000 -89000000 -11000000 -42000000 -20000000
    7 Inventory -73000000.00 -92000000.00 -61000000.00 -4000000.00 -22000000.00 -25000000.00
    8 Accounts Payables -33000000.00 13000000.00 22000000.00 15000000.00 -8000000.00 18000000.00
    9 Other Working Capital 2293000000 2212000000 916000000 1358000000 1210000000 893000000
    10 Other Non-Cash Items -13000000 25000000 41000000 -34000000 21000000 42000000
    11 Net Cash Provided by Operating Activities 1016000000 998000000 555000000 313000000 416000000 376000000
    12 Investments in PP&E -117000000 -120000000 -132000000 -72000000 -91000000 -92000000
    13 Acquisitions (Net) -357000000.00 -88000000.00 -5000000.00 -1694000000.00 0.00 -574000000.00
    14 Purchase of Investments 0.00 0.00 0.00 -1000000.00 0.00 -7000000.00
    15 Sales/Maturities of Investments 0.00 7000000.00 0.00 45000000.00 0.00 1000000.00
    16 Other Investing Activities 32000000.00 5000000.00 27000000.00 0.00 1000000.00 0.00
    17 Net Cash used for Investing Activities -442000000 -196000000 -116000000 -1722000000 -90000000 -671000000
    18 Debt Repayment -7000000.00 -500000000.00 -300000000.00 -323000000.00 -1000000.00 0.00
    19 Common Stock Issued 58000000.00 0.00 0.00 444000000.00 0.00 0.00
    20 Common Stock Repurchased -411000000.00 -159000000.00 -120000000.00 0.00 -62000000.00 0.00
    21 Dividends Paid 0.00 0.00 0.00 0.00 0.00 0.00
    22 Other Financing Activities -53000000.00 -30000000.00 -19000000.00 -13000000.00 -5000000.00 -45000000.00
    23 Net Cash Used Provided by Financing Activities -413000000 -122000000 -335000000 1440000000 -25000000 -19000000
    24 Net Change in Cash 167000000.00 683000000.00 95000000.00 35000000.00 300000000.00 -327000000.00
  • About
    Industry: Scientific & Technical Instruments
    Sector: Technology
    Country: US
    IPO Date: 10/20/2014
    Stonk Exchange: NYSE
    • Keysight Technologies, Inc
    • engages in the provision of electronic design and test solutions that are used in the design, development, manufacture, installation, deployment, validation, optimization and secure operation of electronics systems to communications, networking and electronics industries.
    • The company is headquartered in Santa Rosa California, California and currently employs 13,600 full-time employees.
    • The firm provides electronic design and test instruments and systems and related software, software design tools and related services that are used in the design, development, manufacture, installation, deployment and operation of electronics equipment.
    • The firm operates through three segments: Communications Solutions Group (CSG), Electronic Industrial Solutions Group (EISG) and Services Solutions Group (SSG).
    • The CSG and EISG segments provide electronic design and test software, instruments, and systems used in the simulation, design, validation, manufacturing, installation and optimization of electronic equipment.
    • The SSG segment provides integrated service solutions, including repair and calibration services, professional services and remanufactured equipment.