Company financials

Agilent Technologies

Health Care Life Sciences Tools & Services Santa Clara, California Last filing Dec 22, 2025 · FY2025

                    Revenue
                    FY2025
                
$6.9B
                    3y CAGR +0.5%
                    
                    P17
                    
                    +6.7%
                    
                    Net income
                    FY2025
                
$1.3B
                    Net margin +18.8%
                    
                    P77
                    
                    +1.1%
                    
                    Total assets
                    FY2025
                
$12.7B
                    ROA +10.2%
                    
                    P72
                    
                    +7.4%
                    
                    Operating cash flow
                    FY2025
                
$1.6B
                    FCF margin +16.6%
                    
                    P55
                    
                    -11.0%

20 yrs · FY2006–FY2025 9 filed · 0 derived · 0 blank

1Y 3Y 5Y 10Y

Dollars % of revenue % of assets YoY % CAGR

Each cell as a share of that year’s revenue.

Balance Sheet

Assets, liabilities, and equity

31 accounts · 10 years

Total assets $12.7B

Total liabilities $6.0B

Shareholders equity $6.7B

Account	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
Assets
Cash and Cash Equivalents	25.7%	20.4%	23.3%	15.4%	23.5%	27.0%	26.8%	45.7%	59.9%	54.5%
Short Term Investments	0.0%	0.0%	0.0%	—	—	—	—	—	—	—
Accounts Receivable	21.4%	20.3%	18.9%	20.5%	18.5%	19.4%	18.0%	15.8%	16.2%	15.0%
Inventory	14.8%	14.9%	15.1%	—	—	—	—	—	—	—
Prepaid Expenses	4.2%	5.1%	4.0%	—	—	—	—	—	—	—
Other Current Assets	4.2%	5.1%	4.0%	—	—	—	—	—	—	—
Total Current Assets	66.1%	60.8%	61.3%	55.2%	60.1%	64.0%	61.8%	78.3%	93.2%	86.5%
Property,Plant and Equipment	29.1%	27.3%	18.6%	16.1%	15.0%	15.8%	16.5%	16.7%	16.9%	15.2%
Operating Lease Assets	2.6%	2.7%	2.3%	2.2%	2.8%	3.3%	0.0%	—	—	—
Goodwill	64.4%	68.8%	58.0%	57.7%	62.9%	67.5%	69.6%	60.5%	58.3%	59.9%
Intangible Assets	6.4%	8.4%	7.0%	—	—	—	—	—	—	—
Long Term Investments	1.9%	2.7%	2.4%	2.8%	2.9%	3.0%	2.0%	1.4%	3.1%	3.2%
Other Noncurrent Assets	15.2%	14.0%	10.4%	10.0%	13.0%	14.5%	11.8%	6.9%	8.8%	10.8%
Total Assets	183.2%	182.0%	157.5%	153.8%	169.4%	180.3%	183.1%	173.8%	188.4%	185.5%
Liabilities
Accounts Payable	8.2%	8.3%	6.1%	8.5%	7.1%	6.6%	6.9%	6.9%	6.8%	6.1%
Accrued Liabilities	6.4%	8.0%	6.5%	9.2%	10.6%	10.1%	14.4%	9.8%	9.7%	8.9%
Deferred Revenue	9.0%	8.4%	7.4%	—	—	—	—	—	—	—
Current Portion of Long Term Debt	4.4%	0.7%	0.0%	—	—	—	—	—	—	—
Total Current Liabilities	33.8%	29.1%	23.5%	27.2%	27.0%	27.5%	40.3%	23.8%	28.2%	22.5%
Long Term Debt	43.9%	51.4%	40.0%	39.9%	43.2%	42.8%	34.7%	36.6%	40.3%	45.3%
Deferred Revenue Noncurrent	9.0%	8.4%	7.4%	—	—	—	—	—	—	—
Other Noncurrent Liabilities	6.7%	8.9%	7.0%	7.8%	10.4%	11.5%	9.2%	15.5%	6.6%	8.1%
Total Liabilities	86.2%	91.4%	72.0%	76.3%	84.1%	89.0%	91.1%	80.8%	80.3%	84.4%
Equity
Preferred Stock	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Common Stock	0.0%	0.0%	0.0%	0.0%	0.0%	0.1%	0.1%	0.1%	0.1%	0.1%
Additional Paid In Capital	80.2%	83.7%	78.8%	77.8%	84.2%	99.5%	102.2%	108.0%	118.5%	218.0%
Retained Earnings	20.0%	11.5%	11.4%	—	—	—	—	—	—	—
Treasury Stock	0.0%	0.0%	0.0%	—	—	—	—	—	—	—
Accumulated Other Comprehensive Income	-3.3%	-4.7%	-4.8%	—	—	—	—	—	—	—
Total Stockholders Equity	97.0%	90.6%	85.5%	77.5%	85.3%	91.3%	92.0%	92.9%	108.0%	101.0%
Total Liabilitiesand Equity	183.2%	182.0%	157.5%	153.8%	169.4%	180.3%	183.1%	173.7%	188.3%	185.4%

Income Statement

Revenue, expense, and profitability

20 accounts · 10 years

Revenue $6.9B

Operating income $1.5B

Net income $1.3B

Account	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
IncomeStatement
Revenues Total Revenue	100.0%	100.0%	100.0%	—	—	—	—	—	—	—
Expenses Cost of Revenue	47.6%	45.7%	49.3%	—	—	—	—	—	—	—
Expenses Research and Development	6.5%	7.4%	7.0%	—	—	—	—	—	—	—
Expenses Selling,General and Administrative	24.6%	24.1%	23.9%	—	—	—	—	—	—	—
Expenses Depreciation and Amortization	4.1%	3.9%	4.0%	—	—	—	—	—	—	—
Expenses Share Based Compensation	1.8%	2.0%	1.6%	—	—	—	—	—	—	—
Expenses Restructuring and Asset Impairment	1.2%	1.2%	0.7%	—	—	—	—	—	—	—
Expenses Operating Expenses	78.7%	77.1%	80.2%	—	—	—	—	—	—	—
Other Income Expense Operating Income	21.3%	22.9%	19.8%	—	—	—	—	—	—	—
Other Income Expense Interest Income	0.9%	1.2%	0.7%	0.1%	0.0%	0.1%	0.7%	0.8%	0.5%	0.3%
Other Income Expense Interest Expense	1.6%	1.5%	1.4%	1.2%	1.3%	1.5%	1.4%	1.5%	1.8%	1.7%
Other Income Expense Other Income/expense	0.1%	0.8%	0.5%	—	—	—	—	—	—	—
Other Income Expense Income Before Tax	20.7%	23.4%	19.6%	—	—	—	—	—	—	—
Income Tax Income Tax Expense	1.9%	3.6%	1.4%	—	—	—	—	—	—	—
net Income net Income	18.8%	19.8%	18.1%	—	—	—	—	—	—	—
net Income Comprehensive Income	19.9%	20.1%	18.4%	—	—	—	—	—	—	—
Earnings Per Share Basic Eps	0.0%	0.0%	0.0%	—	—	—	—	—	—	—
Earnings Per Share Diluted Eps	0.0%	0.0%	0.0%	—	—	—	—	—	—	—
Earnings Per Share Weighted Average Shares Basic	4.1%	4.5%	4.3%	—	—	—	—	—	—	—
Earnings Per Share Weighted Average Shares Diluted	4.1%	4.5%	4.3%	—	—	—	—	—	—	—

Cash Flow Statement

Operating, investing, and financing flows

22 accounts · 10 years

Operating cash flow $1.6B

Investing cash flow $-394.0M

Financing cash flow $-715.0M

Account	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
CashFlow
Operating Activities net Income	18.8%	19.8%	18.1%	—	—	—	—	—	—	—
Operating Activities Depreciation and Amortization	4.1%	3.9%	4.0%	4.6%	5.1%	5.8%	4.6%	4.3%	4.7%	5.9%
Operating Activities Stock Based Compensation	1.8%	2.0%	1.6%	—	—	—	—	—	—	—
Operating Activities Deferred Income Taxes	-1.9%	-1.0%	-0.8%	0.1%	0.2%	0.5%	-4.9%	-0.3%	2.3%	0.1%
Operating Activities Changes In Operating Assets and Liabilities	12.0%	8.0%	2.8%	0.1%	0.2%	3.4%	0.8%	0.1%	2.2%	-0.2%
Operating Activities net Cash From Operating Activities	22.4%	26.9%	25.9%	19.2%	23.5%	17.3%	19.8%	22.1%	19.9%	18.9%
Investing Activities Capital Expenditures	5.9%	5.8%	4.4%	—	—	—	—	—	—	—
Investing Activities Business Acquisitions	-0.1%	13.2%	0.7%	—	—	—	—	—	—	—
Investing Activities Purchases of Investments	0.0%	0.1%	0.1%	—	—	—	—	—	—	—
Investing Activities net Cash From Investing Activities	-5.7%	-19.3%	-4.5%	-4.9%	-11.9%	-2.8%	-30.8%	-14.3%	-6.8%	-5.7%
Financing Activities Proceeds From Debt	0.1%	18.4%	0.0%	—	—	—	—	—	—	—
Financing Activities Repayment of Debt	0.0%	9.2%	0.0%	—	—	—	—	—	—	—
Financing Activities Repurchase of Common Stock	6.1%	17.7%	8.4%	—	—	—	—	—	—	—
Financing Activities Dividends Paid	4.1%	4.2%	3.9%	—	—	—	—	—	—	—
Financing Activities Proceeds From Stock Issuance	1.0%	1.2%	1.0%	—	—	—	—	—	—	—
Financing Activities Tax Withholding On Stock Based Compensation	0.4%	0.5%	0.8%	—	—	—	—	—	—	—
Financing Activities Other Financing Activities	0.0%	0.0%	0.0%	—	—	—	—	—	—	—
Financing Activities net Cash From Financing Activities	-10.3%	-11.6%	-13.6%	-20.0%	-11.0%	-13.4%	-5.8%	-16.2%	-4.5%	-6.4%
Cash Reconciliation Effect of Exchange Rate On Cash	0.1%	-0.0%	0.1%	—	—	—	—	—	—	—
Cash Reconciliation net Change In Cash	6.6%	-4.0%	7.9%	—	—	—	—	—	—	—
Cash Reconciliation Cash At Beginning of Period	25.8%	20.5%	23.3%	—	—	—	—	—	—	—
Cash Reconciliation Cash At End of Period	25.8%	20.5%	23.3%	—	—	—	—	—	—	—

Key Ratios

Margins, returns, liquidity, leverage, efficiency

Computed at import · 10 years

Ratio	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
Profitability
Gross margin	+52.4%	+54.3%	+50.7%	+54.4%	+53.9%	+53.1%	+54.3%	+54.5%	+53.6%	+52.3%
Operating margin	+21.3%	+22.9%	+19.8%	+23.6%	+21.3%	+15.8%	+18.2%	+18.4%	+18.0%	+14.6%
Net margin	+18.8%	+19.8%	+18.1%	—	+19.1%	+13.5%	+20.7%	+6.4%	+15.3%	+11.0%
FCF margin	+16.6%	+21.1%	+21.6%	+14.9%	+20.5%	+15.0%	+16.8%	+18.5%	+15.9%	+15.6%
Growth
Revenue CAGR (3y)	+0.5%	+1.0%	+8.6%	+9.9%	+8.7%	+6.1%	+7.1%	+6.8%	+3.4%	+2.6%
Returns
ROE	+19.3%	+21.9%	+21.2%	—	+22.5%	+14.8%	+22.6%	+6.9%	+14.2%	+10.9%
ROA	+10.2%	+10.9%	+11.5%	—	+11.3%	+7.5%	+11.3%	+3.7%	+8.1%	+5.9%
ROIC	+16.2%	+15.8%	+17.9%	+23.0%	+20.3%	+14.6%	+16.3%	+21.9%	+19.4%	+15.9%
Liquidity
Current ratio	1.96x	2.09x	2.61x	2.03x	2.22x	2.33x	1.53x	3.29x	3.30x	3.85x
Quick ratio	1.40x	1.40x	1.80x	1.32x	1.56x	1.69x	1.11x	2.58x	2.69x	3.09x
Leverage
D/E	0.89x	1.01x	0.84x	0.99x	0.99x	0.98x	0.99x	0.87x	0.74x	0.84x
Interest coverage	13.21x	15.50x	14.21x	19.26x	16.63x	10.85x	12.72x	12.05x	10.22x	8.54x
Efficiency
Asset turnover	0.55x	0.55x	0.63x	0.65x	0.59x	0.55x	0.55x	0.58x	0.53x	0.54x
Cash conversion cycle	+128d	+127d	+135d	+128d	+116d	+124d	+116d	+106d	+107d	+105d

Valuation

Price against fundamentals

A $115 · 2026-04-02 · 166d old · FY2025

Market cap $32.9B

P/E 25.26x

P/S 4.74x

P/B 4.88x

EV $34.5B

EV/EBITDA 19.51x

FCF yield +3.5%

Dividend yield +0.9%

Notes

Your annotations

Not watched