Skip to content
stoqly

Vertiv

VRT NYSE Electrical Components & Equipment Financials FY2019–FY2025

Vertiv's revenue rose 27.7% to $10.2 billion in fiscal 2025. Its operating margin was 17.9%, up from 17.1% a year earlier. Free cash flow was $1.9 billion, up 64.3%. It paid out $67 million in dividends and buybacks, 4% of free cash flow. The diluted share count rose 1.1%.

Last close · Oct 23, 2026

$194.32

0.6%
Value it Compare
Revenue Total sales reported in the income statement.
$10.2B
27.7% vs prior year
Operating margin Operating income as a share of revenue.
17.9%
0.8 pts
Net income Profit after all expenses, interest and tax.
$1.3B
168.8%
Free cash flow Cash from operations minus capital spending.
$1.9B
64.3%
Return on capital After-tax operating income as a share of the money invested in the business: debt plus equity, minus cash.
30.2%
8.9 pts
Market cap Last close times the latest diluted share count, so it is approximate.
$76.3B
Oct 23 close
P/E Last close divided by diluted earnings per share over the last four quarters.
44.0x
On $4.42 EPS (TTM)

About these figures. Vertiv listed in February 2020 by merging with GS Acquisition Holdings, a company formed to make an acquisition. Earlier filings under Vertiv's SEC number are that company's, so the figures start in 2019, the first year Vertiv's own filings report in full. Revenue is Vertiv's revenue from customers in every year; its 2019 filing tagged the acquisition company's zero revenue under the general revenue label.

What Vertiv does

No business description yet.

Legal name
Vertiv Holdings Co
Fiscal year ends
December 31, 2025
Latest annual report
—
Accession · CIK
0001674101-26-000008
0001674101

Revenue and margins

Vertiv had $10.2B of revenue in fiscal 2025, up 27.7% on the year before.

Revenue
Revenue
Margins, % of revenue
Gross Operating Net FCF
Margins, % of revenue
Gross Operating Net FCF

Net income and earnings per share

Loss periods are shown in red.

Net income
Net income
Diluted EPS
Diluted EPS

Returns on capital

After-tax operating income as a share of the money invested in the business: debt plus equity, minus cash.

Return on capital, equity and assets (annual)
Return on capital Return on equity Return on assets

Cash flow

Free cash flow was $1.9B in fiscal 2025, 18.5% of revenue. Cash from operations minus capital spending.

Free cash flow
Free cash flow
Cash from operations vs capital spending
Cash from operations Capital spending
Cash from operations vs capital spending
Cash from operations Capital spending

Dividends, buybacks and share count

Vertiv returned $66.6M to shareholders in fiscal 2025, 4% of free cash flow. The diluted share count rose 1.1%.

Dividends and buybacks
Dividends Buybacks
Dividends and buybacks
Dividends Buybacks
Diluted shares outstanding (annual)

Value Vertiv yourself

Change the assumptions and see what they imply per share. These are models, not forecasts or price targets — the answer depends entirely on what you put in.

Discounted cash flow

Value per share

—

Adds net cash of −$1.2B and divides by 390.7M diluted shares. Ten years of cash flows plus a terminal value, discounted to today.

Earnings multiple

Value per share

—

Reference multiples: today 44.0x · peers 35.2x · sector 26.0x.

Balance sheet

Cash, debt and the ratios that show how comfortably Vertiv can carry it.

Cash vs debt (incl. leases)
Cash Debt
Fiscal year endFY21FY22FY23FY24FY25
Cash and short-term investments $439M$261M$780M$1.2B$1.7B
Debt incl. finance leases $3.0B$3.2B$2.9B$2.9B$2.9B
Net debt / EBITDA 5.2x5.6x1.9x1.0x0.6x
Debt / equity 2.1x2.2x1.5x1.2x0.7x
Interest coverage 2.9x1.5x4.8x9.1x21.3x
Current ratio 1.5x1.7x1.7x1.7x1.6x
Quick ratio 1.1x1.2x1.4x1.3x1.2x
Total assets $6.9B$7.1B$8.0B$9.1B$12.2B
Total liabilities $5.5B$5.7B$6.0B$6.7B$8.3B
Shareholders' equity $1.4B$1.4B$2.0B$2.4B$3.9B
Net debt (− = net cash) $2.5B$2.9B$2.2B$1.7B$1.2B

Insider trades

Open-market purchases and sales by officers, directors and 10% owners, from Form 4 filings. 'Plan' marks trades under a pre-arranged Rule 10b5-1 plan.

Bought, 12 months

$0.0M

0 insiders

Sold, 12 months

$128M

7 insiders

Of sales under plans

18%

$22.9M

DateInsiderTradeSharesPriceValueFiling
Sep 1, 2026 Edward L MonserDirector Sold plan 15,287 $253.83 $3.9M Form 4
Mar 6, 2026 Edward L MonserDirector Sold plan 77,294 $245.49 $19.0M Form 4
Feb 27, 2026 Roger FradinDirector Sold 101,666 $252.13 $25.6M Form 4
Feb 26, 2026 Anders KarlborgEVP, Man., Logistics and Op Ex Sold 30,487 $246.92 $7.5M Form 4
Feb 26, 2026 David M CoteExecutive Chairman, Director Sold 40,000 $255.29 $10.2M Form 4
Feb 26, 2026 Jan Van DokkumDirector Sold 38,647 $254.87 $9.8M Form 4
Feb 26, 2026 Roger FradinDirector Sold 101,667 $253.42 $25.8M Form 4
Feb 26, 2026 Steven ReinemundDirector Sold 100,000 $253.95 $25.4M Form 4
Nov 24, 2025 Stephen LiangChief Technology Officer & EVP Sold 5,501 $170.48 $0.9M Form 4

Piotroski F-score

Nine pass/fail tests of profitability, funding and efficiency. 8–9 is strong, 0–2 weak.

TestFY23FY24FY25
Net income is positive ✓ ✓ ✓
Cash from operations is positive ✓ ✓ ✓
Return on assets rose ✓ ✕ ✓
Cash from operations exceeds net income ✓ ✓ ✓
Debt fell relative to assets ✓ ✓ ✓
Current ratio rose ✓ ✕ ✕
Share count didn't rise ✕ ✕ ✕
Gross margin rose ✓ ✓ ✕
Revenue rose relative to assets ✓ ✓ ✓
F-score 8 / 96 / 96 / 9
Accruals ratio −5.8%−9.6%−7.3%
Altman Z'' 2.202.743.08

Similar companies

Each company's latest fiscal year. Fiscal years end in different months, so periods don't line up exactly.

CompanyMarket capGrowthOp. marginFCF marginROICP/EF-score
Vertiv VRT $76.3B 27.7% 17.9% 18.5% 30.2% 44.0x 6
Rockwell Automation ROK $47.6B 0.9% 20.4% 16.3% 20.9% 39.9x 8 Compare →
Ametek AME $55.2B 6.6% 25.8% 22.6% 13.2% 35.1x 7 Compare →
Regal Rexnord RRX $9.9B −1.7% 11.5% 15.1% 4.8% 30.5x 8 Compare →
Emerson Electric EMR $90.7B 3.0% — 14.8% 7.6% 35.4x 6 Compare →

7 years of figures

US$ millions unless stated. Hover a ratio's name for its definition.

Download CSV
Fiscal yearFY19FY20FY21FY22FY23FY24FY25
Income statement
Revenue $4.4B $4.4B $5.0B $5.7B $6.9B $8.0B $10.2B
Gross profit $1.5B $1.5B $1.5B $1.6B $2.4B $2.9B $3.7B
Research and development $229M $229M $266M $282M $304M $368M $442M
Operating income $206M $214M $260M $223M $872M $1.4B $1.8B
Interest expense $310M $150M $90.6M $147M $180M $150M $86.1M
Pretax income −$104M −$255M $166M $167M $534M $765M $1.7B
Income tax $36.5M $72.7M $46.6M $90.4M $73.5M $270M $409M
Net income −$141M −$327M $120M $76.6M $460M $496M $1.3B
Diluted EPS −$1.19 −$1.07 $0.33 −$0.04 $1.19 $1.28 $3.41
Diluted shares 0.12B 0.31B 0.36B 0.38B 0.39B 0.39B 0.39B
Cash flow
Cash from operations $57.5M $209M $211M −$153M $901M $1.3B $2.1B
Capital expenditure $47.6M $44.4M $73.4M $100M $128M $167M $220M
Free cash flow $9.9M $165M $138M −$253M $773M $1.2B $1.9B
Depreciation and amortization $203M $203M $227M $302M $271M $277M $309M
Stock-based compensation $0.0M $13.0M $23.2M $24.7M $25.0M $34.6M $45.9M
Acquisitions $0.0M $0.0M $1.2B $5.0M $28.8M $17.6M $1.2B
Share buybacks $0.0M $0.0M $0.0M $0.0M $0.0M $600M $0.0M
Dividends paid $0.0M $3.3M $3.8M $3.8M $9.5M $42.2M $66.6M
Dividends and buybacks $0.0M $3.3M $3.8M $3.8M $9.5M $642M $66.6M
Balance sheet
Cash and short-term investments $224M $535M $439M $261M $780M $1.2B $1.7B
Total debt $3.5B $2.2B $3.0B $3.2B $2.9B $2.9B $2.9B
Finance lease liabilities $0.0M $0.0M $0.0M $0.0M $0.0M $0.0M $0.0M
Current assets $2.0B $2.5B $2.7B $3.2B $4.0B $5.1B $6.8B
Current liabilities $1.5B $1.7B $1.9B $1.9B $2.3B $3.1B $4.4B
Inventory $401M $447M $616M $822M $884M $1.2B $1.5B
Property and equipment, net $428M $428M $489M $489M $560M $625M $922M
Total assets $4.7B $5.1B $6.9B $7.1B $8.0B $9.1B $12.2B
Total liabilities $5.4B $4.6B $5.5B $5.7B $6.0B $6.7B $8.3B
Shareholders' equity −$705M $512M $1.4B $1.4B $2.0B $2.4B $3.9B
Margins
Gross margin 32.8% 33.7% 30.5% 28.4% 35.0% 36.6% 36.3%
Operating margin 4.7% 4.9% 5.2% 3.9% 12.7% 17.1% 17.9%
EBITDA margin 9.2% 9.5% 9.7% 9.2% 16.7% 20.5% 20.9%
Net margin −3.2% −7.5% 2.4% 1.4% 6.7% 6.2% 13.0%
FCF margin 0.2% 3.8% 2.8% −4.4% 11.3% 14.4% 18.5%
Returns
Return on capital — 7.2% 6.2% 2.7% 17.6% 21.3% 30.2%
Return on capital employed — 6.6% 6.2% 4.4% 16.0% 23.3% 26.4%
Return on equity — — 12.4% 5.4% 26.6% 22.3% 41.8%
Return on assets — −6.7% 2.0% 1.1% 6.1% 5.8% 12.5%
Growth
Revenue growth — −1.4% 14.4% 13.9% 20.6% 16.7% 27.7%
Net income growth — — — −36.0% 500.8% 7.7% 168.8%
EPS growth — — — −112.1% — 7.6% 166.4%
FCF growth — 1,561.6% −16.4% −283.9% — 49.2% 64.4%
Share count change — 159.7% 17.3% 5.0% 2.1% 0.0% 1.1%
Financial health
Net debt / EBITDA 7.9x 3.9x 5.2x 5.6x 1.9x 1.0x 0.6x
Debt / equity — 4.2x 2.1x 2.2x 1.5x 1.2x 0.7x
Interest coverage 0.7x 1.4x 2.9x 1.5x 4.8x 9.1x 21.3x
Current ratio 1.3x 1.5x 1.5x 1.7x 1.7x 1.7x 1.6x
Quick ratio 1.1x 1.2x 1.1x 1.2x 1.4x 1.3x 1.2x
Capital allocation
Capex / revenue 1.1% 1.0% 1.5% 1.8% 1.9% 2.1% 2.2%
Stock comp / revenue 0.0% 0.3% 0.5% 0.4% 0.4% 0.4% 0.5%
Payouts / FCF 0.0% 2.0% 2.8% — 1.2% 55.7% 3.5%
Quality scores
Piotroski F-score — — 6.0 3.0 8.0 6.0 6.0
Altman Z'' 0.2 0.6 0.8 1.1 2.2 2.7 3.1
Accruals ratio — −11.0% −1.5% 3.3% −5.8% −9.6% −7.3%

Source: SEC EDGAR XBRL filings (CIK 0001674101). Data updated October 9, 2026. Quarterly fourth quarters are the full year minus the first nine months. For information only — not investment advice. Check the original filings before relying on any figure.

↑ ↓ to move · ↵ to open