Last Price$172.5(3.2%)
Market Cap$23.5B
Shareholder Yield LTM
3.2%
5Y avg
3.7%
Information Technology Services industry
median
1.4%
Stock quality & Intrinsic value
6/10
0.7% undervalued
CDW Corporation Shareholder Yield LTM
Annual
Quarterly
Daily
Crunching data... Almost there!
| Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder Yield LTM | 0.6% | 0.5% | 3.3% | 5.7% | 6.1% | 3.2% | 4.7% | 2.9% | 5.8% | 2.5% | 2.5% |
Overvalued or undervalued?
Check the intrinsic value for CDW
and see if it's the right time to invest.
CDW Corporation (CDW) Shareholder Yield LTM comparison analysis
General
LTM Shareholder Yield LTM
OTHER METRICS
Company name
Revenue growth
EPS growth
Net Income margin
CDW CorporationCDW
3.5%
(10.0%)
(0.5%)
5.2%
Median Peer Set
2.7%
2.0%
7.1%
11.8%
Fidelity National Information Services, Inc.FIS
9.9%
(32.4%)
(59.3%)
(67.8%)
Fiserv, Inc.FI
4.3%
7.1%
7.2%
15.3%
Accenture plcACN
3.5%
1.2%
6.2%
11.2%
CGI Inc.GIB
2.9%
1.7%
(100.0%)
11.5%
Cognizant Technology Solutions CorporationCTSH
2.9%
2.0%
7.4%
11.3%
Broadridge Financial Solutions, Inc.BR
2.5%
7.4%
10.6%
10.7%
International Business Machines CorporationIBM
2.2%
2.2%
352.2%
12.1%
Gartner, Inc.IT
1.9%
6.1%
44.3%
20.0%
Wipro LimitedWIT
0.3%
(3.8%)
(2.6%)
12.3%
Infosys LimitedINFY
N/A
1.9%
6.9%
17.1%
CDW key stats
USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
| Dec'04 | Dec'05 | Dec'06 | Dec'08 | Dec'09 | Dec'10 | Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% growth | 5,737.8 0.0% | 6,291.8 9.7% | 6,785.5 7.8% | 8,071.2 18.9% | 7,162.6 (11.3%) | 8,801.2 22.9% | 9,602.4 9.1% | 10,128.2 5.5% | 10,768.6 6.3% | 12,074.5 12.1% | 12,988.7 7.6% | 13,981.9 7.6% | 15,191.5 8.7% | 16,240.5 6.9% | 18,032.4 11.0% | 18,467.5 2.4% | 20,820.8 12.7% | 23,748.7 14.1% | 21,376.0 (10.0%) |
| Cost of Goods Sold (COGS) | 4,867.7 | 5,324.2 | 5,715.6 | 6,710.2 | 6,029.7 | 7,410.4 | 8,015.0 | 8,458.6 | 9,008.3 | 10,153.2 | 10,872.9 | 11,654.7 | 12,741.6 | 13,533.6 | 14,992.5 | 15,257.4 | 17,252.3 | 19,062.1 | 16,723.6 |
% margin | 870.1 15.2% | 967.6 15.4% | 1,069.8 15.8% | 1,361.0 16.9% | 1,132.9 15.8% | 1,390.8 15.8% | 1,587.4 16.5% | 1,669.6 16.5% | 1,760.3 16.3% | 1,921.3 15.9% | 2,115.8 16.3% | 2,327.2 16.6% | 2,449.9 16.1% | 2,706.9 16.7% | 3,039.9 16.9% | 3,210.1 17.4% | 3,568.5 17.1% | 4,686.6 19.7% | 4,652.4 21.8% |
| Operating Expenses | 477.4 | 548.0 | 673.4 | 1,036.1 | 923.0 | 1,038.1 | 1,116.7 | 1,159.0 | 1,251.7 | 1,248.3 | 1,373.8 | 1,508.0 | 1,583.8 | 1,719.6 | 1,906.3 | 2,030.9 | 2,149.5 | 2,951.4 | 2,971.5 |
| Research & Development Expenses (R&D) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Selling, General & Administrative Expenses (SG&A) | 386.6 | 433.5 | 648.4 | 1,036.1 | 923.0 | 1,038.1 | 1,116.7 | 1,159.0 | 1,251.7 | 1,248.3 | 1,373.8 | 1,508.0 | 1,583.8 | 1,719.6 | 1,906.3 | 2,030.9 | 2,149.5 | 2,951.4 | 2,971.5 |
% margin | 392.8 6.8% | 419.6 6.7% | 396.4 5.8% | (1,387.1) (17.2%) | (31.9) (0.4%) | 352.7 4.0% | 470.7 4.9% | 510.6 5.0% | 508.6 4.7% | 673.0 5.6% | 742.0 5.7% | 819.2 5.9% | 866.1 5.7% | 987.3 6.1% | 842.0 4.7% | 731.6 4.0% | 1,419.0 6.8% | 1,735.2 7.3% | 1,680.9 7.9% |
| Interest Income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 159.4 | 154.9 | 150.9 | 235.7 | 0.0 |
| Interest Expense | 0.0 | 0.0 | 0.0 | 390.3 | 431.7 | 391.9 | 324.2 | 307.4 | 250.1 | 197.3 | 159.5 | 146.5 | 150.5 | 148.6 | 159.4 | 154.9 | 150.9 | 235.7 | 226.6 |
| Pre-tax Income | 399.9 | 433.0 | 414.4 | (1,777.2) | (461.2) | (37.0) | 28.3 | 186.1 | 195.5 | 387.7 | 647.0 | 672.4 | 660.3 | 840.5 | 949.7 | 1,002.3 | 1,297.8 | 1,487.8 | 1,450.2 |
% effective tax rate | 158.4 39.6% | 160.9 37.2% | 148.3 35.8% | (12.1) 0.7% | (87.8) 19.0% | (7.8) 21.1% | 11.2 39.6% | 67.1 36.1% | 62.7 32.1% | 142.8 36.8% | 243.9 37.7% | 248.0 36.9% | 137.3 20.8% | 197.5 23.5% | 212.9 22.4% | 213.8 21.3% | 309.2 23.8% | 373.3 25.1% | 345.9 23.9% |
% margin | 241.4 4.2% | 272.1 4.3% | 266.1 3.9% | (1,765.1) (21.9%) | (373.4) (5.2%) | (29.2) (0.3%) | 17.1 0.2% | 119.0 1.2% | 132.8 1.2% | 244.9 2.0% | 403.1 3.1% | 424.4 3.0% | 523.0 3.4% | 643.0 4.0% | 736.8 4.1% | 788.5 4.3% | 988.6 4.7% | 1,114.5 4.7% | 1,104.3 5.2% |
| EPS | 2.90 | 3.35 | 3.37 | (12.16) | (2.57) | (0.20) | 0.12 | 0.82 | 0.85 | 1.44 | 2.37 | 2.59 | 3.37 | 4.26 | 5.08 | 5.53 | 7.14 | 8.24 | 8.20 |
| Diluted EPS | 2.79 | 3.26 | 3.30 | (12.08) | (2.56) | (0.20) | 0.12 | 0.82 | 0.84 | 1.42 | 2.35 | 2.56 | 3.31 | 4.19 | 4.99 | 5.45 | 7.04 | 8.14 | 8.10 |
% margin | 409.8 7.1% | 441.1 7.0% | 424.5 6.3% | 2,255.1 27.9% | 667.5 9.3% | 559.9 6.4% | 793.8 8.3% | 702.8 6.9% | 716.8 6.7% | 880.9 7.3% | 969.4 7.5% | 1,074.5 7.7% | 1,127.4 7.4% | 1,252.9 7.7% | 1,371.1 7.6% | 1,588.2 8.6% | 1,642.2 7.9% | 2,018.1 8.5% | 1,947.8 9.1% |
Discover more Stock Ideas
Undervalued stocks right now
Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Undervalued growth stocks
Discover the top 20 best undervalued large-cap growth stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 35.3%
S&P Outperformance 22.3%
Next 3M Predicted Return 26.8%
Undervalued dividend stocks
Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.
3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%
FAQ
1) What is CDW Corporation's Shareholder Yield LTM?
As of today, Microsoft Corp's last 12-month Shareholder Yield LTM is 3.2%, based on the financial report for Dec 30, 2024 (Q4’2024). The average annual Shareholder Yield LTM for CDW Corporation have been 3.5% over the past three years, and 3.9% over the past five years.
2) Is CDW Corporation's Shareholder Yield LTM Good?
As of today, CDW Corporation's Shareholder Yield LTM is 3.2%, which is higher than industry median of 1.4%. It indicates that CDW Corporation's Shareholder Yield LTM is Good.