Financhill
Sell
43

IEX Quote, Financials, Valuation and Earnings

Last price:
$182.44
Seasonality move :
8.5%
Day range:
$178.35 - $182.71
52-week range:
$177.71 - $246.36
Dividend yield:
1.51%
P/E ratio:
27.43x
P/S ratio:
4.24x
P/B ratio:
3.64x
Volume:
538.5K
Avg. volume:
650.3K
1-year change:
-24.43%
Market cap:
$13.8B
Revenue:
$3.3B
EPS (TTM):
$6.65
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.4B $2.8B $3.2B $3.3B $3.3B
Revenue Growth (YoY) -5.73% 17.57% 15.09% 2.89% -0.16%
 
Cost of Revenues $1.3B $1.5B $1.8B $1.8B $1.8B
Gross Profit $1B $1.2B $1.4B $1.4B $1.4B
Gross Profit Margin 43.69% 44.29% 44.84% 44.2% 44.21%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $494.9M $578.2M $652.7M $703.5M $758.7M
Other Inc / (Exp) -$17.4M -$25.5M $15.9M $68.6M -$2.7M
Operating Expenses $494.9M $578.2M $652.7M $703.5M $758.7M
Operating Income $532.5M $646.3M $774.2M $743.4M $686.5M
 
Net Interest Expenses $44.8M $41M $40.7M $51.7M $44.5M
EBT. Incl. Unusual Items $470.3M $579.8M $749.4M $760.3M $639.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $92.5M $130.5M $162.7M $164.7M $134.7M
Net Income to Company $377.8M $449.3M $586.7M $595.6M $504.6M
 
Minority Interest in Earnings -- $100K $200K $500K $400K
Net Income to Common Excl Extra Items $377.8M $449.4M $586.9M $596.1M $505M
 
Basic EPS (Cont. Ops) $4.98 $5.91 $7.74 $7.87 $6.66
Diluted EPS (Cont. Ops) $4.94 $5.88 $7.71 $7.85 $6.64
Weighted Average Basic Share $75.7M $76M $75.7M $75.6M $75.7M
Weighted Average Diluted Share $76.4M $76.4M $76M $75.9M $75.9M
 
EBITDA $598.6M $723.8M $909.8M $964.1M $859.4M
EBIT $515.1M $620.8M $790.1M $812M $683.8M
 
Revenue (Reported) $2.4B $2.8B $3.2B $3.3B $3.3B
Operating Income (Reported) $532.5M $646.3M $774.2M $743.4M $686.5M
Operating Income (Adjusted) $515.1M $620.8M $790.1M $812M $683.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $614.8M $714.8M $810.7M $788.9M $862.9M
Revenue Growth (YoY) 1.44% 16.27% 13.42% -2.69% 9.38%
 
Cost of Revenues $345.6M $400.6M $465M $452.1M $495.8M
Gross Profit $269.1M $314.2M $345.7M $336.8M $367.1M
Gross Profit Margin 43.78% 43.96% 42.64% 42.69% 42.54%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $125.2M $151.5M $169M $173.6M $197.9M
Other Inc / (Exp) -$3.3M $100K -$1.1M -$11.4M -$1.3M
Operating Expenses $125.2M $151.5M $169M $173.6M $197.9M
Operating Income $144M $162.7M $176.7M $163.2M $169.2M
 
Net Interest Expenses $10.8M $9.6M $12.1M $11.6M $16.7M
EBT. Incl. Unusual Items $129.8M $153.2M $163.5M $140.2M $151.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $28.7M $34.5M $33.5M $31.9M $28M
Net Income to Company $101.1M $118.7M $130M $108.3M $123.2M
 
Minority Interest in Earnings -- $100K -- $300K --
Net Income to Common Excl Extra Items $101.1M $118.8M $130M $108.6M $123.2M
 
Basic EPS (Cont. Ops) $1.33 $1.56 $1.72 $1.43 $1.62
Diluted EPS (Cont. Ops) $1.32 $1.55 $1.71 $1.43 $1.62
Weighted Average Basic Share $76.5M $76M $75.4M $75.6M $75.7M
Weighted Average Diluted Share $77.2M $76.4M $75.7M $75.9M $75.9M
 
EBITDA $162.2M $192.8M $209.1M $191.4M $218.6M
EBIT $140.7M $162.8M $175.6M $151.8M $167.9M
 
Revenue (Reported) $614.8M $714.8M $810.7M $788.9M $862.9M
Operating Income (Reported) $144M $162.7M $176.7M $163.2M $169.2M
Operating Income (Adjusted) $140.7M $162.8M $175.6M $151.8M $167.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.4B $2.8B $3.2B $3.3B $3.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $1.5B $1.8B $1.8B $1.8B
Gross Profit $1B $1.2B $1.4B $1.4B $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $494.9M $578.2M $652.7M $703.5M $758.7M
Other Inc / (Exp) -$17.4M -$25.5M $15.9M $68.6M -$2.7M
Operating Expenses $494.9M $578.2M $652.7M $703.5M $758.7M
Operating Income $532.5M $646.3M $774.2M $743.4M $686.5M
 
Net Interest Expenses $44.8M $41M $40.7M $51.7M $44.5M
EBT. Incl. Unusual Items $470.3M $579.8M $749.4M $760.3M $639.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $92.5M $130.5M $162.7M $164.7M $134.7M
Net Income to Company $377.8M $449.3M $586.7M $595.6M $504.6M
 
Minority Interest in Earnings -- $100K $200K $500K $400K
Net Income to Common Excl Extra Items $377.8M $449.4M $586.9M $596.1M $505M
 
Basic EPS (Cont. Ops) $5.00 $5.90 $7.75 $7.87 $6.65
Diluted EPS (Cont. Ops) $4.95 $5.88 $7.71 $7.84 $6.65
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $598.6M $723.8M $909.8M $964.1M $859.4M
EBIT $515.1M $620.8M $790.1M $812M $683.8M
 
Revenue (Reported) $2.4B $2.8B $3.2B $3.3B $3.3B
Operating Income (Reported) $532.5M $646.3M $774.2M $743.4M $686.5M
Operating Income (Adjusted) $515.1M $620.8M $790.1M $812M $683.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.8B $3.2B $3.3B $3.3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.5B $1.8B $1.8B $1.8B --
Gross Profit $1.2B $1.4B $1.4B $1.4B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $578.2M $652.7M $703.5M $758.7M --
Other Inc / (Exp) -$25.5M $15.9M $68.6M -$2.7M --
Operating Expenses $578.2M $652.7M $703.5M $758.7M --
Operating Income $646.3M $774.2M $743.4M $686.5M --
 
Net Interest Expenses $41M $40.7M $51.7M $44.5M --
EBT. Incl. Unusual Items $579.8M $749.4M $760.3M $639.3M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $130.5M $162.7M $164.7M $134.7M --
Net Income to Company $449.3M $586.7M $595.6M $504.6M --
 
Minority Interest in Earnings $100K $200K $500K $400K --
Net Income to Common Excl Extra Items $449.4M $586.9M $596.1M $505M --
 
Basic EPS (Cont. Ops) $5.90 $7.75 $7.87 $6.65 --
Diluted EPS (Cont. Ops) $5.88 $7.71 $7.84 $6.65 --
Weighted Average Basic Share $303.9M $302.7M $302.4M $302.8M --
Weighted Average Diluted Share $305.6M $304M $303.6M $303.6M --
 
EBITDA $723.8M $909.8M $964.1M $859.4M --
EBIT $620.8M $790.1M $812M $683.8M --
 
Revenue (Reported) $2.8B $3.2B $3.3B $3.3B --
Operating Income (Reported) $646.3M $774.2M $743.4M $686.5M --
Operating Income (Adjusted) $620.8M $790.1M $812M $683.8M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1B $855.4M $430.2M $534.3M $620.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $288.3M $354.9M $431.3M $419M $461M
Inventory $289.9M $370.4M $470.9M $420.8M $429.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $48.3M $95.8M $55.4M $63.4M $76.3M
Total Current Assets $1.7B $1.7B $1.4B $1.4B $1.6B
 
Property Plant And Equipment $298.3M $327.3M $382.1M $430.3M $460.4M
Long-Term Investments -- -- -- -- --
Goodwill $1.9B $2.2B $2.6B $2.8B $3.3B
Other Intangibles $415.6M $597.3M $947.8M $1B $1.3B
Other Long-Term Assets $147.7M $146.9M $144.6M $138.5M $155.7M
Total Assets $4.4B $4.9B $5.5B $5.9B $6.7B
 
Accounts Payable $152M $178.8M $208.9M $179.7M $197.8M
Accrued Expenses $131.5M $146.8M $162.9M $158.7M $177.2M
Current Portion Of Long-Term Debt $100K -- -- $600K $100.7M
Current Portion Of Capital Lease Obligations $16.7M $17.6M $21.6M $22M $26.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $399M $480M $543.6M $500.3M $629.7M
 
Long-Term Debt $1B $1.2B $1.5B $1.3B $1.9B
Capital Leases -- -- -- -- --
Total Liabilities $1.9B $2.1B $2.5B $2.3B $3B
 
Common Stock $900K $900K $900K $900K $900K
Other Common Equity Adj -$13.5M -$69.6M -$126.2M -$45.8M -$130.9M
Common Equity $2.5B $2.8B $3B $3.5B $3.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $100K -- $300K -$200K -$600K
Total Equity $2.5B $2.8B $3B $3.5B $3.8B
 
Total Liabilities and Equity $4.4B $4.9B $5.5B $5.9B $6.7B
Cash and Short Terms $1B $855.4M $430.2M $534.3M $620.8M
Total Debt $1B $1.2B $1.5B $1.3B $2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1B $855.4M $430.2M $534.3M $620.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $288.3M $354.9M $431.3M $419M $461M
Inventory $289.9M $370.4M $470.9M $420.8M $429.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $48.3M $95.8M $55.4M $63.4M $76.3M
Total Current Assets $1.7B $1.7B $1.4B $1.4B $1.6B
 
Property Plant And Equipment $298.3M $327.3M $382.1M $430.3M $460.4M
Long-Term Investments -- -- -- -- --
Goodwill $1.9B $2.2B $2.6B $2.8B $3.3B
Other Intangibles $415.6M $597.3M $947.8M $1B $1.3B
Other Long-Term Assets $147.7M $146.9M $144.6M $138.5M $155.7M
Total Assets $4.4B $4.9B $5.5B $5.9B $6.7B
 
Accounts Payable $152M $178.8M $208.9M $179.7M $197.8M
Accrued Expenses $131.5M $146.8M $162.9M $158.7M $177.2M
Current Portion Of Long-Term Debt $100K -- -- $600K $100.7M
Current Portion Of Capital Lease Obligations $16.7M $17.6M $21.6M $22M $26.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $399M $480M $543.6M $500.3M $629.7M
 
Long-Term Debt $1B $1.2B $1.5B $1.3B $1.9B
Capital Leases -- -- -- -- --
Total Liabilities $1.9B $2.1B $2.5B $2.3B $3B
 
Common Stock $900K $900K $900K $900K $900K
Other Common Equity Adj -$13.5M -$69.6M -$126.2M -$45.8M -$130.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $100K -- $300K -$200K -$600K
Total Equity $2.5B $2.8B $3B $3.5B $3.8B
 
Total Liabilities and Equity $4.4B $4.9B $5.5B $5.9B $6.7B
Cash and Short Terms $1B $855.4M $430.2M $534.3M $620.8M
Total Debt $1B $1.2B $1.5B $1.3B $2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $377.8M $449.3M $586.7M $595.6M $504.6M
Depreciation & Amoritzation $83.5M $103M $119.7M $152.1M $175.6M
Stock-Based Compensation $14.8M $20.4M $21.6M $21.8M $25.8M
Change in Accounts Receivable $20.9M -$49.4M -$71.7M $20.5M -$16.9M
Change in Inventories $36.5M -$46.1M -$72.4M $66.2M $17.6M
Cash From Operations $569.3M $565.3M $557.4M $716.7M $668.1M
 
Capital Expenditures $51.6M $72.7M $68M $89.9M $65.1M
Cash Acquisitions -$123.1M -$577.4M -$896.2M -$193.2M -$939.4M
Cash From Investing -$172.6M -$698.1M -$917.2M -$283.8M -$1B
 
Dividends Paid (Ex Special Dividend) -$151.8M -$161.1M -$177.4M -$190.7M -$205.3M
Special Dividend Paid
Long-Term Debt Issued $649.1M $499.4M $410.4M $100M $776M
Long-Term Debt Repaid -$450.4M -$350.1M -$135M -$250M -$119.1M
Repurchase of Common Stock -$110.3M -- -$148.1M -$24.2M --
Other Financing Activities -$23.8M -$11.3M -$1.8M -$1.3M -$2.4M
Cash From Financing -$42.6M -$9.5M -$37.8M -$344.7M $465.9M
 
Beginning Cash (CF) $632.6M $1B $855.4M $430.2M $534.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $354.1M -$142.3M -$397.6M $88.2M $127.5M
Ending Cash (CF) $1B $855.4M $430.2M $534.3M $638.9M
 
Levered Free Cash Flow $517.7M $492.6M $489.4M $626.8M $603M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $101.1M $118.7M $130M $108.3M $123.2M
Depreciation & Amoritzation $21.5M $30M $33.5M $39.6M $50.7M
Stock-Based Compensation -$6.4M $5M $5.2M $2.9M $4.9M
Change in Accounts Receivable -$12.4M $9.8M -$9.2M $8.9M -$2.4M
Change in Inventories $18.6M -$18M $27.2M $41.7M $39.2M
Cash From Operations $161.4M $163.1M $167.3M $201M $172.6M
 
Capital Expenditures $12.2M $27.2M $20M $21.6M $15.5M
Cash Acquisitions -$4.9M -$1.8M -$713M -$193.2M --
Cash From Investing -$17M -$73.9M -$692.8M -$193.8M -$14.7M
 
Dividends Paid (Ex Special Dividend) -$37.6M -$40.8M -$45.2M -$48.4M -$52.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $370.4M -- --
Long-Term Debt Repaid -$400K -$100K -$95M -- -$94.1M
Repurchase of Common Stock $42K -- -$1.8M -$23.1M --
Other Financing Activities $247K $5.7M -$1.8M -$300K -$600K
Cash From Financing -$21.8M -$34.1M $236.8M -$58M -$140.8M
 
Beginning Cash (CF) $877.8M $806.5M $680.7M $562.7M $651.3M
Foreign Exchange Rate Adjustment $25.5M -$6.2M $38.2M $22.4M -$29.5M
Additions / Reductions $122.6M $55.1M -$288.7M -$50.8M $17.1M
Ending Cash (CF) $1B $855.4M $430.2M $534.3M $638.9M
 
Levered Free Cash Flow $149.2M $135.9M $147.3M $179.4M $157.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $377.8M $449.3M $586.7M $595.6M $504.6M
Depreciation & Amoritzation $83.5M $103M $119.7M $152.1M $175.6M
Stock-Based Compensation $14.8M $20.4M $21.6M $21.8M $25.8M
Change in Accounts Receivable $20.9M -$49.4M -$71.7M $20.5M -$16.9M
Change in Inventories $36.5M -$46.1M -$72.4M $66.2M $17.6M
Cash From Operations $569.3M $565.3M $557.4M $716.7M $668.1M
 
Capital Expenditures $51.6M $72.7M $68M $89.9M $65.1M
Cash Acquisitions -$123.1M -$577.4M -$896.2M -$193.2M -$939.4M
Cash From Investing -$172.6M -$698.1M -$917.2M -$283.8M -$1B
 
Dividends Paid (Ex Special Dividend) -$151.8M -$161.1M -$177.4M -$190.7M -$205.3M
Special Dividend Paid
Long-Term Debt Issued $649.1M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$110.3M -- -$148.1M -- --
Other Financing Activities -$23.8M -$11.3M -$1.8M -- -$2.4M
Cash From Financing -$42.6M -$9.5M -$37.8M -$344.7M $465.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $354.1M -$142.3M -$397.6M $88.2M $127.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $517.7M $492.6M $489.4M $626.8M $603M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $449.3M $586.7M $595.6M $504.6M --
Depreciation & Amoritzation $103M $119.7M $152.1M $175.6M --
Stock-Based Compensation $20.4M $21.6M $21.8M $25.8M --
Change in Accounts Receivable -$49.4M -$71.7M $20.5M -$16.9M --
Change in Inventories -$46.1M -$72.4M $66.2M $17.6M --
Cash From Operations $565.3M $557.4M $716.7M $668.1M --
 
Capital Expenditures $72.7M $68M $89.9M $65.1M --
Cash Acquisitions -$577.4M -$896.2M -$193.2M -$939.4M --
Cash From Investing -$698.1M -$917.2M -$283.8M -$1B --
 
Dividends Paid (Ex Special Dividend) -$161.1M -$177.4M -$190.7M -$205.3M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $499.4M $410.4M $100M $776M --
Long-Term Debt Repaid -$350.1M -$135M -$250M -$119.1M --
Repurchase of Common Stock -- -$148.1M -$24.2M -- --
Other Financing Activities -$11.3M -$1.8M -$1.3M -$2.4M --
Cash From Financing -$9.5M -$37.8M -$344.7M $465.9M --
 
Beginning Cash (CF) $3.5B $2.8B $2B $2.5B --
Foreign Exchange Rate Adjustment -$28.2M -$27.6M $15.9M -$22.9M --
Additions / Reductions -$142.3M -$397.6M $88.2M $127.5M --
Ending Cash (CF) $3.3B $2.4B $2.1B $2.6B --
 
Levered Free Cash Flow $492.6M $489.4M $626.8M $603M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock