Financhill
Buy
83

IESC Quote, Financials, Valuation and Earnings

Last price:
$250.52
Seasonality move :
0.5%
Day range:
$235.94 - $244.92
52-week range:
$124.55 - $320.09
Dividend yield:
0%
P/E ratio:
20.22x
P/S ratio:
1.57x
P/B ratio:
6.80x
Volume:
119K
Avg. volume:
189.7K
1-year change:
41.34%
Market cap:
$4.8B
Revenue:
$2.9B
EPS (TTM):
$11.95
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.2B $1.5B $2.2B $2.4B $2.9B
Revenue Growth (YoY) 10.57% 29.02% 41.02% 9.71% 21.33%
 
Cost of Revenues $962.9M $1.2B $1.8B $1.9B $2.2B
Gross Profit $228M $288M $318.9M $444.5M $696.6M
Gross Profit Margin 19.14% 18.74% 14.72% 18.7% 24.15%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $170.9M $202.3M $262.7M $298.6M $396.7M
Other Inc / (Exp) -$7M $122K -$255K $15.1M $2.1M
Operating Expenses $170.9M $202.3M $262.7M $298.6M $396.7M
Operating Income $57M $85.7M $56.2M $145.9M $299.9M
 
Net Interest Expenses $777K $962K $3M $2.5M --
EBT. Incl. Unusual Items $49.3M $84.9M $53M $158.5M $304.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.7M $16.2M $12.8M $38.8M $72.2M
Net Income to Company $40.6M $68.7M $40.2M $119.8M $232.5M
 
Minority Interest in Earnings $1M -$2M -$5.4M -$11.5M -$13.4M
Net Income to Common Excl Extra Items $41.6M $66.7M $34.8M $108.3M $219.1M
 
Basic EPS (Cont. Ops) $1.96 $3.19 $1.45 $4.58 $10.02
Diluted EPS (Cont. Ops) $1.94 $3.15 $1.44 $4.54 $9.89
Weighted Average Basic Share $20.8M $20.8M $20.7M $20.2M $20.2M
Weighted Average Diluted Share $21.1M $21.1M $20.9M $20.4M $20.4M
 
EBITDA $62.4M $107.6M $81.2M $190.7M $342.8M
EBIT $49.9M $85.7M $55.8M $161.3M $305.7M
 
Revenue (Reported) $1.2B $1.5B $2.2B $2.4B $2.9B
Operating Income (Reported) $57M $85.7M $56.2M $145.9M $299.9M
Operating Income (Adjusted) $49.9M $85.7M $55.8M $161.3M $305.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $332M $501.6M $568.9M $705.7M $834M
Revenue Growth (YoY) 13.97% 51.1% 13.42% 24.06% 18.17%
 
Cost of Revenues $267.1M $443.1M $468M $534.1M $625.1M
Gross Profit $64.9M $58.5M $100.9M $171.6M $208.9M
Gross Profit Margin 19.54% 11.66% 17.74% 24.32% 25.05%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $47.7M $63.4M $69.3M $95.3M $116M
Other Inc / (Exp) -$40K $123K $1.8M -$854K $5.5M
Operating Expenses $47.7M $63.4M $69.3M $95.3M $116M
Operating Income $17.2M -$4.9M $31.6M $76.3M $92.8M
 
Net Interest Expenses $225K $543K $1M -- --
EBT. Incl. Unusual Items $17M -$5.3M $32.3M $76.2M $98.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.6M -$1.3M $8.2M $19.4M $26.1M
Net Income to Company $13.3M -$4.1M $24.2M $56.8M $72.6M
 
Minority Interest in Earnings -$507K -$1.4M -$2.6M -$3.9M -$1.9M
Net Income to Common Excl Extra Items $12.8M -$5.4M $21.6M $52.9M $70.7M
 
Basic EPS (Cont. Ops) $0.59 -$0.30 $0.93 $2.32 $3.54
Diluted EPS (Cont. Ops) $0.58 -$0.30 $0.92 $2.29 $3.50
Weighted Average Basic Share $20.8M $20.8M $20.2M $20.2M $20M
Weighted Average Diluted Share $21.1M $20.8M $20.4M $20.5M $20.2M
 
EBITDA $23M $1.3M $40.2M $84.3M $110.8M
EBIT $17.1M -$4.8M $33.3M $76.5M $98.8M
 
Revenue (Reported) $332M $501.6M $568.9M $705.7M $834M
Operating Income (Reported) $17.2M -$4.9M $31.6M $76.3M $92.8M
Operating Income (Adjusted) $17.1M -$4.8M $33.3M $76.5M $98.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.3B $1.9B $2.3B $2.6B $3.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1B $1.6B $2B $2B $2.4B
Gross Profit $250M $302.7M $377.1M $563.6M $768.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $181.4M $234.6M $277M $342.6M $434.6M
Other Inc / (Exp) -$6.5M -$672K $14.5M $394K $10.4M
Operating Expenses $181.4M $234.6M $277M $342.6M $434.6M
Operating Income $68.6M $68M $100.1M $221M $333.4M
 
Net Interest Expenses $615K $1.5M $4.2M -- --
EBT. Incl. Unusual Items $61.5M $65.8M $110.4M $222.6M $345.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.1M $11.7M $28.3M $55.3M $83.5M
Net Income to Company $51.4M $54.2M $82.1M $167.2M $262.4M
 
Minority Interest in Earnings $436K -$3.4M -$8.4M -$13M -$10.2M
Net Income to Common Excl Extra Items $51.8M $50.8M $73.7M $154.2M $252.2M
 
Basic EPS (Cont. Ops) $2.44 $2.41 $3.14 $6.70 $12.11
Diluted EPS (Cont. Ops) $2.42 $2.38 $3.11 $6.63 $11.95
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $78.8M $91.6M $140.7M $255.5M $391.5M
EBIT $62M $67.2M $114.4M $223.9M $346.8M
 
Revenue (Reported) $1.3B $1.9B $2.3B $2.6B $3.1B
Operating Income (Reported) $68.6M $68M $100.1M $221M $333.4M
Operating Income (Adjusted) $62M $67.2M $114.4M $223.9M $346.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $646.8M $982.1M $1.1B $1.3B $1.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $523.2M $843.9M $947.4M $1B $1.2B
Gross Profit $123.6M $138.2M $196.4M $315.4M $386.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $90.4M $122.8M $137.1M $181.1M $219.1M
Other Inc / (Exp) $88K -$706K $14.1M -$601K $7.7M
Operating Expenses $90.4M $122.8M $137.1M $181.1M $219.1M
Operating Income $33.1M $15.4M $59.2M $134.3M $167.8M
 
Net Interest Expenses $397K $979K $2.2M -- --
EBT. Incl. Unusual Items $32.8M $13.7M $71.1M $135.2M $176.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.3M $2.7M $18.2M $34.8M $46.1M
Net Income to Company $25.6M $11M $52.9M $100.4M $130.3M
 
Minority Interest in Earnings -$619K -$2M -$5M -$6.5M -$3.3M
Net Income to Common Excl Extra Items $24.9M $9.1M $48M $93.9M $127M
 
Basic EPS (Cont. Ops) $1.17 $0.40 $2.08 $4.21 $6.30
Diluted EPS (Cont. Ops) $1.16 $0.39 $2.06 $4.16 $6.22
Weighted Average Basic Share $41.5M $41.5M $40.4M $40.4M $40M
Weighted Average Diluted Share $42.1M $41.7M $40.8M $40.9M $40.5M
 
EBITDA $43M $27M $86.5M $151.3M $200M
EBIT $33.1M $14.6M $73.2M $135.8M $177M
 
Revenue (Reported) $646.8M $982.1M $1.1B $1.3B $1.6B
Operating Income (Reported) $33.1M $15.4M $59.2M $134.3M $167.8M
Operating Income (Adjusted) $33.1M $14.6M $73.2M $135.8M $177M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $53.6M $23.1M $24.8M $75.8M $100.8M
Short Term Investments -- -- -- -- $35M
Accounts Receivable, Net $253.9M $328M $435.8M $440.8M $559.6M
Inventory $24.9M $68.6M $96.3M $95.7M $101.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $9.2M $21.1M $15.4M $10.5M $14.4M
Total Current Assets $371.5M $484.2M $624.4M $671.3M $871.7M
 
Property Plant And Equipment $58M $82.3M $120.6M $125.2M $196.2M
Long-Term Investments -- $10K $2.4M -- --
Goodwill $53.8M $92.4M $92.4M $92.4M $94M
Other Intangibles $39.4M $85.6M $71.9M $56.2M $45.9M
Other Long-Term Assets $3.4M $2.2M $1.7M $16.1M $13.9M
Total Assets $560.5M $766.6M $934.7M $981.6M $1.2B
 
Accounts Payable $93.3M $137M $185M $138.6M $149.4M
Accrued Expenses $28.4M $37.1M $39.5M $37.6M $53M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $11.1M $14M $17.3M $19.5M $22M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $242.4M $311.6M $401.9M $400.6M $522.6M
 
Long-Term Debt $217K $39.7M $81.6M -- --
Capital Leases -- -- -- -- --
Total Liabilities $275.4M $396.1M $544.2M $481.7M $591.9M
 
Common Stock $220K $220K $220K $220K $220K
Other Common Equity Adj -- -- -- -- --
Common Equity $283.3M $346M $361.3M $450M $611.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.8M $24.6M $29.2M $50M $41M
Total Equity $285.1M $370.5M $390.5M $499.9M $652.1M
 
Total Liabilities and Equity $560.5M $766.6M $934.7M $981.6M $1.2B
Cash and Short Terms $53.6M $23.1M $24.8M $75.8M $135.8M
Total Debt $217K $39.7M $81.6M -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $37.5M $19.3M $15.1M $106M $22.4M
Short Term Investments -- -- -- -- $65.8M
Accounts Receivable, Net $245.6M $359.4M $404.6M $503.6M $611.4M
Inventory $38.9M $85.9M $106.3M $104.6M $107.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $14.7M $16M $17.9M $34M $19.8M
Total Current Assets $365.8M $536.1M $591.9M $796.5M $914.5M
 
Property Plant And Equipment $69.1M $95.8M $109.3M $125.4M $230.5M
Long-Term Investments -- -- -- -- $44.9M
Goodwill $75.3M $92.4M $92.4M $92.4M $95.2M
Other Intangibles $73.3M $78.7M $63.6M $50.1M $42.1M
Other Long-Term Assets $6.6M $10.9M $16.5M $15.5M $15.3M
Total Assets $615.7M $831.2M $889.1M $1.1B $1.4B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $251.6M $347.3M $373M $434.2M $538.2M
 
Long-Term Debt $140K $69.5M $14.2M -- --
Capital Leases -- -- -- -- --
Total Liabilities $293.5M $455.7M $454.7M $506.2M $618M
 
Common Stock $220K $220K $220K $220K $220K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $13.6M $24.5M $36.6M $60.2M $40.7M
Total Equity $322.2M $375.5M $434.3M $595M $746.5M
 
Total Liabilities and Equity $615.7M $831.2M $889.1M $1.1B $1.4B
Cash and Short Terms $37.5M $19.3M $15.1M $106M $88.3M
Total Debt $140K $69.5M $14.2M -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $40.6M $68.7M $40.2M $119.8M $232.5M
Depreciation & Amoritzation $12.5M $21.9M $25.5M $29.4M $37.1M
Stock-Based Compensation $3.3M $3.5M $3.8M $4.4M $5.5M
Change in Accounts Receivable -$25M -$68.8M -$95.8M $6.4M -$97.5M
Change in Inventories -$2.8M -$30.5M -$27.8M -$1.1M -$3.5M
Cash From Operations $76.7M $37.9M $16.3M $153.9M $234.4M
 
Capital Expenditures $4.7M $7.4M $29.3M $17.7M $45.2M
Cash Acquisitions -$29M -$92.5M -$500K -$165K -$67.4M
Cash From Investing -$33.6M -$99.6M -$29.5M $2.8M -$108.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $592.8M $1.3B $1.9B $2.4B $2.9B
Long-Term Debt Repaid -$593M -$1.3B -$1.9B -$2.5B -$2.9B
Repurchase of Common Stock -$7.7M -$7M -$18.6M -$8.3M -$44M
Other Financing Activities -$639K -$1.5M -$7M -$11.5M -$52.2M
Cash From Financing -$8.5M $31.2M $15M -$105.8M -$100.5M
 
Beginning Cash (CF) $18.9M $53.6M $23.1M $24.8M $75.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $34.6M -$30.5M $1.7M $50.9M $25.1M
Ending Cash (CF) $53.6M $23.1M $24.8M $75.8M $100.8M
 
Levered Free Cash Flow $72M $30.5M -$13M $136.2M $189.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $13.3M -$4.1M $24.2M $56.8M $72.6M
Depreciation & Amoritzation $5.8M $6.2M $6.9M $7.8M $11.9M
Stock-Based Compensation $858K $998K $1.1M $1.5M $3.1M
Change in Accounts Receivable $5.5M -$17.6M $14.1M -$36.1M -$82.4M
Change in Inventories -$5.5M -$12.1M -$6.7M $9.2M $8.3M
Cash From Operations $28.1M $21.6M $45.7M $33.7M $24.8M
 
Capital Expenditures $1.8M $9.3M $4M $6.8M $17M
Cash Acquisitions -$694K -- -- -$250K -$22.1M
Cash From Investing -$2.5M -$9.2M -$4M -$5.4M -$38.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $559.4M $428.5M $555M $692.3M $195.2M
Long-Term Debt Repaid -$574.5M -$427.1M -$583.7M -$693.4M -$196.4M
Repurchase of Common Stock -- -$127K -$148K -$2.3M -$20.5M
Other Financing Activities -$251K -$2.1M -$2.9M -$6.6M -$1M
Cash From Financing -$15.4M -$929K -$31.8M -$9.9M -$22.8M
 
Beginning Cash (CF) $32.1M $7.8M $5.2M $87.5M $59.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.2M $11.5M $9.9M $18.5M -$36.6M
Ending Cash (CF) $42.3M $19.3M $15.1M $106M $22.4M
 
Levered Free Cash Flow $26.3M $12.3M $41.8M $26.9M $7.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $51.4M $54.2M $82.1M $167.2M $262.4M
Depreciation & Amoritzation $16.8M $24.4M $26.4M $31.6M $44.7M
Stock-Based Compensation $3.3M $3.7M $3.8M $5.3M $7.7M
Change in Accounts Receivable -$18.8M -$121.4M -$21.1M -$86.4M -$115.8M
Change in Inventories -$12.4M -$38.1M -$22.2M $1.7M $11.1M
Cash From Operations $92.4M -$13.3M $79.2M $152.5M $237.8M
 
Capital Expenditures $4.9M $26M $14.3M $24.3M $61.9M
Cash Acquisitions -$55.5M -$37.5M -$165K -$380K -$134.5M
Cash From Investing -$60.2M -$63.1M $4.7M -$20.9M -$194.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $584.8M $1.6B $2.2B $2.6B $2.5B
Long-Term Debt Repaid -$614.5M -$1.5B -$2.3B -$2.6B -$2.5B
Repurchase of Common Stock -$3.5M -$11.2M -$21.3M -$3.9M -$77.1M
Other Financing Activities -- -$4.6M -$8.9M -$18.2M -$45.3M
Cash From Financing -$33.6M $53.4M -$88.1M -$40.8M -$126.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.5M -$23.1M -$4.2M $90.8M -$83.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $87.5M -$39.4M $64.9M $128.2M $175.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $25.6M $11M $52.9M $100.4M $130.3M
Depreciation & Amoritzation $9.8M $12.4M $13.3M $15.4M $23M
Stock-Based Compensation $1.7M $1.9M $2M $2.9M $5.1M
Change in Accounts Receivable $17.6M -$35M $39.8M -$53M -$71.3M
Change in Inventories -$9.8M -$17.3M -$11.8M -$9M $5.7M
Cash From Operations $48.4M -$2.9M $60.1M $58.7M $62.1M
 
Capital Expenditures $3M $21.6M $6.7M $13.4M $30.1M
Cash Acquisitions -$55.5M -$500K -$165K -$380K -$67.5M
Cash From Investing -$58.4M -$21.9M $12.3M -$11.4M -$97.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $584.5M $872.6M $1.2B $1.3B $976.4M
Long-Term Debt Repaid -$584.7M -$843.3M -$1.2B -$1.3B -$978.6M
Repurchase of Common Stock -$695K -$4.9M -$7.6M -$3.2M -$36.3M
Other Financing Activities -$251K -$3.3M -$5.3M -$11.9M -$5M
Cash From Financing -$1.2M $21M -$82.1M -$17.1M -$43.4M
 
Beginning Cash (CF) $85.7M $30.9M $30.1M $163.2M $159.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$11.2M -$3.8M -$9.7M $30.2M -$78.4M
Ending Cash (CF) $74.4M $27.1M $20.4M $193.4M $81.5M
 
Levered Free Cash Flow $45.4M -$24.5M $53.4M $45.3M $32M

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

GET BETTER TRADE IDEAS

Popular

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 8

Regencell Bioscience Holdings [RGC] is up 10.54% over the past day.

Buy
92
TPB alert for May 8

Turning Point Brands [TPB] is down 6.67% over the past day.

Buy
74
LIVN alert for May 8

LivaNova PLC [LIVN] is up 1.33% over the past day.

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

Show me the best stock