Financhill
Buy
62

INDB Quote, Financials, Valuation and Earnings

Last price:
$61.85
Seasonality move :
5.14%
Day range:
$61.38 - $62.35
52-week range:
$45.11 - $77.23
Dividend yield:
3.72%
P/E ratio:
13.93x
P/S ratio:
3.79x
P/B ratio:
0.87x
Volume:
171.7K
Avg. volume:
348.7K
1-year change:
19.15%
Market cap:
$2.6B
Revenue:
$683.1M
EPS (TTM):
$4.44
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $473.1M $502.3M $720.2M $722.1M $683.1M
Revenue Growth (YoY) -5.9% 6.17% 43.4% 0.26% -5.4%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $155M $176.6M $211.7M $234.1M $244.5M
Other Inc / (Exp) $8.3M $3.3M $2.9M $3.3M $2.1M
Operating Expenses $157M $141.4M $212.2M $241M $248.5M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $152.8M $156.7M $347.8M $315.1M $247.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $31.7M $35.7M $83.9M $75.6M $55M
Net Income to Company $121.2M $121M $263.8M $239.5M $192.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $121.2M $121M $263.8M $239.5M $192.1M
 
Basic EPS (Cont. Ops) $3.64 $3.47 $5.69 $5.42 $4.52
Diluted EPS (Cont. Ops) $3.64 $3.47 $5.69 $5.42 $4.52
Weighted Average Basic Share $33.3M $34.9M $46.4M $44.2M $42.5M
Weighted Average Diluted Share $33.3M $34.9M $46.4M $44.2M $42.5M
 
EBITDA -- -- -- -- --
EBIT $187.2M $170.4M $377.3M $504.3M $538.2M
 
Revenue (Reported) $473.1M $502.3M $720.2M $722.1M $683.1M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $187.2M $170.4M $377.3M $504.3M $538.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $119.6M $161.9M $185.1M $164.9M $176.1M
Revenue Growth (YoY) 0.6% 35.35% 14.28% -10.9% 6.8%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $42.6M $50.5M $59.6M $60.2M $64.9M
Other Inc / (Exp) $173K $604K $408K $80K $1M
Operating Expenses $44M $45.4M $61.4M $61.7M $65.1M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $53.6M $70.2M $81.3M $62.5M $57.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.9M $17.1M $20.1M $14.7M $12.7M
Net Income to Company $41.7M $53.1M $61.2M $47.8M $44.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $41.7M $53.1M $61.2M $47.8M $44.4M
 
Basic EPS (Cont. Ops) $1.26 $1.12 $1.36 $1.12 $1.04
Diluted EPS (Cont. Ops) $1.26 $1.12 $1.36 $1.12 $1.04
Weighted Average Basic Share $33M $47.4M $45M $42.6M $42.6M
Weighted Average Diluted Share $33M $47.4M $45M $42.6M $42.6M
 
EBITDA -- -- -- -- --
EBIT $57.7M $73.4M $109.3M $133.1M $123.6M
 
Revenue (Reported) $119.6M $161.9M $185.1M $164.9M $176.1M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $57.7M $73.4M $109.3M $133.1M $123.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $474.2M $544.6M $743.4M $702M $694.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $156.7M $184.5M $220.7M $236.3M $251.1M
Other Inc / (Exp) $4.9M $3.7M $2.7M $3M $3.1M
Operating Expenses $158.3M $142.8M $228.2M $242.9M $255.7M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $177.6M $173.2M $358.9M $296.3M $241.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $41.5M $40.9M $86.9M $70.3M $53.1M
Net Income to Company $136.1M $132.4M $272M $226M $188.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $136.1M $132.4M $272M $226M $188.7M
 
Basic EPS (Cont. Ops) $4.13 $3.51 $5.94 $5.18 $4.44
Diluted EPS (Cont. Ops) $4.13 $3.51 $5.94 $5.18 $4.44
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $202.9M $186.1M $413.2M $528.2M $528.6M
 
Revenue (Reported) $474.2M $544.6M $743.4M $702M $694.3M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $202.9M $186.1M $413.2M $528.2M $528.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $119.6M $161.9M $185.1M $164.9M $176.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $42.6M $50.5M $59.6M $60.2M $64.9M
Other Inc / (Exp) $173K $604K $408K $80K $1M
Operating Expenses $44M $45.4M $61.4M $61.7M $65.1M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $53.6M $70.2M $81.3M $62.5M $57.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.9M $17.1M $20.1M $14.7M $12.7M
Net Income to Company $41.7M $53.1M $61.2M $47.8M $44.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $41.7M $53.1M $61.2M $47.8M $44.4M
 
Basic EPS (Cont. Ops) $1.26 $1.12 $1.36 $1.12 $1.04
Diluted EPS (Cont. Ops) $1.26 $1.12 $1.36 $1.12 $1.04
Weighted Average Basic Share $33M $47.4M $45M $42.6M $42.6M
Weighted Average Diluted Share $33M $47.4M $45M $42.6M $42.6M
 
EBITDA -- -- -- -- --
EBIT $57.7M $73.4M $109.3M $133.1M $123.6M
 
Revenue (Reported) $119.6M $161.9M $185.1M $164.9M $176.1M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $57.7M $73.4M $109.3M $133.1M $123.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.3B $2.2B $352.9M $224.3M $219.9M
Short Term Investments $412.9M $1.6B $1.4B $1.3B $147.3M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.7B $3.8B $1.8B $1.6B $367.2M
 
Property Plant And Equipment $116.4M $195.6M $196.5M $193M $193.3M
Long-Term Investments $1.2B $2.7B $3.1B $2.9B $2.7B
Goodwill $506.2M $985.1M $985.1M $985.1M $985.1M
Other Intangibles $23.1M $32.8M $25.1M $18.2M $12.3M
Other Long-Term Assets -- -- -- -- --
Total Assets $13.2B $20.4B $19.3B $19.3B $19.4B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- -- -- --
 
Long-Term Debt $181.1M $152.4M $113.4M $1.2B $701.4M
Capital Leases -- -- -- -- --
Total Liabilities $11.5B $17.4B $16.4B $16.5B $16.4B
 
Common Stock $328K $472K $455K $427K $423K
Other Common Equity Adj $40.7M $2.2M -$163.1M -$114.8M -$90M
Common Equity $1.7B $3B $2.9B $2.9B $3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.7B $3B $2.9B $2.9B $3B
 
Total Liabilities and Equity $13.2B $20.4B $19.3B $19.3B $19.4B
Cash and Short Terms $1.7B $3.8B $1.8B $1.6B $367.2M
Total Debt $181.1M $152.4M $113.4M $1.2B $701.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.8B $1.8B $502.5M $221.3M $716.8M
Short Term Investments $600.2M $1.6B $1.4B $1.3B $1.3B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.4B $3.4B $1.9B $1.5B $2B
 
Property Plant And Equipment $115.9M $199.1M $195.9M $192.6M $190M
Long-Term Investments $1.4B $2.9B $3.1B $2.8B $2.7B
Goodwill $506.2M $985.1M $985.1M $985.1M $985.1M
Other Intangibles $21.7M $30.8M $23.3M $16.6M $10.9M
Other Long-Term Assets -- -- -- -- --
Total Assets $13.8B $20.2B $19.4B $19.3B $19.9B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- -- -- --
 
Long-Term Debt $176.4M $138.3M $992.4M $1B $859.9M
Capital Leases -- -- -- -- --
Total Liabilities $12.1B $17.2B $16.6B $16.4B $16.9B
 
Common Stock $329K $472K $439K $422K $424K
Other Common Equity Adj $27.2M -$78.2M -$135.9M -$119.3M -$70.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.7B $3B $2.8B $2.9B $3B
 
Total Liabilities and Equity $13.8B $20.2B $19.4B $19.3B $19.9B
Cash and Short Terms $2.4B $3.4B $1.9B $1.5B $2B
Total Debt $176.4M $138.3M $992.4M $1B $859.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $121.2M $121M $263.8M $239.5M $192.1M
Depreciation & Amoritzation $27.3M $32.8M $38.8M $36.1M $40.9M
Stock-Based Compensation $4.1M $4.3M $4.5M $6.4M $6.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $64.6M $190.2M $421.2M $277M $229.9M
 
Capital Expenditures $12.6M $25.2M $22.1M $15.8M $20.4M
Cash Acquisitions -- $787.3M -- -- --
Cash From Investing -$488.2M -$63.1M -$1B -$211.7M -$33M
 
Dividends Paid (Ex Special Dividend) -$60.8M -$62.7M -$93.7M -$98M -$96.2M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $1.1B --
Long-Term Debt Repaid -$122.2M -$604.8M -$39.1M -- -$517M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $1.6B $817M -$1.3B -$193.9M -$201.4M
 
Beginning Cash (CF) $151M $1.3B $2.2B $352.9M $224.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.1B $944M -$1.9B -$128.6M -$4.4M
Ending Cash (CF) $1.3B $2.2B $352.9M $224.3M $219.9M
 
Levered Free Cash Flow $52.1M $165M $399.1M $261.2M $209.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $41.7M $53.1M $61.2M $47.8M $44.4M
Depreciation & Amoritzation $8.2M $10.1M $9.6M $10.3M $10.3M
Stock-Based Compensation $1.2M $834K $1.7M $1.3M $1.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $67.5M $75.5M $51.5M $51.1M $13.3M
 
Capital Expenditures $2.5M $8.3M $4.2M $4.5M $2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$174.5M -$283.6M -$28.6M $15.9M -$19.9M
 
Dividends Paid (Ex Special Dividend) -$15.2M -$22.7M -$25.1M -$23.6M -$24.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $879M -- $296.5M
Long-Term Debt Repaid -$4.7M -$14.1M -- -$193M -$138M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $579.7M -$192.2M $126.7M -$70.1M $503.5M
 
Beginning Cash (CF) $1.3B $2.2B $352.9M $224.3M $219.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $472.7M -$400.3M $149.6M -$3M $497M
Ending Cash (CF) $1.8B $1.8B $502.5M $221.3M $716.8M
 
Levered Free Cash Flow $64.9M $67.2M $47.2M $46.7M $11.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $136.1M $132.4M $272M $226M $188.7M
Depreciation & Amoritzation $28.5M $34.7M $38.3M $36.8M $40.9M
Stock-Based Compensation $4.4M $4M $5.3M $6M $7.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $142.5M $198.3M $397.1M $276.7M $192.1M
 
Capital Expenditures $13.4M $31M $18M $16.1M $18M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$570.6M -$172.3M -$745.4M -$167.2M -$68.8M
 
Dividends Paid (Ex Special Dividend) -$60.9M -$70.3M -$96.1M -$96.5M -$96.8M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $226M --
Long-Term Debt Repaid -$111.9M -$614.2M -$25M -$193M -$462M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $1.7B $45M -$989.6M -$390.7M $372.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3B $71M -$1.3B -$281.2M $495.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $129.1M $167.3M $379.2M $260.6M $174.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $41.7M $53.1M $61.2M $47.8M $44.4M
Depreciation & Amoritzation $8.2M $10.1M $9.6M $10.3M $10.3M
Stock-Based Compensation $1.2M $834K $1.7M $1.3M $1.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $67.5M $75.5M $51.5M $51.1M $13.3M
 
Capital Expenditures $2.5M $8.3M $4.2M $4.5M $2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$174.5M -$283.6M -$28.6M $15.9M -$19.9M
 
Dividends Paid (Ex Special Dividend) -$15.2M -$22.7M -$25.1M -$23.6M -$24.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $879M -- $296.5M
Long-Term Debt Repaid -$4.7M -$14.1M -- -$193M -$138M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $579.7M -$192.2M $126.7M -$70.1M $503.5M
 
Beginning Cash (CF) $1.3B $2.2B $352.9M $224.3M $219.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $472.7M -$400.3M $149.6M -$3M $497M
Ending Cash (CF) $1.8B $1.8B $502.5M $221.3M $716.8M
 
Levered Free Cash Flow $64.9M $67.2M $47.2M $46.7M $11.3M

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

GET BETTER TRADE IDEAS

Popular

Are We Heading Toward a Recession?
Are We Heading Toward a Recession?

Fears of a recession in 2025 grew at the end…

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock