Financhill
Buy
53

IOSP Quote, Financials, Valuation and Earnings

Last price:
$109.67
Seasonality move :
5.11%
Day range:
$108.18 - $111.46
52-week range:
$103.97 - $133.71
Dividend yield:
1.41%
P/E ratio:
19.13x
P/S ratio:
1.47x
P/B ratio:
2.20x
Volume:
806.7K
Avg. volume:
142K
1-year change:
-9.81%
Market cap:
$2.7B
Revenue:
$1.9B
EPS (TTM):
$5.73
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.5B $1.2B $1.5B $2B $1.9B
Revenue Growth (YoY) 2.47% -21.16% 24.33% 32.38% -0.76%
 
Cost of Revenues $1B $850.4M $1B $1.4B $1.4B
Gross Profit $466.2M $342.7M $434.9M $586.7M $591.1M
Gross Profit Margin 30.81% 28.72% 29.32% 29.88% 30.33%
 
R&D Expenses $35.4M $30.9M $37.4M $38.7M $41.7M
Selling, General & Admin $280.9M $237M $267.2M $360.7M $387.8M
Other Inc / (Exp) $5.3M -$33.3M $5.6M -$1.6M $10.5M
Operating Expenses $316.3M $267.9M $304.6M $399.4M $429.5M
Operating Income $149.9M $74.8M $130.3M $187.3M $161.6M
 
Net Interest Expenses $4.8M $1.8M $1.5M $1.1M --
EBT. Incl. Unusual Items $150.4M $39.7M $134.4M $184.6M $174.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $38.2M $11M $41.3M $51.6M $35.3M
Net Income to Company $112.2M $28.7M $93.1M $133M $139.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $112.2M $28.7M $93.1M $133M $139.1M
 
Basic EPS (Cont. Ops) $4.58 $1.17 $3.78 $5.37 $5.60
Diluted EPS (Cont. Ops) $4.54 $1.16 $3.75 $5.32 $5.56
Weighted Average Basic Share $24.5M $24.6M $24.6M $24.8M $24.9M
Weighted Average Diluted Share $24.7M $24.8M $24.9M $25M $25M
 
EBITDA $202.8M $87.5M $173M $227.4M $200.9M
EBIT $155.2M $41.5M $130.3M $187.3M $161.6M
 
Revenue (Reported) $1.5B $1.2B $1.5B $2B $1.9B
Operating Income (Reported) $149.9M $74.8M $130.3M $187.3M $161.6M
Operating Income (Adjusted) $155.2M $41.5M $130.3M $187.3M $161.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $265.1M $376.1M $513M $464.1M $443.4M
Revenue Growth (YoY) -28.72% 41.87% 36.4% -9.53% -4.46%
 
Cost of Revenues $186.4M $263.2M $357M $326.9M $319.3M
Gross Profit $78.7M $112.9M $156M $137.2M $124.1M
Gross Profit Margin 29.69% 30.02% 30.41% 29.56% 27.99%
 
R&D Expenses $7.7M $10.3M $10.1M $11.6M $11.1M
Selling, General & Admin $54.2M $71.2M $95.8M $81.9M $65.1M
Other Inc / (Exp) $3.8M -$200K -$900K $3M -$5.8M
Operating Expenses $61.9M $81.5M $105.9M $93.5M $76.2M
Operating Income $16.8M $31.4M $50.1M $43.7M $47.9M
 
Net Interest Expenses $400K $400K $300K -- --
EBT. Incl. Unusual Items $20.2M $30.8M $48.9M $47.5M $44.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.5M $7.4M $10.2M $8.3M $11.4M
Net Income to Company $12.7M $23.4M $38.7M $39.2M $33.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $12.7M $23.4M $38.7M $39.2M $33.4M
 
Basic EPS (Cont. Ops) $0.52 $0.95 $1.56 $1.58 $1.34
Diluted EPS (Cont. Ops) $0.51 $0.94 $1.55 $1.57 $1.33
Weighted Average Basic Share $24.6M $24.6M $24.8M $24.9M $24.9M
Weighted Average Diluted Share $24.7M $24.9M $25M $25M $25.1M
 
EBITDA $31.7M $41.5M $60.2M $53.6M $59M
EBIT $20.6M $31.2M $50.1M $43.7M $47.9M
 
Revenue (Reported) $265.1M $376.1M $513M $464.1M $443.4M
Operating Income (Reported) $16.8M $31.4M $50.1M $43.7M $47.9M
Operating Income (Adjusted) $20.6M $31.2M $50.1M $43.7M $47.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.3B $1.4B $1.9B $2B $1.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $903.1M $968M $1.3B $1.4B $1.3B
Gross Profit $369.9M $413M $548M $587M $562.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $32.8M $34.4M $39.8M $41.2M $44M
Selling, General & Admin $248.1M $252.4M $333.8M $376.9M $335.4M
Other Inc / (Exp) -$32.9M $6M -$800K $4.6M -$2.3M
Operating Expenses $280.9M $286.8M $373.6M $418.1M $379.4M
Operating Income $89M $126.2M $174.4M $168.9M $183M
 
Net Interest Expenses $2.2M $1.4M $1.5M -- --
EBT. Incl. Unusual Items $53.9M $130.8M $172.1M $174.3M $189.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.7M $39M $40.7M $47.5M $45.3M
Net Income to Company $37.2M $91.8M $131.4M $126.8M $143.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $37.2M $91.8M $131.4M $126.8M $143.8M
 
Basic EPS (Cont. Ops) $1.52 $3.73 $5.30 $5.11 $5.77
Diluted EPS (Cont. Ops) $1.49 $3.69 $5.26 $5.08 $5.73
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $102.7M $173.8M $207.3M $207.2M $225.8M
EBIT $56.1M $132.2M $164.6M $168.9M $183M
 
Revenue (Reported) $1.3B $1.4B $1.9B $2B $1.9B
Operating Income (Reported) $89M $126.2M $174.4M $168.9M $183M
Operating Income (Adjusted) $56.1M $132.2M $164.6M $168.9M $183M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $882.3M $1.1B $1.5B $1.5B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $630.6M $748.2M $1B $1B $971.9M
Gross Profit $251.7M $322M $435.1M $435.4M $406.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $24.4M $27.9M $30.3M $32.8M $35.1M
Selling, General & Admin $182.1M $197.5M $264.1M $280.3M $227.9M
Other Inc / (Exp) -$33.1M $6.2M -$200K $6M -$6.8M
Operating Expenses $206.5M $225.4M $294.4M $313.1M $263M
Operating Income $45.2M $96.6M $140.7M $122.3M $143.7M
 
Net Interest Expenses $1.5M $1.1M $1.1M $300K --
EBT. Incl. Unusual Items $10.6M $101.7M $139.4M $129.1M $143.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.5M $32.5M $31.9M $27.8M $37.8M
Net Income to Company $6.1M $69.2M $107.5M $101.3M $106M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.1M $69.2M $107.5M $101.3M $106M
 
Basic EPS (Cont. Ops) $0.25 $2.81 $4.33 $4.08 $4.25
Diluted EPS (Cont. Ops) $0.23 $2.78 $4.30 $4.06 $4.22
Weighted Average Basic Share $73.7M $73.9M $74.4M $74.5M $74.8M
Weighted Average Diluted Share $74M $74.6M $74.9M $74.9M $75.3M
 
EBITDA $47.4M $133.7M $168M $151.4M $176.3M
EBIT $12.1M $102.8M $137.1M $122.3M $143.7M
 
Revenue (Reported) $882.3M $1.1B $1.5B $1.5B $1.4B
Operating Income (Reported) $45.2M $96.6M $140.7M $122.3M $143.7M
Operating Income (Adjusted) $12.1M $102.8M $137.1M $122.3M $143.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $75.7M $105.3M $141.8M $147.1M $203.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $292M $221.4M $284.5M $334.6M $359.8M
Inventory $244.6M $220M $277.6M $373.1M $300.1M
Prepaid Expenses $17.2M $19.1M $23.8M $17.4M $21.5M
Other Current Assets $800K $400K $400K $400K $600K
Total Current Assets $630.3M $566.2M $728.1M $872.6M $885.7M
 
Property Plant And Equipment $231.1M $250.9M $249.8M $266.2M $313.4M
Long-Term Investments -- -- -- -- --
Goodwill $363M $371.2M $364.3M $358.8M $399.3M
Other Intangibles $113.5M $75.3M $57.5M $45M $57.3M
Other Long-Term Assets $5.9M $8.2M $5M $7.1M $6.2M
Total Assets $1.5B $1.4B $1.6B $1.6B $1.7B
 
Accounts Payable $122M $98.7M $148.7M $165.3M $163.6M
Accrued Expenses $154M $129.8M $166.5M $202.9M $185.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $11.6M $11.8M $12.5M $13.9M $13.6M
Other Current Liabilities -- -- -- -- $1.2M
Total Current Liabilities $303.5M $252.4M $336.6M $405.8M $371.5M
 
Long-Term Debt $58.6M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $549.9M $452.5M $537.9M $563.3M $557.8M
 
Common Stock $300K $300K $300K $300K $300K
Other Common Equity Adj -$74.4M -$57.3M -$46.9M -$145.2M -$148.1M
Common Equity $918.5M $944.4M $1B $1B $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $400K $500K $600K $2.4M $2.5M
Total Equity $918.9M $944.9M $1B $1B $1.1B
 
Total Liabilities and Equity $1.5B $1.4B $1.6B $1.6B $1.7B
Cash and Short Terms $75.7M $105.3M $141.8M $147.1M $203.7M
Total Debt $58.6M -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $66.6M $89.2M $100.5M $207.2M $303.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $206.2M $302.8M $342.5M $305.2M $327.6M
Inventory $239.8M $274.1M $381.8M $331.5M $319.3M
Prepaid Expenses $16M $16.1M $21.2M $18.4M $14.3M
Other Current Assets $200K $800K $400K $1.4M $600K
Total Current Assets $528.8M $683M $846.4M $863.7M $965.6M
 
Property Plant And Equipment $233.9M $246.4M $252.5M $287.1M $323.7M
Long-Term Investments -- -- -- -- --
Goodwill $367.2M $366M $351.7M $357.9M $392.3M
Other Intangibles $78.6M $61.9M $43.6M $47.8M $63.6M
Other Long-Term Assets $5.8M $5M $6.6M $6.5M $3.9M
Total Assets $1.3B $1.5B $1.7B $1.6B $1.8B
 
Accounts Payable $81.8M $137.1M $173.6M $146.1M $169M
Accrued Expenses $125.7M $147.6M $173.9M $165.1M $170M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $11.7M $13.3M $13.6M $13.1M $14M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $229.8M $308.3M $381.4M $344.2M $373.1M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $417.7M $499.3M $577.3M $490.5M $550.1M
 
Common Stock $300K $300K $300K $300K $300K
Other Common Equity Adj -$64.3M -$69.9M -$83.3M -$147.9M -$145.3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $500K $600K $2.5M $2.7M $4.2M
Total Equity $926M $993.1M $1.1B $1.1B $1.2B
 
Total Liabilities and Equity $1.3B $1.5B $1.7B $1.6B $1.8B
Cash and Short Terms $66.6M $89.2M $100.5M $207.2M $303.8M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $112.2M $28.7M $93.1M $133M $139.1M
Depreciation & Amoritzation $47.6M $46M $42.7M $40.1M $39.3M
Stock-Based Compensation $6.6M $5.8M $4.4M $6.7M $8M
Change in Accounts Receivable -$18.2M $74.4M -$70.3M -$55.5M -$12.6M
Change in Inventories $2.4M $25.5M -$62M -$98.5M $83M
Cash From Operations $161.6M $145.9M $93.2M $81.7M $207.3M
 
Capital Expenditures $31M $29.7M $39.1M $42.3M $77.2M
Cash Acquisitions -- -- -- -- -$34.7M
Cash From Investing -$31M -$29.7M -$36.2M -$42.1M -$111.8M
 
Dividends Paid (Ex Special Dividend) -$25M -$25.6M -$28.8M -$31.7M -$35.1M
Special Dividend Paid
Long-Term Debt Issued $105.5M $15M -- -- --
Long-Term Debt Repaid -$255.7M -$76.1M -$600K -$100K -$2.3M
Repurchase of Common Stock -$2.4M -$2.1M -$800K -$5.9M -$1.1M
Other Financing Activities -$1.5M -$200K $100K $1.8M -$1.4M
Cash From Financing -$177.9M -$86.8M -$20M -$33.7M -$39M
 
Beginning Cash (CF) $123.1M $75.7M $105.3M $141.8M $147.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$47.3M $29.4M $37M $5.9M $56.5M
Ending Cash (CF) $75.7M $105.3M $141.8M $147.1M $203.7M
 
Levered Free Cash Flow $130.6M $116.2M $54.1M $39.4M $130.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $12.7M $23.4M $38.7M $39.2M $33.4M
Depreciation & Amoritzation $11.1M $10.3M $10.1M $9.9M $11.1M
Stock-Based Compensation $1.6M $1.7M $1.5M $2M $2.2M
Change in Accounts Receivable $9.8M -$22.2M -$8M $3.1M -$21M
Change in Inventories $5.4M -$25.8M -$24.3M $23M $200K
Cash From Operations $55.5M $2.8M $39.8M $58.1M $73.5M
 
Capital Expenditures $7.1M $7.9M $9.7M $16.7M $11.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$7.1M -$7.8M -$9.6M -$16.7M -$11.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$40.3M -$200K -- -- --
Repurchase of Common Stock -- -- -$2.3M -- --
Other Financing Activities -$300K -- $1.9M $200K $900K
Cash From Financing -$40.2M $100K -$400K $200K $900K
 
Beginning Cash (CF) $58.2M $94.4M $71.4M $165.9M $240.2M
Foreign Exchange Rate Adjustment $200K -$300K -$700K -$300K $900K
Additions / Reductions $8.2M -$4.9M $29.8M $41.6M $62.7M
Ending Cash (CF) $66.6M $89.2M $100.5M $207.2M $303.8M
 
Levered Free Cash Flow $48.4M -$5.1M $30.1M $41.4M $61.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $37.2M $91.8M $131.4M $126.8M $143.8M
Depreciation & Amoritzation $46.6M $41.6M $42.7M $38.3M $42.8M
Stock-Based Compensation $6.1M $6M $4.5M $7.9M $8.5M
Change in Accounts Receivable $88.6M -$98.1M -$53.9M $44.1M -$8.6M
Change in Inventories $11.7M -$34.9M -$117.5M $56.1M $23.4M
Cash From Operations $146.1M $82.6M $72.1M $213.3M $231.2M
 
Capital Expenditures $29M $35.4M $38.8M $71.2M $62.7M
Cash Acquisitions -- -- -- -- -$34.9M
Cash From Investing -$29M -$35M -$36.2M -$71.1M -$97.2M
 
Dividends Paid (Ex Special Dividend) -$25.6M -$26.8M -$30.4M -$33.3M -$36.9M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$148.8M -$700K -$200K -- --
Repurchase of Common Stock -$2.3M -$800K -$5M -$1.9M -$800K
Other Financing Activities -$400K -- -- -- $1.1M
Cash From Financing -$160.9M -$25.2M -$23.5M -$35.6M -$37.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$43.8M $22.4M $12.4M $106.6M $96.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $117.1M $47.2M $33.3M $142.1M $168.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $6.1M $69.2M $107.5M $101.3M $106M
Depreciation & Amoritzation $35.3M $30.9M $30.9M $29.1M $32.6M
Stock-Based Compensation $4.4M $4.6M $4.7M $5.9M $6.4M
Change in Accounts Receivable $86M -$86.5M -$70.1M $29.5M $33.5M
Change in Inventories $3.3M -$57.1M -$112.6M $42M -$17.6M
Cash From Operations $87.7M $24.4M $3.3M $134.9M $158.8M
 
Capital Expenditures $21.7M $27.4M $27.1M $56M $41.5M
Cash Acquisitions -- -- -- -- -$200K
Cash From Investing -$21.7M -$27M -$27M -$56M -$41.4M
 
Dividends Paid (Ex Special Dividend) -$12.8M -$14M -$15.6M -$17.2M -$19M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $15M -- -- -- --
Long-Term Debt Repaid -$75.9M -$500K -$100K -- --
Repurchase of Common Stock -$2.1M -$800K -$5M -$1M -$700K
Other Financing Activities -$200K $100K $1.9M -$1.1M $1.4M
Cash From Financing -$74.8M -$13.2M -$16.7M -$18.6M -$17.5M
 
Beginning Cash (CF) $202M $316.7M $318.8M $460.5M $714M
Foreign Exchange Rate Adjustment -$300K -$300K -$900K -$200K $200K
Additions / Reductions -$8.8M -$15.8M -$40.4M $60.3M $99.9M
Ending Cash (CF) $192.9M $300.6M $277.5M $520.6M $814.1M
 
Levered Free Cash Flow $66M -$3M -$23.8M $78.9M $117.3M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

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

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock