Financhill
Sell
40

ESAB Quote, Financials, Valuation and Earnings

Last price:
$108.08
Seasonality move :
15.5%
Day range:
$110.52 - $114.52
52-week range:
$100.17 - $135.84
Dividend yield:
0.33%
P/E ratio:
27.94x
P/S ratio:
2.42x
P/B ratio:
3.17x
Volume:
443.9K
Avg. volume:
500.2K
1-year change:
-15.09%
Market cap:
$6.7B
Revenue:
$2.7B
EPS (TTM):
$3.96
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2B $2.4B $2.6B $2.8B $2.7B
Revenue Growth (YoY) -13.22% 24.51% 6.81% 6.99% -1.22%
 
Cost of Revenues $1.3B $1.6B $1.7B $1.8B $1.7B
Gross Profit $640.7M $795.9M $849.9M $976.1M $1B
Gross Profit Margin 32.85% 32.78% 32.77% 35.18% 36.54%
 
R&D Expenses $34.8M $39.7M $36M $38.8M $39.2M
Selling, General & Admin $458.7M $512.8M $533.4M $587.5M $579.8M
Other Inc / (Exp) -$21.6M -$7.7M -$14M -$24.1M -$22.4M
Operating Expenses $416.9M $467.9M $482.2M $547.8M $543.8M
Operating Income $223.8M $328M $367.7M $428.3M $457.7M
 
Net Interest Expenses -- -- $19.5M $76.3M $61.1M
EBT. Incl. Unusual Items $205.8M $319.1M $300.3M $319.1M $370.4M
Earnings of Discontinued Ops. -- -- -$3.1M -$12.3M -$22.3M
Income Tax Expense $46M $80.4M $69.2M $95.7M $77.3M
Net Income to Company $159.9M $238.7M $228M $211M $270.7M
 
Minority Interest in Earnings $2.5M $3.6M $4.3M $5.7M $5.9M
Net Income to Common Excl Extra Items $159.9M $238.7M $231.1M $221.8M $291.7M
 
Basic EPS (Cont. Ops) $2.62 $3.92 $3.73 $3.38 $4.36
Diluted EPS (Cont. Ops) $2.62 $3.92 $3.72 $3.36 $4.31
Weighted Average Basic Share $60M $60M $60.1M $60.2M $60.4M
Weighted Average Diluted Share $60M $60M $60.2M $60.7M $61.1M
 
EBITDA $298.5M $402.6M $432.8M $498M $524.3M
EBIT $223.8M $328M $367.7M $428.3M $457.7M
 
Revenue (Reported) $2B $2.4B $2.6B $2.8B $2.7B
Operating Income (Reported) $223.8M $328M $367.7M $428.3M $457.7M
Operating Income (Adjusted) $223.8M $328M $367.7M $428.3M $457.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $606M $620.3M $681M $673.3M $727.8M
Revenue Growth (YoY) -- 2.36% 9.79% -1.14% 8.11%
 
Cost of Revenues $399M $418.1M $440.6M $429.5M $475M
Gross Profit $207M $202.1M $240.4M $243.7M $252.8M
Gross Profit Margin 34.16% 32.59% 35.31% 36.2% 34.73%
 
R&D Expenses -- $8M $9M $9.2M $10.5M
Selling, General & Admin $124.1M $121.7M $145.4M $145.9M $158.3M
Other Inc / (Exp) -$4.2M -$3.4M -$3.1M -$1.9M --
Operating Expenses $124.1M $112.6M $136.2M $135.8M $141.8M
Operating Income $82.9M $89.5M $104.3M $107.9M $111M
 
Net Interest Expenses -- $10.7M $15.3M $13.6M $24M
EBT. Incl. Unusual Items $78.9M $72.1M $80.6M $89.1M $83M
Earnings of Discontinued Ops. -- -$977K -$1.7M -$1.2M -$8.8M
Income Tax Expense $17.4M $17.8M $19.8M $18.1M $17.7M
Net Income to Company $61.4M $53.3M $59.1M $69.8M $56.5M
 
Minority Interest in Earnings -$818K $962K $1.5M $1.6M $1.7M
Net Income to Common Excl Extra Items $60.6M $54.3M $60.8M $71M $65.2M
 
Basic EPS (Cont. Ops) $1.01 $0.87 $0.96 $1.13 $0.90
Diluted EPS (Cont. Ops) $1.01 $0.87 $0.95 $1.12 $0.89
Weighted Average Basic Share $60M $60.1M $60.3M $60.4M $60.7M
Weighted Average Diluted Share $60M $60.2M $60.7M $61.1M $61.2M
 
EBITDA $102.4M $97.8M $121.8M $127.4M $139.5M
EBIT $82.9M $89.5M $104.3M $107.9M $111M
 
Revenue (Reported) $606M $620.3M $681M $673.3M $727.8M
Operating Income (Reported) $82.9M $89.5M $104.3M $107.9M $111M
Operating Income (Adjusted) $82.9M $89.5M $104.3M $107.9M $111M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $2.6B $2.7B $2.8B $2.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $1.7B $1.8B $1.8B $1.8B
Gross Profit -- $653.9M $963.1M $996.4M $990.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $37M $39.7M $41.3M
Selling, General & Admin -- $394M $582.2M $579.2M $600M
Other Inc / (Exp) $417K -$21.5M -$18.4M -$27.1M --
Operating Expenses -- $525.6M $543.9M $541.7M $541.9M
Operating Income -- $348.3M $419.1M $454.7M $448.9M
 
Net Interest Expenses -- $10.7M $64.3M $71.1M $84.3M
EBT. Incl. Unusual Items -- $234.3M $307.6M $351.4M $360.7M
Earnings of Discontinued Ops. -- -$4.9M -$2.4M -$11.8M -$31.9M
Income Tax Expense -- $97M $83.3M $72.4M $79.4M
Net Income to Company -- $206.3M $221.8M $267.3M $249.4M
 
Minority Interest in Earnings -$2.4M $2.7M $6.1M $5.9M $6.6M
Net Income to Common Excl Extra Items -- $202.5M $224.3M $279M $280.4M
 
Basic EPS (Cont. Ops) -- $3.37 $3.58 $4.33 $3.99
Diluted EPS (Cont. Ops) -- $2.71 $3.57 $4.29 $3.96
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $415.6M $515.1M $520.2M $543.6M
EBIT -- $348.3M $419.1M $454.7M $448.9M
 
Revenue (Reported) -- $2.6B $2.7B $2.8B $2.8B
Operating Income (Reported) -- $348.3M $419.1M $454.7M $448.9M
Operating Income (Adjusted) -- $348.3M $419.1M $454.7M $448.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.8B $1.9B $2.1B $2.1B $2.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $1.3B $1.3B $1.3B $1.4B
Gross Profit $625.2M $653.9M $751.7M $753.6M $742.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $27.1M $28.1M $29M $31.1M
Selling, General & Admin $381.2M $394M $442.8M $434.5M $454.8M
Other Inc / (Exp) $417K -$13.3M -$17.7M -$20.7M -$5.9M
Operating Expenses $381.2M $377.9M $424.3M $409M $407.1M
Operating Income $244M $276M $327.4M $344.6M $335.8M
 
Net Interest Expenses -- $10.7M $46.5M $41.3M $62.3M
EBT. Incl. Unusual Items $245.1M $234.3M $241.6M $273.9M $264.2M
Earnings of Discontinued Ops. -- -$4.9M -$4.3M -$3.7M -$13.3M
Income Tax Expense $47M $63.6M $77.8M $54.5M $56.5M
Net Income to Company $198.1M $165.7M $159.6M $215.8M $194.5M
 
Minority Interest in Earnings -$2.4M $2.7M $4.5M $4.7M $5.4M
Net Income to Common Excl Extra Items $195.7M $170.6M $163.8M $219.5M $207.2M
 
Basic EPS (Cont. Ops) $3.26 $2.72 $2.57 $3.49 $3.11
Diluted EPS (Cont. Ops) $3.26 $2.71 $2.56 $3.46 $3.08
Weighted Average Basic Share $180M $180.1M $180.6M $181.2M $182M
Weighted Average Diluted Share $180M $180.4M $181.8M $183.2M $183.8M
 
EBITDA $301.3M $317.4M $384.5M $397.5M $416.9M
EBIT $244M $276M $327.4M $344.6M $335.8M
 
Revenue (Reported) $1.8B $1.9B $2.1B $2.1B $2.1B
Operating Income (Reported) $244M $276M $327.4M $344.6M $335.8M
Operating Income (Adjusted) $244M $276M $327.4M $344.6M $335.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $49.2M $41.2M $72M $102M $249.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $329.6M $383.5M $374.3M $385.2M $370.3M
Inventory $313.4M $420.1M $416.8M $392.9M $403.7M
Prepaid Expenses $49.3M $51.9M $56.6M $61.8M $55.7M
Other Current Assets $63.5M $67.4M $68.9M $55.9M $69.3M
Total Current Assets $804.9M $964.1M $988.7M $997.7M $1.1B
 
Property Plant And Equipment $395.9M $394.2M $376.3M $389.9M $388.2M
Long-Term Investments -- -- $14.3M $9.5M $17.8M
Goodwill $1.6B $1.5B $1.5B $1.6B $1.7B
Other Intangibles $577.4M $521.4M $517.2M $499.5M $488M
Other Long-Term Assets $54.4M $48.5M $342.2M $353.1M $357.4M
Total Assets $3.4B $3.5B $3.8B $3.8B $4B
 
Accounts Payable $241.3M $345.5M $316.3M $306.6M $318.5M
Accrued Expenses $9.5M $38.9M $38.8M $37.4M $42.9M
Current Portion Of Long-Term Debt -- -- -- -- $15M
Current Portion Of Capital Lease Obligations $18.6M $20.5M $18.7M $22.8M $21.5M
Other Current Liabilities $45.8M $36M $77.5M $79.3M $80.9M
Total Current Liabilities $460.8M $596.6M $601.6M $620.1M $632.1M
 
Long-Term Debt -- $88.8M $1.3B $1.1B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $841.1M $959.5M $2.4B $2.2B $2.2B
 
Common Stock $2.9B -- $60K $60K $61K
Other Common Equity Adj -$396.2M -$460.9M -$675M -$624.3M -$729.6M
Common Equity $2.5B $2.5B $1.4B $1.6B $1.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $42.1M $41M $38.3M $40.3M $39.2M
Total Equity $2.5B $2.5B $1.4B $1.6B $1.8B
 
Total Liabilities and Equity $3.4B $3.5B $3.8B $3.8B $4B
Cash and Short Terms $49.2M $41.2M $72M $102M $249.4M
Total Debt -- $88.8M $1.3B $1.1B $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- $60.6M $82.8M $253.7M $218.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $360M $388.5M $420.9M $460.5M
Inventory -- $446.5M $425.7M $422.7M $503.7M
Prepaid Expenses -- $53.2M $62.8M $58.7M $64.3M
Other Current Assets -- $67.7M $70M $65.5M --
Total Current Assets -- $988M $1B $1.2B $1.3B
 
Property Plant And Equipment -- $354.7M $368M $390.9M $491.7M
Long-Term Investments -- $22.4M $16.8M $20.4M $17.6M
Goodwill -- $1.4B $1.6B $1.7B --
Other Intangibles -- $452.3M $491.3M $499.8M --
Other Long-Term Assets -- $345.2M $313M $304.5M --
Total Assets -- $3.5B $3.8B $4.1B $4.9B
 
Accounts Payable -- $320.2M $302.6M $320.3M $342.2M
Accrued Expenses -- $35.4M $34.8M $57.2M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $20.3M $20.3M $21.4M --
Other Current Liabilities -- $84.2M $81.2M $80.2M --
Total Current Liabilities -- $610.6M $610.4M $637.1M $669.1M
 
Long-Term Debt -- $1.2B $1.2B $1.2B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities -- $2.3B $2.2B $2.2B $2.7B
 
Common Stock -- $60K $60K $60K $61K
Other Common Equity Adj -- -$750.3M -$679.5M -$604.9M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $38.3M $40.3M $40.6M $46.1M
Total Equity -- $1.2B $1.5B $1.9B $2.2B
 
Total Liabilities and Equity -- $3.5B $3.8B $4.1B $4.9B
Cash and Short Terms -- $60.6M $82.8M $253.7M $218.2M
Total Debt -- $1.2B $1.2B $1.2B $1.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $159.9M $238.7M $228M $211M $270.7M
Depreciation & Amoritzation $76.6M $75.9M $66M $75M $66.8M
Stock-Based Compensation $6.4M $6.3M $13M $16.1M $19.8M
Change in Accounts Receivable $27.7M -$67.9M -$8.1M -$6M -$4.8M
Change in Inventories $34.8M -$117.4M -$10.1M $18M -$22.5M
Cash From Operations $309.2M $250.7M $214.4M $330.5M $355.4M
 
Capital Expenditures $40.1M $35.6M $40.2M $48.2M $51.8M
Cash Acquisitions -- $4.9M $149M $18.7M $153.7M
Cash From Investing -$34.6M -$35.3M -$184.4M -$62.2M -$205.7M
 
Dividends Paid (Ex Special Dividend) -- -- $6.1M $13.3M $17M
Special Dividend Paid
Long-Term Debt Issued -- $673K $1.8B $574.2M $905M
Long-Term Debt Repaid -$190K -- -$585.5M -$775.7M -$839.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$326.2M -$222.2M -$1.2B -$4.9M -$16.8M
Cash From Financing -$326.4M -$221.6M $7.6M -$219.7M $31.7M
 
Beginning Cash (CF) $104.8M $41.2M $72M $102M $249.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$55.6M -$8M $30.8M $30M $147.4M
Ending Cash (CF) $49.2M $31.3M $96.2M $113.4M $362.7M
 
Levered Free Cash Flow $269M $215.2M $174.1M $282.3M $303.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $61.4M $53.3M $59.1M $69.8M $56.5M
Depreciation & Amoritzation $19.5M $15.6M $17.5M $17.1M $21.9M
Stock-Based Compensation $1.7M $4.2M $3.7M $4.6M $2.6M
Change in Accounts Receivable $5.3M $10.3M $13.8M $17.6M -$1.2M
Change in Inventories -$39.1M $11.2M $8.5M $10.5M $8.5M
Cash From Operations $69.5M $79.5M $107.4M $101M $81.5M
 
Capital Expenditures $8M $8.3M $11.9M $10.6M $11.2M
Cash Acquisitions -- -- $430K $68.5M $353.4M
Cash From Investing -$8.3M -$7.3M -$9.1M -$77.3M -$363.6M
 
Dividends Paid (Ex Special Dividend) -- $3M $3.6M $4.9M $6.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$30K $230.9M $174.7M -- --
Long-Term Debt Repaid -- -$280.4M -$244.3M $382K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$63.8M -$282K -$1M -$1.2M --
Cash From Financing -$63.8M -$52.8M -$74.3M -$5.7M $246.9M
 
Beginning Cash (CF) $44.5M $60.6M $82.8M $253.7M $218.2M
Foreign Exchange Rate Adjustment -- -$12.2M -$15.6M $7.1M -$4.8M
Additions / Reductions -$2.7M $7.2M $8.4M $25.2M -$40M
Ending Cash (CF) $41.5M $55.6M $75.6M $286M $173.4M
 
Levered Free Cash Flow $61.5M $71.2M $95.5M $90.4M $70.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- $206.3M $221.8M $267.3M $249.4M
Depreciation & Amoritzation -- $67.3M $74.4M $68M $75.5M
Stock-Based Compensation $5M $10.8M $14.6M $19.4M $17.8M
Change in Accounts Receivable -- -$20.4M -$16M -$29.9M -$16.2M
Change in Inventories -- -$66.7M $28.5M $2.5M -$19.8M
Cash From Operations -- $181.6M $299.5M $350.9M $290.4M
 
Capital Expenditures $18.9M $22M $47.1M $46.4M $52.4M
Cash Acquisitions -$4.9M -- $167.7M $86.5M $506.8M
Cash From Investing -- -$30.3M -$209.1M -$134.1M -$553.5M
 
Dividends Paid (Ex Special Dividend) -- -$3M $12.7M $15.8M $20.7M
Special Dividend Paid
Long-Term Debt Issued -- $1.5B $764.7M $1B --
Long-Term Debt Repaid -- -$360M -$810.4M -$1B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$1.3B -$3.5M -$20.7M --
Cash From Financing -- -$118.5M -$62M -$37M $218.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $32.8M $22.2M $170.8M -$35.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $142.8M $252.4M $304.5M $238M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $198.1M $165.7M $159.6M $215.8M $194.5M
Depreciation & Amoritzation $57.3M $48.7M $57.1M $50M $58.7M
Stock-Based Compensation $5M $9.5M $11.2M $14.5M $12.5M
Change in Accounts Receivable -$54.8M -$7.4M -$15.2M -$39.1M -$50.4M
Change in Inventories -$105.4M -$54.8M -$16.2M -$31.7M -$28.9M
Cash From Operations $192.1M $122.9M $208.1M $228.5M $163.5M
 
Capital Expenditures $18.9M $22M $28.9M $27.1M $27.7M
Cash Acquisitions -$4.9M -- $18.7M $86.5M $439.7M
Cash From Investing -$22.7M -$17.7M -$42.4M -$114.2M -$462.1M
 
Dividends Paid (Ex Special Dividend) -- $3M $9.7M $12.1M $15.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $244K $1.5B $454.7M $905M $8.7M
Long-Term Debt Repaid -- -$360M -$584.9M -$834.1M -$5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$176M -$1.2B -$2.3M -$18.2M -$13.6M
Cash From Financing -$175.7M -$72.7M -$142.2M $40.6M $227.3M
 
Beginning Cash (CF) $138.9M $170.7M $239.3M $558.6M $767.8M
Foreign Exchange Rate Adjustment -- -$13.2M -$12.7M -$3.2M $40.1M
Additions / Reductions -$6.3M $19.4M $10.8M $151.7M -$31.1M
Ending Cash (CF) $131.2M $177M $237.4M $707.1M $776.8M
 
Levered Free Cash Flow $173.2M $100.9M $179.2M $201.5M $135.9M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 59.64% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 9.18% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 5.19% over the past day.

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

Show me the best stock