Financhill
Buy
62

ICL Quote, Financials, Valuation and Earnings

Last price:
$5.44
Seasonality move :
3.86%
Day range:
$5.30 - $5.46
52-week range:
$4.85 - $7.35
Dividend yield:
3.23%
P/E ratio:
18.83x
P/S ratio:
0.98x
P/B ratio:
1.13x
Volume:
2.2M
Avg. volume:
1.2M
1-year change:
-11.22%
Market cap:
$6.9B
Revenue:
$6.8B
EPS (TTM):
$0.29
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5B $7B $10B $7.5B $6.8B
Revenue Growth (YoY) -4.33% 37.91% 44% -24.75% -9.22%
 
Cost of Revenues $3.7B $4.4B $5.1B $5B $4.7B
Gross Profit $1.3B $2.5B $4.9B $2.5B $2.1B
Gross Profit Margin 26.45% 36.23% 49.3% 33.71% 31.31%
 
R&D Expenses $54M $64M $68M $71M $69M
Selling, General & Admin $998M $1.3B $1.5B $1.4B $1.4B
Other Inc / (Exp) -$112M $16M $13M -$99M -$15M
Operating Expenses $979M $1.3B $1.5B $1.3B $1.4B
Operating Income $355M $1.2B $3.5B $1.2B $778M
 
Net Interest Expenses $100M $114M $145M $167M $151M
EBT. Incl. Unusual Items $44M $1.1B $3.4B $973M $635M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $25M $260M $1.2B $287M $172M
Net Income to Company $24M $832M $2.2B $687M $464M
 
Minority Interest in Earnings $13M $49M $60M $40M $57M
Net Income to Common Excl Extra Items $24M $832M $2.2B $687M $464M
 
Basic EPS (Cont. Ops) $0.01 $0.61 $1.68 $0.50 $0.32
Diluted EPS (Cont. Ops) $0.01 $0.61 $1.67 $0.50 $0.32
Weighted Average Basic Share $1.3B $1.3B $1.3B $1.3B $1.3B
Weighted Average Diluted Share $1.3B $1.3B $1.3B $1.3B $1.3B
 
EBITDA $927M $1.7B $4B $1.8B $1.4B
EBIT $355M $1.2B $3.5B $1.2B $778M
 
Revenue (Reported) $5B $7B $10B $7.5B $6.8B
Operating Income (Reported) $355M $1.2B $3.5B $1.2B $778M
Operating Income (Adjusted) $355M $1.2B $3.5B $1.2B $778M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.8B $2.5B $1.9B $1.8B $1.9B
Revenue Growth (YoY) 48.67% 40.73% -26.08% -5.85% 5.71%
 
Cost of Revenues $1.1B $1.2B $1.3B $1.2B $1.2B
Gross Profit $689M $1.3B $586M $596M $604M
Gross Profit Margin 38.49% 52.2% 31.47% 34% 32.6%
 
R&D Expenses $16M $18M $17M $19M $16M
Selling, General & Admin $357M $370M $330M $343M $363M
Other Inc / (Exp) $5M -- -$12M -$19M --
Operating Expenses $373M $388M $347M $362M $379M
Operating Income $316M $927M $239M $234M $225M
 
Net Interest Expenses $54M $57M $79M $46M $45M
EBT. Incl. Unusual Items $287M $911M $185M $175M $186M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $45M $276M $43M $49M $57M
Net Income to Company $245M $606M $130.4M $127.6M $143.6M
 
Minority Interest in Earnings $17M $2M $5M $14M $14M
Net Income to Common Excl Extra Items $242M $635M $142M $127M $129M
 
Basic EPS (Cont. Ops) $0.18 $0.49 $0.11 $0.09 $0.09
Diluted EPS (Cont. Ops) $0.17 $0.49 $0.11 $0.09 $0.09
Weighted Average Basic Share $1.3B $1.3B $1.3B $1.3B $1.3B
Weighted Average Diluted Share $1.3B $1.3B $1.3B $1.3B $1.3B
 
EBITDA $439M $1B $358M $374M $382M
EBIT $316M $927M $239M $234M $225M
 
Revenue (Reported) $1.8B $2.5B $1.9B $1.8B $1.9B
Operating Income (Reported) $316M $927M $239M $234M $225M
Operating Income (Adjusted) $316M $927M $239M $234M $225M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6.2B $10B $7.9B $6.9B $7.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.1B $5B $4.9B $4.6B $4.8B
Gross Profit $2.2B $5B $3B $2.3B $2.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $62M $72M $69M $67M $72M
Selling, General & Admin $1.2B $1.5B $1.4B $1.4B $1.4B
Other Inc / (Exp) $134M $14M -$37M -$48M --
Operating Expenses $1.3B $1.6B $1.4B $1.4B $1.5B
Operating Income $875M $3.4B $1.6B $833M $778M
 
Net Interest Expenses $301M $362M $320M $169M $276M
EBT. Incl. Unusual Items $758M $3.3B $1.4B $637M $616M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $156M $1.2B $412M $172M $192M
Net Income to Company $609M $2.1B $900.5M $460.4M $441.1M
 
Minority Interest in Earnings $39M $64M $34M $63M $55M
Net Income to Common Excl Extra Items $604M $2.2B $945M $467M $424M
 
Basic EPS (Cont. Ops) $0.44 $1.64 $0.71 $0.31 $0.29
Diluted EPS (Cont. Ops) $0.44 $1.64 $0.71 $0.31 $0.29
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.4B $3.9B $2.1B $1.4B $1.4B
EBIT $875M $3.4B $1.6B $833M $778M
 
Revenue (Reported) $6.2B $10B $7.9B $6.9B $7.1B
Operating Income (Reported) $875M $3.4B $1.6B $833M $778M
Operating Income (Adjusted) $875M $3.4B $1.6B $833M $778M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.9B $7.9B $5.8B $5.2B $5.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.2B $3.8B $3.7B $3.5B $3.7B
Gross Profit $1.8B $4.1B $2.1B $1.7B $1.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $45M $53M $54M $50M $53M
Selling, General & Admin $961M $1.1B $996M $1B $1.1B
Other Inc / (Exp) $2M -- -$38M -$18M -$8M
Operating Expenses $1B $1.2B $1.1B $1.1B $1.1B
Operating Income $748M $2.9B $1.1B $647M $611M
 
Net Interest Expenses $178M $262M $255M $165M $205M
EBT. Incl. Unusual Items $665M $2.9B $857M $521M $502M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $132M $1B $254M $139M $159M
Net Income to Company $537.5M $1.8B $584M $381.5M $358.7M
 
Minority Interest in Earnings $34M $49M $23M $46M $44M
Net Income to Common Excl Extra Items $534M $1.9B $603M $383M $343M
 
Basic EPS (Cont. Ops) $0.39 $1.42 $0.45 $0.26 $0.23
Diluted EPS (Cont. Ops) $0.39 $1.42 $0.45 $0.26 $0.23
Weighted Average Basic Share $3.8B $3.9B $3.9B $3.9B $3.9B
Weighted Average Diluted Share $3.9B $3.9B $3.9B $3.9B $3.9B
 
EBITDA $1.1B $3.3B $1.5B $1.1B $1.1B
EBIT $748M $2.9B $1.1B $647M $611M
 
Revenue (Reported) $4.9B $7.9B $5.8B $5.2B $5.5B
Operating Income (Reported) $748M $2.9B $1.1B $647M $611M
Operating Income (Adjusted) $748M $2.9B $1.1B $647M $611M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $314M $564M $508M $592M $442M
Short Term Investments $219M $91M $91M $172M $115M
Accounts Receivable, Net $883M $1.4B $1.6B $1.4B $1.3B
Inventory $1.3B $1.6B $2.1B $1.7B $1.6B
Prepaid Expenses $50M $51M $70M $35M $41M
Other Current Assets -- -- -- -- --
Total Current Assets $2.8B $3.9B $4.5B $4B $3.6B
 
Property Plant And Equipment $5.6B $5.8B $6B $6.3B $6.5B
Long-Term Investments $225M $123M $44M $12M $15M
Goodwill $320M $502M $507M $530M $543M
Other Intangibles $350M $365M $345M $343M $326M
Other Long-Term Assets $160M $165M $81M $104M $104M
Total Assets $9.7B $11.1B $11.8B $11.6B $11.3B
 
Accounts Payable $740M $1.1B $1B $912M $1B
Accrued Expenses $76M $75M $98M $91M $88M
Current Portion Of Long-Term Debt $615M $514M $444M $503M $30M
Current Portion Of Capital Lease Obligations $64M $63M $68M $72M $78M
Other Current Liabilities $127M $104M $155M $108M $97M
Total Current Liabilities $2.2B $2.6B $2.6B $2.6B $2.3B
 
Long-Term Debt $2.1B $2.4B $2.3B $1.8B $1.9B
Capital Leases -- -- -- -- --
Total Liabilities $5.6B $6.3B $6B $5.6B $5.3B
 
Common Stock $546M $548M $549M $549M $549M
Other Common Equity Adj $22M $138M $127M $147M $159M
Common Equity $3.9B $4.5B $5.5B $5.8B $5.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $158M $209M $249M $269M $263M
Total Equity $4.1B $4.7B $5.7B $6B $6B
 
Total Liabilities and Equity $9.7B $11.1B $11.8B $11.6B $11.3B
Cash and Short Terms $314M $564M $508M $592M $442M
Total Debt $2.2B $2.7B $2.5B $2.4B $2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $492M $590M $469M $503M $476M
Short Term Investments $191M $92M $162M $110M --
Accounts Receivable, Net $1.2B $1.7B $1.4B $1.4B $1.4B
Inventory $1.4B $2B $1.7B $1.6B $1.8B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $3.5B $4.6B $3.9B $3.8B $4B
 
Property Plant And Equipment $5.6B $5.8B $6.1B $6.4B $6.8B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $395M $252M $217M $255M --
Total Assets $10.6B $11.6B $11.3B $11.6B $12.3B
 
Accounts Payable $885M $1.1B $814M $921M $1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.3B $2.6B $2.3B $2.5B $2.8B
 
Long-Term Debt $2.4B $2.3B $2B $1.8B $1.9B
Capital Leases -- -- -- -- --
Total Liabilities $6.1B $6.1B $5.4B $5.4B $5.9B
 
Common Stock $547M $549M $549M $549M $549M
Other Common Equity Adj $143M $116M $135M $142M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $194M $233M $244M $262M $247M
Total Equity $4.5B $5.5B $5.9B $6.1B $6.4B
 
Total Liabilities and Equity $10.6B $11.6B $11.3B $11.6B $12.3B
Cash and Short Terms $492M $590M $469M $503M $476M
Total Debt $2.4B $2.3B $2B $1.8B $1.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $24M $832M $2.2B $687M $464M
Depreciation & Amoritzation $489M $490M $498M $536M $596M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$84M -$417M -$261M $278M $65M
Change in Inventories $54M -$267M -$527M $465M -$7M
Cash From Operations $811M $1.1B $2B $1.6B $1.4B
 
Capital Expenditures $626M $611M $747M $780M $713M
Cash Acquisitions $1M $365M $18M -- $74M
Cash From Investing -$590M -$579M -$754M -$863M -$711M
 
Dividends Paid (Ex Special Dividend) $118M $276M $1.2B $489M $308M
Special Dividend Paid
Long-Term Debt Issued $1.2B $1.2B $1B $633M $889M
Long-Term Debt Repaid -$1.2B -$1.2B -$1.2B -$861M -$1.3B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $23M -$20M $20M -$10M -$59M
Cash From Financing -$105M -$244M -$1.3B -$712M -$724M
 
Beginning Cash (CF) $214M $473M $417M $420M $327M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $119M $259M -$56M $3M -$93M
Ending Cash (CF) $336M $749M $337M $406M $213M
 
Levered Free Cash Flow $185M $454M $1.3B $815M $650M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $314.5M $316.5M $78.9M $82.4M --
Depreciation & Amoritzation $135.4M $128.5M $139.5M $158.6M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$197.5M $157.9M $80.4M $133.7M --
Change in Inventories -$160.7M -$66.2M $46.8M -$101.6M --
Cash From Operations $364.9M $439M $396.2M $415.5M --
 
Capital Expenditures $196.9M $200.5M $244.2M $268.7M --
Cash Acquisitions $4.4M -$122.7K -- $2.3M --
Cash From Investing -$32.3M -$195.6M -$253.6M -$274.6M --
 
Dividends Paid (Ex Special Dividend) $112.5M $296.5M $64.1M $125.7M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $113M $311M $149M $278M --
Long-Term Debt Repaid -$265M -$404M -$208M -$384M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2M $1M -$1M -$3M --
Cash From Financing -$158.3M -$335.3M -$35.2M -$186M --
 
Beginning Cash (CF) $473M $417M $420M $327M --
Foreign Exchange Rate Adjustment $3.3M $13.7M $2M -$21M --
Additions / Reductions $177.7M -$78.2M $109.4M -$66.1M --
Ending Cash (CF) $654M $352.6M $531.4M $239.9M --
 
Levered Free Cash Flow $168M $238.5M $152.1M $146.9M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $609M $2.1B $900.5M $460.4M $441.1M
Depreciation & Amoritzation $413.4M $486.4M $506.2M $576.8M $637.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$287.7M -$606.7M $345.8M $11.6M $51.1M
Change in Inventories -$109.9M -$601.9M $335.7M $141.4M -$169.6M
Cash From Operations $1B $1.9B $1.6B $1.3B $1.1B
 
Capital Expenditures $624.4M $715.7M $708.9M $688.4M $866.8M
Cash Acquisitions $343M $21.8M -$122.7K $71.7M $14.8M
Cash From Investing -$739.4M -$562.7M -$774.7M -$689.9M -$895.7M
 
Dividends Paid (Ex Special Dividend) $202.4M $938.7M $704.2M $246.4M $295.1M
Special Dividend Paid
Long-Term Debt Issued $1.2B $847M $795M $760M --
Long-Term Debt Repaid -$1.2B -$1.1B -$1.1B -$1.1B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $9M $17M -$8M -$57M --
Cash From Financing -$193.9M -$1.1B -$987.1M -$573.1M -$265.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $87.3M $201.9M -$184.7M $82.5M -$35.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $380.1M $1.2B $872.9M $655.1M $259.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $852M $2.1B $662.9M $464M $358.7M
Depreciation & Amoritzation $501.8M $479.5M $517.2M $595.9M $478.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$427M -$251.3M $268.2M $65M -$82.6M
Change in Inventories -$273.4M -$507.4M $448.7M -$7M -$68M
Cash From Operations $1.1B $1.9B $1.5B $1.4B $711M
 
Capital Expenditures $625.7M $719.2M $752.6M $712.9M $598.1M
Cash Acquisitions $373.8M $17.3M -- $74M $12.5M
Cash From Investing -$592.9M -$726M -$832.7M -$710.9M -$621.1M
 
Dividends Paid (Ex Special Dividend) $282.6M $1.1B $471.8M $308M $169.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.2B $1B $633M $889M $1B
Long-Term Debt Repaid -$1.2B -$1.2B -$861M -$1.3B -$632M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$20M $20M -$10M -$59M -$44M
Cash From Financing -$249.9M -$1.3B -$687M -$723.9M -$79.5M
 
Beginning Cash (CF) $1.2B $1.8B $1.7B $1.4B $1.3B
Foreign Exchange Rate Adjustment $17.4M -$23.1M -$16.4M -$21M $19.9M
Additions / Reductions $265.2M -$53.9M $2.9M -$93M $30.3M
Ending Cash (CF) $1.5B $1.7B $1.6B $1.3B $1.3B
 
Levered Free Cash Flow $464.9M $1.2B $786.4M $649.9M $112.9M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoundHound AI Stock Go Up?
Why Did SoundHound AI Stock Go Up?

SoundHound AI (NASDAQ:SOUN) has moved higher in recent days, breaking…

Is Goldman Sachs Going to Go Up?
Is Goldman Sachs Going to Go Up?

Shares of financial giant Goldman Sachs (NYSE:GS) have soared by…

How High Will MSTR Stock Go?
How High Will MSTR Stock Go?

After several months of pressure, shares of Bitcoin treasury Strategy…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
59
Is GOOG Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Sell
48
Is GOOGL Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Alerts

Buy
59
RGC alert for Jan 23

Regencell Bioscience Holdings Ltd. [RGC] is down 2.18% over the past day.

Buy
76
HYMC alert for Jan 23

Hycroft Mining Holding Corp. [HYMC] is up 6.98% over the past day.

Sell
24
INSP alert for Jan 23

Inspire Medical Systems, Inc. [INSP] is down 0.01% over the past day.

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

Show me the best stock