Financhill
Sell
41

IESFY Quote, Financials, Valuation and Earnings

Last price:
$160.94
Seasonality move :
2.61%
Day range:
$160.94 - $160.94
52-week range:
$91.64 - $200.00
Dividend yield:
3.88%
P/E ratio:
12.27x
P/S ratio:
1.90x
P/B ratio:
1.57x
Volume:
1
Avg. volume:
2
1-year change:
66.64%
Market cap:
$7.1B
Revenue:
$3.7B
EPS (TTM):
$13.11
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.5B $3B $3.1B $3.3B $3.7B
Revenue Growth (YoY) -0.58% 20.31% 5.71% 4.51% 11.84%
 
Cost of Revenues $1.1B $1.2B $1.4B $1.3B $1.7B
Gross Profit $1.4B $1.8B $1.8B $1.9B $2B
Gross Profit Margin 56.66% 60.15% 56.84% 59.03% 54.23%
 
R&D Expenses $4.6M $5.4M $14.2M $19M $29.9M
Selling, General & Admin $196.5M $195.3M $202.6M $258.2M $321.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$112.2M $158.5M $181.9M $243.9M $91M
Operating Income $1.5B $1.6B $1.6B $1.7B $1.9B
 
Net Interest Expenses $343.2M $553.2M $501.8M $558.2M $552.7M
EBT. Incl. Unusual Items $1.2B $1B $977.7M $1.1B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $290.6M $295.1M $236M $261.1M $340.1M
Net Income to Company -- -- $517M $570.3M $688.9M
 
Minority Interest in Earnings $461.3M $410.6M $345.8M $424.6M $521M
Net Income to Common Excl Extra Items $1B $854.9M $862.8M $994.9M $1.2B
 
Basic EPS (Cont. Ops) $12.57 $10.03 $11.67 $12.87 $15.55
Diluted EPS (Cont. Ops) $12.57 $10.03 $11.67 $12.87 $15.55
Weighted Average Basic Share $44.3M $44.3M $44.3M $44.3M $44.3M
Weighted Average Diluted Share $44.3M $44.3M $44.3M $44.3M $44.3M
 
EBITDA $1.7B $1.9B $1.8B $1.9B $2.1B
EBIT $1.5B $1.6B $1.6B $1.7B $1.9B
 
Revenue (Reported) $2.5B $3B $3.1B $3.3B $3.7B
Operating Income (Reported) $1.5B $1.6B $1.6B $1.7B $1.9B
Operating Income (Adjusted) $1.5B $1.6B $1.6B $1.7B $1.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $747.2M $811.1M $779.8M $859.3M $1B
Revenue Growth (YoY) 17.87% 8.54% -3.85% 10.19% 17.42%
 
Cost of Revenues $274.7M $339.3M $323.2M $387.9M $457.7M
Gross Profit $472.5M $471.7M $456.6M $471.4M $551.2M
Gross Profit Margin 63.23% 58.16% 58.55% 54.86% 54.63%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $55.1M $57.4M $62.1M $82M $88M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $55.1M $57.4M $58.4M -$132.5M $51.1M
Operating Income $417.4M $414.3M $398.2M $603.9M $500.1M
 
Net Interest Expenses $220.6M $127.3M $140.3M $137.1M $167.5M
EBT. Incl. Unusual Items $195.3M $271.8M $284.3M $538.7M $369.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $91.7M $79.8M $76.8M $154.6M $88.4M
Net Income to Company -- -- $130.2M $218.6M $179.9M
 
Minority Interest in Earnings $102.1M $74.2M $91.1M $180M $137.9M
Net Income to Common Excl Extra Items $133.6M $226.5M $217.6M $397.5M $312.7M
 
Basic EPS (Cont. Ops) $0.71 $3.44 $2.86 $4.91 $3.95
Diluted EPS (Cont. Ops) $0.71 $3.44 $2.86 $4.91 $3.95
Weighted Average Basic Share $44.3M $44.3M $44.3M $44.3M $44.3M
Weighted Average Diluted Share $44.3M $44.3M $44.3M $44.3M $44.3M
 
EBITDA $477.8M -- $462M $666.5M $567.8M
EBIT $417.4M $414.3M $398.2M $603.9M $500.1M
 
Revenue (Reported) $747.2M $811.1M $779.8M $859.3M $1B
Operating Income (Reported) $417.4M $414.3M $398.2M $603.9M $500.1M
Operating Income (Adjusted) $417.4M $414.3M $398.2M $603.9M $500.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.9B $3.1B $3.2B $3.5B $3.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1.3B $1.3B $1.6B $1.8B
Gross Profit $1.8B $1.9B $1.9B $2B $2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $200M $207.3M $223.8M $290.1M $363.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $194.5M $207.3M $220.2M $73.2M $315.6M
Operating Income $1.6B $1.6B $1.6B $1.9B $1.6B
 
Net Interest Expenses $569.6M $638.7M $539.1M $564.1M $583.1M
EBT. Incl. Unusual Items $1B $1B $1.1B $1.4B $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $292.3M $216.4M $257M $367.3M $251.4M
Net Income to Company -- -- -- $669.4M $582.9M
 
Minority Interest in Earnings $428.8M $399.4M $396.4M $488.2M $395.3M
Net Income to Common Excl Extra Items $898.5M $948.7M $943.8M $1.2B $976.4M
 
Basic EPS (Cont. Ops) $10.60 $12.40 $12.35 $15.02 $13.11
Diluted EPS (Cont. Ops) $10.60 $12.40 $12.35 $15.02 $13.11
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.8B -- -- $2.2B $1.9B
EBIT $1.6B $1.6B $1.6B $1.9B $1.6B
 
Revenue (Reported) $2.9B $3.1B $3.2B $3.5B $3.8B
Operating Income (Reported) $1.6B $1.6B $1.6B $1.9B $1.6B
Operating Income (Adjusted) $1.6B $1.6B $1.6B $1.9B $1.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.2B $2.3B $2.4B $2.7B $2.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $813.9M $935.4M $946.5M $1.2B $1.3B
Gross Profit $1.4B $1.4B $1.5B $1.5B $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $146.4M $158.7M $179.3M $209.7M $255.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $140.9M $158.7M $175.6M -$7.2M $203.4M
Operating Income $1.2B $1.3B $1.3B $1.5B $1.2B
 
Net Interest Expenses $448.4M $469.5M $414.6M $413.6M $443.6M
EBT. Incl. Unusual Items $774.2M $773.5M $899.6M $1.2B $833.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $251.9M $172.4M $196.1M $301.7M $211.1M
Net Income to Company -- -- $462.4M $563M $452.5M
 
Minority Interest in Earnings $295.6M $285.5M $330.1M $397.3M $272.8M
Net Income to Common Excl Extra Items $628.5M $718.9M $787.5M $956.8M $721.8M
 
Basic EPS (Cont. Ops) $7.51 $9.78 $10.33 $12.63 $10.13
Diluted EPS (Cont. Ops) $7.51 $9.78 $10.33 $12.63 $10.13
Weighted Average Basic Share $132.9M $132.9M $132.9M $132.9M $132.9M
Weighted Average Diluted Share $132.9M $132.9M $132.9M $132.9M $132.9M
 
EBITDA $1.4B -- $1.5B $1.7B $1.4B
EBIT $1.2B $1.3B $1.3B $1.5B $1.2B
 
Revenue (Reported) $2.2B $2.3B $2.4B $2.7B $2.8B
Operating Income (Reported) $1.2B $1.3B $1.3B $1.5B $1.2B
Operating Income (Adjusted) $1.2B $1.3B $1.3B $1.5B $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.4B $1.4B $1.3B $1.5B $1.5B
Short Term Investments $317.3M $201.4M $180.6M $410M $169.8M
Accounts Receivable, Net $1.2B $1.1B $1.4B $1.4B $1.3B
Inventory $29.4M $30.8M $40.7M $58.8M $40.4M
Prepaid Expenses $24.7M -- -- -- --
Other Current Assets $115.3M $80.3M $71.5M $87.1M $57.7M
Total Current Assets $2.8B $2.6B $2.8B $3.2B $3.1B
 
Property Plant And Equipment $3.6B $3.2B $3B $3.7B $3.5B
Long-Term Investments $6.5B $6.7B $7.7B $8.7B $8.2B
Goodwill $320.6M $312.8M $319.4M $352.2M --
Other Intangibles $7.6B $8B $8.8B $9.9B $9.7B
Other Long-Term Assets $56.2M $57.7M $55.5M $84M $78.3M
Total Assets $15.8B $15.2B $16.2B $18.4B $17.5B
 
Accounts Payable $274.9M $219M $334.8M $418.5M $420.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $80.1M $120.8M $118.2M $100.8M $38.1M
Total Current Liabilities $994.9M $1.2B $1.1B $1.4B $1.3B
 
Long-Term Debt $6.2B $6.2B $6.7B $7.4B $7.3B
Capital Leases -- -- -- -- --
Total Liabilities $10B $9.7B $10.1B $11.6B $11.1B
 
Common Stock $10.8M $9.1M $7.6M $9.5M $8.4M
Other Common Equity Adj -- -- -- -- --
Common Equity $3.8B $3.5B $3.8B $4.2B $4.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2B $1.9B $2.3B $2.6B $2.4B
Total Equity $5.9B $5.4B $6.1B $6.8B $6.4B
 
Total Liabilities and Equity $15.8B $15.2B $16.2B $18.4B $17.5B
Cash and Short Terms $1.4B $1.4B $1.3B $1.5B $1.5B
Total Debt $6.6B $6.9B $7.1B $8.1B $7.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2.6B $1.3B $1.5B $1.6B $1.5B
Short Term Investments $1.3B $249.8M $352.3M $519.1M --
Accounts Receivable, Net -- $1.2B $1.4B $1.4B $1.5B
Inventory $30.7M $36.5M $47.9M $41.5M $42.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $121.4M $77.6M $111.2M $67.9M --
Total Current Assets $2.9B $2.7B $3.1B $3.2B $3.3B
 
Property Plant And Equipment $3.3B $3B $3.5B $3.6B $3.9B
Long-Term Investments $7B $7.2B $8.5B $8.8B $9.9B
Goodwill -- -- -- -- --
Other Intangibles $2.5B $8.7B $9.9B $10.3B --
Other Long-Term Assets $64.8M $49.7M $66.7M $88.9M --
Total Assets $16.4B $15.6B $18B $18.4B $19.8B
 
Accounts Payable $357.9M $337.2M $433.9M $338.8M $469.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $84.4M $83.8M $147.6M $79.8M --
Total Current Liabilities $1.6B $1B $1.8B $1.4B $1.2B
 
Long-Term Debt $6.3B $6.5B $6.7B $7.3B $8.3B
Capital Leases -- -- -- -- --
Total Liabilities $10.8B $9.8B $11.2B $11.5B $12.4B
 
Common Stock $9.7M $8M $9.1M $8.8M $9.4M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2B $2.2B $2.7B $2.7B $2.9B
Total Equity $5.6B $5.8B $6.8B $6.9B $7.4B
 
Total Liabilities and Equity $16.4B $15.6B $18B $18.4B $19.8B
Cash and Short Terms $2.6B $1.3B $1.5B $1.6B $1.5B
Total Debt $6.3B $6.5B $6.7B $7.3B $8.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- $517M $570.3M $688.9M
Depreciation & Amoritzation -- -- $236.2M $245M $252M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -$899.1M -$834.2M -$1.3B
Change in Inventories -- -- -$18.2M -$29.2M $12.8M
Cash From Operations $524.3M $794.3M $694M $665.1M $611.5M
 
Capital Expenditures $807M $435.8M $430.2M $483.2M $387.2M
Cash Acquisitions $299.1M $262.9M $77.3M $197K --
Cash From Investing -$1.2B -$458.1M -$479.9M -$512.3M -$175.7M
 
Dividends Paid (Ex Special Dividend) $339M $811.6M $194.7M $446.1M $301.7M
Special Dividend Paid
Long-Term Debt Issued $1.3B $534.7M $1.3B $1.4B $1.1B
Long-Term Debt Repaid -$695.1M -$1.7B -$1.2B -$934M -$615.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$52.5M $2.1B -$4.5M -$15M --
Cash From Financing $231.7M $97.6M -$206.6M -$105.2M -$56.9M
 
Beginning Cash (CF) $1.1B $1.2B $1.1B $1.1B $1.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $350.2M $241.4M $160.3M -$300M $454.5M
Ending Cash (CF) $2.3B $1.2B $1.4B $403.6M $1.9B
 
Levered Free Cash Flow -$282.7M $358.5M $263.8M $181.8M $224.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- $130.2M $218.6M $179.9M
Depreciation & Amoritzation -- -- $63.5M $62.5M $70.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -$138.7M -$469.8M -$432.9M
Change in Inventories -- -- -$14.3M -$608.5K $4.2M
Cash From Operations $13.6M $267.1M $615.9M -$269.8M $199.7M
 
Capital Expenditures $99.5M $203.8M -$290.1M $282.1M $535.1M
Cash Acquisitions -$61.3M -- -- -- --
Cash From Investing $156.9M -$233.8M $163.5M -$282.1M -$535.1M
 
Dividends Paid (Ex Special Dividend) $255.1M $104.6M $28.5M $100.9M $22.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.2B $142.6M $253.5M $31.9M --
Long-Term Debt Repaid -$870.7M -$87.7M -$175.8M -$67.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.6M -- -- -- --
Cash From Financing $132M -$48.3M $28.8M -$137.6M $127.6M
 
Beginning Cash (CF) $1.3B $1.1B $1.1B $1.1B $1.2B
Foreign Exchange Rate Adjustment -$250.9M $74.1M -$101.4M $96.5M -$22.4M
Additions / Reductions $51.6M $59.1M $18.5M -$49.3M $126.2M
Ending Cash (CF) $1.1B $1.2B $1B $1.1B $1.3B
 
Levered Free Cash Flow -$86M $63.3M $906M -$551.9M -$335.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- $669.4M $582.9M
Depreciation & Amoritzation -- -- -- $256.1M $260.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -$1.1B -$1.4B
Change in Inventories -- -- -- $6.7M $5M
Cash From Operations $551.6M $839.6M $550.5M $2.6M -$26M
 
Capital Expenditures $783.9M $884M $437.3M $1.8B $1.5B
Cash Acquisitions $404M $2.7M $78.4M $196.5K --
Cash From Investing -$855M -$628.3M -$384.1M -$1.7B -$1.2B
 
Dividends Paid (Ex Special Dividend) $643.8M $456.5M $449.3M $638M $514.5M
Special Dividend Paid
Long-Term Debt Issued $2.8B -$475.5M $971.3M $1.5B --
Long-Term Debt Repaid -- -$1.5B -$670.8M -$1B --
Repurchase of Common Stock -$13.6K -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $230M -$346.9M -$210.2M -$185.9M -$115.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $369.3M $7.4M -$99.5M -$13.1M $29.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$232.4M -$44.5M $113.2M -$1.7B -$1.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- $462.4M $563M $452.5M
Depreciation & Amoritzation -- -- $178.9M $190.6M $197.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -$606.8M -$834.4M -$942.3M
Change in Inventories -- -- -$22.6M $13.3M $5.3M
Cash From Operations $538.6M $575.4M $422.6M $224M $165.1M
 
Capital Expenditures $299.9M $508.3M $300.3M $946.4M $1.2B
Cash Acquisitions $263M -- -- -- --
Cash From Investing -$260.1M -$425.5M -$323.2M -$946.4M -$1.2B
 
Dividends Paid (Ex Special Dividend) $505.4M $141.5M $353.3M $415M $421.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2B $997.2M $703.8M $770.8M $453.4M
Long-Term Debt Repaid -$1.2B -$997.4M -$458M -$571M -$455.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$7.3M -- -- -- --
Cash From Financing $301.1M -$144.5M -$145.4M -$226.4M -$284.5M
 
Beginning Cash (CF) $3.5B $3.5B $3.6B $3.5B $3.3B
Foreign Exchange Rate Adjustment -$263.2M $74.4M -$136.1M $112.2M -$2M
Additions / Reductions $316.4M $79.8M -$182.1M $103.9M -$324.4M
Ending Cash (CF) $3.6B $3.7B $3.3B $3.7B $3B
 
Levered Free Cash Flow $238.8M $67.2M $122.3M -$722.4M -$1B

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
72
GLTO alert for Dec 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock