Financhill
Sell
36

IDEXY Quote, Financials, Valuation and Earnings

Last price:
$25.44
Seasonality move :
0.81%
Day range:
$25.21 - $25.48
52-week range:
$20.66 - $30.11
Dividend yield:
3.26%
P/E ratio:
25.42x
P/S ratio:
3.86x
P/B ratio:
8.04x
Volume:
331.9K
Avg. volume:
245.3K
1-year change:
21.78%
Market cap:
$158.4B
Revenue:
$39B
EPS (TTM):
$1.00
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Revenue $31.6B $23.5B $32.6B $34.2B $39B
Revenue Growth (YoY) 2.9% -25.66% 38.8% 4.9% 13.93%
 
Cost of Revenues $13.9B $10.4B $14B $14.7B $16.5B
Gross Profit $17.7B $13.1B $18.6B $19.5B $22.5B
Gross Profit Margin 55.88% 55.82% 57.06% 56.98% 57.76%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.4B $2.8B $610.4M $3.3B $3.7B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $12.3B $11.4B $13.6B $13.3B $15B
Operating Income $5.3B $1.7B $5B $6.2B $7.5B
 
Net Interest Expenses $139.6M $140.4M $128.2M $61.9M --
EBT. Incl. Unusual Items $5.2B $1.6B $4.9B $5.6B $7.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2B $341.9M $1.1B $1.3B $1.6B
Net Income to Company $5.2B $1.6B $4.9B $5.6B $7.4B
 
Minority Interest in Earnings -$8.9M $2.3M -$8.2M -$17.8M -$15.2M
Net Income to Common Excl Extra Items $4.1B $1.3B $3.8B $4.3B $5.8B
 
Basic EPS (Cont. Ops) $0.65 $0.20 $0.61 $0.70 $0.94
Diluted EPS (Cont. Ops) $0.65 $0.20 $0.61 $0.70 $0.94
Weighted Average Basic Share $6.2B $6.2B $6.2B $6.2B $6.2B
Weighted Average Diluted Share $6.2B $6.2B $6.2B $6.2B $6.2B
 
EBITDA $8.6B $5.3B $8.5B $8.7B $10.9B
EBIT $5.4B $1.8B $5.1B $5.8B $7.7B
 
Revenue (Reported) $31.6B $23.5B $32.6B $34.2B $39B
Operating Income (Reported) $5.3B $1.7B $5B $6.2B $7.5B
Operating Income (Adjusted) $5.4B $1.8B $5.1B $5.8B $7.7B
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $7.1B $8.7B $8.2B $9.4B $10.3B
Revenue Growth (YoY) -7.83% 21.22% -5.52% 14.81% 9.8%
 
Cost of Revenues $2.8B $3.4B $3.3B $3.6B $4B
Gross Profit $4.3B $5.3B $4.9B $5.8B $6.3B
Gross Profit Margin 60.48% 60.92% 60.15% 61.68% 61.45%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3B $3.4B $3.2B $3.6B $4B
Operating Income $1.3B $1.9B $1.7B $2.2B $2.3B
 
Net Interest Expenses $36.6M $31.6M $14.9M -- --
EBT. Incl. Unusual Items $1.3B $1.9B $1.7B $2.1B $2.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $298.4M $418.1M $386.4M $420.1M $523.2M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -$4.7M -$5M -$5.4M -$2.2M
Net Income to Common Excl Extra Items $1B $1.4B $1.3B $1.7B $1.9B
 
Basic EPS (Cont. Ops) $0.16 $0.23 $0.21 $0.27 $0.30
Diluted EPS (Cont. Ops) $0.16 $0.23 $0.21 $0.27 $0.30
Weighted Average Basic Share $6.2B $6.2B $6.2B $6.2B $6.2B
Weighted Average Diluted Share $6.2B $6.2B $6.2B $6.2B $6.2B
 
EBITDA $2.2B $2.7B $2.4B $3B $3.3B
EBIT $1.4B $1.9B $1.7B $2.2B $2.4B
 
Revenue (Reported) $7.1B $8.7B $8.2B $9.4B $10.3B
Operating Income (Reported) $1.3B $1.9B $1.7B $2.2B $2.3B
Operating Income (Adjusted) $1.4B $1.9B $1.7B $2.2B $2.4B
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $25.4B $30.6B $33.6B $37.7B $41.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.4B $13.2B $14.5B $16B $17.3B
Gross Profit $14.1B $17.4B $19.1B $21.7B $23.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $11.6B $12.9B $13.7B $14.3B $15.7B
Operating Income $2.5B $4.6B $5.5B $7.4B $8B
 
Net Interest Expenses $119.7M $136.2M $94.9M -- --
EBT. Incl. Unusual Items $2.4B $4.5B $5.3B $7.1B $8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $547.1M $993.4M $1.2B $1.5B $1.8B
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $1.1M -$7.1M -$18.1M -$15.1M -$14.1M
Net Income to Common Excl Extra Items $1.8B $3.5B $4.1B $5.5B $6.2B
 
Basic EPS (Cont. Ops) $0.29 $0.56 $0.65 $0.89 $1.00
Diluted EPS (Cont. Ops) $0.29 $0.56 $0.65 $0.89 $1.00
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $6B $7.8B $8.5B $10.3B $11.6B
EBIT $2.6B $4.6B $5.4B $7.3B $8.4B
 
Revenue (Reported) $25.4B $30.6B $33.6B $37.7B $41.1B
Operating Income (Reported) $2.5B $4.6B $5.5B $7.4B $8B
Operating Income (Adjusted) $2.6B $4.6B $5.4B $7.3B $8.4B
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $16.1B $23B $24.1B $27.7B $29.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.7B $9.4B $10B $11.3B $12.1B
Gross Profit $9.3B $13.6B $14.1B $16.4B $17.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $8.2B $9.7B $9.8B $10.8B $11.5B
Operating Income $1.1B $3.9B $4.4B $5.6B $6.2B
 
Net Interest Expenses $104.2M $100M $66.6M -- --
EBT. Incl. Unusual Items $1B $3.8B $4.2B $5.7B $6.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $228.8M $862M $960.1M $1.2B $1.4B
Net Income to Company -$294.7M $2B $2.4B $3.6B $3.9B
 
Minority Interest in Earnings $3.4M -$5.9M -$15.8M -$13M -$11.9M
Net Income to Common Excl Extra Items $813.1M $3B $3.2B $4.4B $4.8B
 
Basic EPS (Cont. Ops) $0.13 $0.48 $0.52 $0.71 $0.78
Diluted EPS (Cont. Ops) $0.13 $0.48 $0.52 $0.71 $0.78
Weighted Average Basic Share $18.7B $18.7B $18.7B $18.7B $18.7B
Weighted Average Diluted Share $18.7B $18.7B $18.7B $18.7B $18.7B
 
EBITDA $3.8B $6.5B $6.5B $8.2B $8.9B
EBIT $1.1B $3.9B $4.3B $5.8B $6.4B
 
Revenue (Reported) $16.1B $23B $24.1B $27.7B $29.8B
Operating Income (Reported) $1.1B $3.9B $4.4B $5.6B $6.2B
Operating Income (Adjusted) $1.1B $3.9B $4.3B $5.8B $6.4B
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Cash and Equivalents $5.3B $9B $7.8B $6B $7.6B
Short Term Investments $3.7B $213.6M $2.6B $4.9B $4.8B
Accounts Receivable, Net $549.2M $524.3M $567.6M $640.2M $674.4M
Inventory $2.5B $2.8B $3.4B $3.5B $3.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $86M $105.6M $91.4M $92.2M $108.4M
Total Current Assets $12.6B $13.3B $15.2B $15.9B $17.4B
 
Property Plant And Equipment $15.9B $15.6B $14.2B $13.6B $14.6B
Long-Term Investments -- -- -- -- --
Goodwill $228.3M $243.9M $225.3M $209.4M $213.6M
Other Intangibles $453.3M $538.8M $656.8M $878.9M $1.3B
Other Long-Term Assets $84.9M $63.1M $58M $43.4M $47.7M
Total Assets $31.3B $32.1B $32.3B $32.5B $35.5B
 
Accounts Payable $4.4B $4.2B $5.2B $4.9B $5.5B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.8B $1.9B $1.7B $1.6B $1.5B
Other Current Liabilities -- $1.2M $1.1M -- --
Total Current Liabilities $8.1B $7.7B $9B $8.8B $9.7B
 
Long-Term Debt $6.6M $3.6M $1.1M -- --
Capital Leases -- -- -- -- --
Total Liabilities $14.8B $14.4B $14.7B $14.1B $15.2B
 
Common Stock $103.7M $114.1M $104.8M $102M $101.9M
Other Common Equity Adj -- -- -- -- --
Common Equity $16.4B $17.6B $17.5B $18.5B $20.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $39.7M $36.4M $29M $27.1M $32.5M
Total Equity $16.5B $17.7B $17.6B $18.5B $20.2B
 
Total Liabilities and Equity $31.3B $32.1B $32.3B $32.5B $35.5B
Cash and Short Terms $8.9B $9.2B $10.5B $10.9B $12.4B
Total Debt $41.9M $17M $40.1M $14.1M $17.3M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Cash and Equivalents $8.3B $10.1B $6.5B $8.4B $9B
Short Term Investments $1.4B $987.3M $3.5B $3.8B $3.9B
Accounts Receivable, Net $919M $1B $973.5M $1.3B $1.3B
Inventory $3.6B $4.2B $4.6B $4.7B $4.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $464.8M $326.8M $397.2M $492.5M $882.8M
Total Current Assets $14.6B $16.6B $16B $18.6B $19.7B
 
Property Plant And Equipment $15.4B $14.7B $12.9B $13.9B $15.8B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.1B $2B $1.7B $1.7B $1.5B
Total Assets $33.1B $34.5B $31.8B $36.2B $39.2B
 
Accounts Payable $8B $9.4B $9.2B $10.9B $12.4B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.8B $1.8B $1.6B $1.6B $1.6B
Other Current Liabilities $40.9M $23.1M $21.9M $23.4M $52.1M
Total Current Liabilities $9.9B $11.2B $10.8B $12.5B $14.1B
 
Long-Term Debt $3.5M $1.2M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $16.6B $17.2B $15.8B $17.7B $19.5B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $35M $34.6M $29.9M $30.8M --
Total Equity $16.5B $17.3B $16B $18.5B $19.7B
 
Total Liabilities and Equity $33.1B $34.5B $31.8B $36.2B $39.2B
Cash and Short Terms $9.7B $11.1B $10B $12.2B $12.9B
Total Debt $12.8M $6.9M $16.9M $14.9M $14.1M
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Net Income to Stockholders $5.2B $1.6B $4.9B $5.6B $7.4B
Depreciation & Amoritzation $3.2B $3.5B $3.3B $2.9B $3.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$11.2M $39.1M -$181.1M -$60.9M -$369.6M
Change in Inventories $224.5M $107M -$892.7M -$202.6M $140.9M
Cash From Operations $7.7B $3.5B $7.9B $7B $9.4B
 
Capital Expenditures $1.3B $815M $1.3B $1.5B $2B
Cash Acquisitions -- -$5.8M -- -- --
Cash From Investing -$2.7B $2.9B -$3.8B -$3.7B -$1.9B
 
Dividends Paid (Ex Special Dividend) -$3.1B -$1.3B -$2.6B -$3.1B -$4.1B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $4.3M
Long-Term Debt Repaid -$3.4M -$6.9M -$5.9M -$1M -$1.1M
Repurchase of Common Stock -- -- -$83.5M -$64M --
Other Financing Activities -- -- -- -- $1.1M
Cash From Financing -$5.2B -$3.2B -$4.6B -$4.8B -$5.9B
 
Beginning Cash (CF) $5.4B $5.5B $8.7B $7.4B $6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$118.4M $3.2B -$479.8M -$1.5B $1.6B
Ending Cash (CF) $5.3B $8.5B $8.3B $5.8B $7.6B
 
Levered Free Cash Flow $6.4B $2.7B $6.6B $5.5B $7.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- $202.7K -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $460.5M $487.3M $702.3M $883M $1.4B
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -$1.3B -$1.5B -$2B -$2.6B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$294.7M $2B $2.4B $3.6B $3.9B
Depreciation & Amoritzation $1.9B $1.7B $1.4B $1.6B $1.6B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -$289.3M -$111.8M -$313.6M -$207.6M
Change in Inventories -- -$246.1M -$618.7M -$292.9M -$460.6M
Cash From Operations -$392.3M $3.4B $2.9B $4.4B $4.4B
 
Capital Expenditures $460.5M $487.3M $702.3M $883M $1.4B
Cash Acquisitions -- -- -- -- --
Cash From Investing $562.4M -$751.4M -$2B $374.8M -$2B
 
Dividends Paid (Ex Special Dividend) -- -$1.3B -$1.5B -$2B -$2.6B
Special Dividend Paid -- $202.7K -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$4.8M -$1M -- --
Repurchase of Common Stock -- -$85.2M -$63.7M -- --
Other Financing Activities -$850.6M -- $1M -- --
Cash From Financing -$850.6M -$2.4B -$2.4B -$3B -$3.5B
 
Beginning Cash (CF) $5.4B $8.9B $7.3B $6.1B $7.6B
Foreign Exchange Rate Adjustment -$140.3M $19.2M $56.4M -$31.7M -$22.7M
Additions / Reductions -$680.5M $237.7M -$1.5B $1.8B -$1.1B
Ending Cash (CF) $4.5B $9.1B $5.9B $7.8B $6.4B
 
Levered Free Cash Flow -$852.8M $2.9B $2.2B $3.5B $3B

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

GET BETTER TRADE IDEAS

Popular

Why Is AT&T Stock Dropping?
Why Is AT&T Stock Dropping?

The telecommunications giant AT&T Inc. (NYSE:T) has perhaps surprisingly eclipsed…

Is American Express Stock Going Lower?
Is American Express Stock Going Lower?

American Express Company (NYSE:AXP) has long been a Buffett favorite…

Cigna vs Costco Stock: Which Is Best?
Cigna vs Costco Stock: Which Is Best?

Cigna and Costco don’t usually go hand in hand but…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 38x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 115x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
45
QMCO alert for Jan 18

Quantum [QMCO] is down 15.61% over the past day.

Buy
51
QRVO alert for Jan 18

Qorvo [QRVO] is up 14.47% over the past day.

Sell
31
ATEX alert for Jan 18

Anterix [ATEX] is up 11.14% over the past day.

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

Show me the best stock