Financhill
Buy
60

ISMAY Quote, Financials, Valuation and Earnings

Last price:
$8.55
Seasonality move :
4.56%
Day range:
$8.55 - $8.55
52-week range:
$8.25 - $11.55
Dividend yield:
1.58%
P/E ratio:
11.40x
P/S ratio:
0.59x
P/B ratio:
2.26x
Volume:
--
Avg. volume:
170
1-year change:
3.45%
Market cap:
$3B
Revenue:
$4.7B
EPS (TTM):
$0.75
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $3.6B $3.5B $4B $4.1B $4.7B
Revenue Growth (YoY) -2.13% -3.1% 15.42% 1.25% 15.76%
 
Cost of Revenues $2.3B $2.5B $2.8B $2.7B $3.1B
Gross Profit $1.3B $956.5M $1.2B $1.4B $1.6B
Gross Profit Margin 37.2% 27.52% 30.53% 33.46% 33.82%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $157.9M $113.4M $138.4M $160.9M $199.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.1B $928.9M $928.6M $1B $1.2B
Operating Income $258.1M $27.6M $296.1M $326.9M $385.5M
 
Net Interest Expenses $51.5M $54.4M $53.5M $50.2M $51.2M
EBT. Incl. Unusual Items $198.8M -$82.7M $250.2M $269.7M $328.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $57.6M -$17.1M $77.4M $84.5M $102.7M
Net Income to Company $198.8M -$82.7M $250.2M $269.7M $328.7M
 
Minority Interest in Earnings -$5.3M -$8.8M -$3.2M -$3.9M -$3.2M
Net Income to Common Excl Extra Items $135.9M -$74.4M $169.6M $181.3M $222.7M
 
Basic EPS (Cont. Ops) $0.39 -$0.21 $0.48 $0.51 $0.63
Diluted EPS (Cont. Ops) $0.36 -$0.21 $0.45 $0.48 $0.60
Weighted Average Basic Share $352.6M $352.5M $352.3M $352.6M $352M
Weighted Average Diluted Share $386.8M $386.6M $386.3M $386.4M $377M
 
EBITDA $376M $86.2M $403.2M $410.1M $492.7M
EBIT $235.8M -$39.8M $292.5M $304.8M $385.4M
 
Revenue (Reported) $3.6B $3.5B $4B $4.1B $4.7B
Operating Income (Reported) $258.1M $27.6M $296.1M $326.9M $385.5M
Operating Income (Adjusted) $235.8M -$39.8M $292.5M $304.8M $385.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $782.2M $878.6M $896.1M $1.1B $1.2B
Revenue Growth (YoY) -5.1% 12.33% 1.98% 21.97% 10.27%
 
Cost of Revenues $711.5M $791.6M $786.7M $966.5M $1.1B
Gross Profit $70.7M $87M $109.4M $126.4M $153.8M
Gross Profit Margin 9.05% 9.9% 12.21% 11.57% 12.76%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $33.3M $28.1M $27.5M $29.3M $31.3M
Operating Income $37.4M $59M $81.9M $97.1M $122.4M
 
Net Interest Expenses $12.9M $10.7M $5.4M $9.4M $10.6M
EBT. Incl. Unusual Items $69.7M $92.7M $75M $88M $110.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.2M $21.9M $24.4M $25.8M $32.3M
Net Income to Company $63M $90.6M $69.2M $87.8M $114M
 
Minority Interest in Earnings -$6.5M -$943.3K -$906.6K -$762.2K -$879.9K
Net Income to Common Excl Extra Items $51M $69.9M $49.8M $61.4M $77.1M
 
Basic EPS (Cont. Ops) $0.38 $0.20 $0.14 $0.17 $0.22
Diluted EPS (Cont. Ops) $0.38 $0.20 $0.14 $0.17 $0.22
Weighted Average Basic Share $352.3M $352.3M $352.8M $352.8M $352.7M
Weighted Average Diluted Share $352.3M $352.3M $352.8M $352.8M $352.7M
 
EBITDA $115.9M $131.5M $107.7M $126.5M $153.4M
EBIT $82.6M $103.4M $80.5M $97.1M $122.4M
 
Revenue (Reported) $782.2M $878.6M $896.1M $1.1B $1.2B
Operating Income (Reported) $37.4M $59M $81.9M $97.1M $122.4M
Operating Income (Adjusted) $82.6M $103.4M $80.5M $97.1M $122.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.4B $3.9B $4B $4.5B $5.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2B $2.6B $2.6B $2.8B $3.1B
Gross Profit $1.4B $1.3B $1.5B $1.6B $2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.3B $1.2B $1.1B $1.3B $1.6B
Operating Income $156.6M $163.2M $353.5M $356.5M $453.8M
 
Net Interest Expenses $51.4M $55.8M $41.8M $38.3M $62.9M
EBT. Incl. Unusual Items $52.2M $148.9M $245.3M $309.4M $384.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.7M $49.7M $85.9M $90.3M $116.2M
Net Income to Company $47.2M $149.6M $239.2M $321.1M $386.5M
 
Minority Interest in Earnings -$8.9M -$3.4M -$3.8M -$3.1M -$3.2M
Net Income to Common Excl Extra Items $31.6M $95.9M $155.6M $216M $265M
 
Basic EPS (Cont. Ops) $0.33 $0.27 $0.44 $0.61 $0.75
Diluted EPS (Cont. Ops) $0.31 $0.27 $0.40 $0.58 $0.75
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $218.4M $303.8M $389.7M $445.9M $561.5M
EBIT $86.2M $195.3M $276.1M $340.4M $451.4M
 
Revenue (Reported) $3.4B $3.9B $4B $4.5B $5.1B
Operating Income (Reported) $156.6M $163.2M $353.5M $356.5M $453.8M
Operating Income (Adjusted) $86.2M $195.3M $276.1M $340.4M $451.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.4B $2.8B $2.9B $3.3B $3.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2B $2.3B $2.3B $2.6B $2.9B
Gross Profit $378.6M $479.6M $531.6M $621.9M $764.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $334.4M $299.6M $315.3M $373.6M $448.7M
Operating Income $44.3M $180M $216.3M $248.3M $316.1M
 
Net Interest Expenses $35.7M $35.7M $23.8M $19.6M $30.3M
EBT. Incl. Unusual Items -$38.4M $189.2M $185M $226.7M $282.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$15.2M $50.4M $59.4M $65.9M $79.5M
Net Income to Company -$45.1M $187.1M $176.2M $227.6M $285.4M
 
Minority Interest in Earnings -$7.9M -$2.4M -$3M -$2.2M -$2.2M
Net Income to Common Excl Extra Items -$31.1M $136.6M $122.7M $158.6M $200.8M
 
Basic EPS (Cont. Ops) $0.15 $0.39 $0.35 $0.45 $0.57
Diluted EPS (Cont. Ops) $0.14 $0.39 $0.33 $0.43 $0.57
Weighted Average Basic Share $1.1B $1.1B $1.1B $1.1B $1.1B
Weighted Average Diluted Share $1.1B $1.1B $1.1B $1.1B $1.1B
 
EBITDA $95.7M $310.6M $294.1M $336.9M $399.8M
EBIT -$4.1M $227.6M $208.6M $253.6M $313.8M
 
Revenue (Reported) $2.4B $2.8B $2.9B $3.3B $3.7B
Operating Income (Reported) $44.3M $180M $216.3M $248.3M $316.1M
Operating Income (Adjusted) -$4.1M $227.6M $208.6M $253.6M $313.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $957.2M $1.5B $1.4B $1B $658.5M
Short Term Investments $2.3M $14.1M $31.2M $44M $66.9M
Accounts Receivable, Net $1.1B $1.1B $1.1B $1.2B $1.3B
Inventory $449.4M $506.1M $415.3M $499.2M $613.2M
Prepaid Expenses $40.6M $34.7M $39.7M $79.1M $83.3M
Other Current Assets $51.7M $74.7M $59.3M $59.8M $80.2M
Total Current Assets $2.7B $3.2B $3.1B $2.9B $2.9B
 
Property Plant And Equipment $276.4M $265.3M $200.3M $187.9M $241.2M
Long-Term Investments -- -- -- -- --
Goodwill $991.3M $1.1B $1B $1B $1.1B
Other Intangibles $417.4M $343M $310.2M $271M $291.6M
Other Long-Term Assets -- -- -$1.1K -- --
Total Assets $4.8B $5.5B $5.1B $4.9B $5.2B
 
Accounts Payable $697.6M $646.7M $565.4M $611.1M $681.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $33.2M $37.5M $29.7M $30.3M $27.4M
Other Current Liabilities $186M $181.5M $185.7M $175.2M $213.5M
Total Current Liabilities $2.1B $2.6B $2B $2.3B $2.5B
 
Long-Term Debt $1.6B $1.8B $1.8B $874.6M $684.2M
Capital Leases -- -- -- -- --
Total Liabilities $3.9B $4.6B $4.2B $3.8B $4B
 
Common Stock $39.6M $43.5M $40M $37.9M $39.1M
Other Common Equity Adj -- -- -- -- --
Common Equity $870.7M $817.7M $928.6M $1.1B $1.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $26.3M $23.5M $23.7M $18.8M $20.4M
Total Equity $897M $841.1M $952.4M $1.1B $1.3B
 
Total Liabilities and Equity $4.8B $5.5B $5.1B $4.9B $5.2B
Cash and Short Terms $959.5M $1.5B $1.4B $1B $725.5M
Total Debt $1.7B $2.2B $1.8B $1.2B $1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.2B $1.1B $739.5M $517.2M $524.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.8B $1.9B $1.8B $2.2B $2.4B
Total Current Assets $3B $3.1B $2.5B $2.7B $2.9B
 
Property Plant And Equipment $272.1M $207.7M $163.9M $227.8M $253.9M
Long-Term Investments -- -- -- -- --
Goodwill $1B $1.1B $941.4M $1B $1.1B
Other Intangibles $313.1M $306.3M $249.9M $268.9M $303.5M
Other Long-Term Assets $117.4K $116K -- $105.9K --
Total Assets $5.1B $5.1B $4.3B $4.8B $5.2B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.9B $2B $1.9B $2B $2.3B
Total Current Liabilities $2B $2.1B $2B $2.4B $2.7B
 
Long-Term Debt $1.9B $1.7B $930.1M $507.6M $389.4M
Capital Leases -- -- -- -- --
Total Liabilities $4.2B $4.2B $3.4B $3.6B $3.9B
 
Common Stock $818.9M $911.7M $940.8M $1.2B $1.3B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $23.4M $22.7M $16.8M $19.6M $19.5M
Total Equity $838.4M $929.1M $955.7M $1.2B $1.4B
 
Total Liabilities and Equity $5.1B $5.1B $4.3B $4.8B $5.2B
Cash and Short Terms $1.2B $1.1B $739.5M $517.2M $524.2M
Total Debt $1.9B $1.7B $956.1M $763.8M $602.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $198.8M -$82.7M $250.2M $269.7M $328.7M
Depreciation & Amoritzation $140.2M $125.9M $110.7M $105.3M $107.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $41.3M $212.7M $23.1M -$5.3M $40.4M
Change in Inventories -$112.7M -$32.2M $93.3M -$107.6M -$126M
Cash From Operations $167.4M $223.7M $407.8M $369.4M $410.9M
 
Capital Expenditures $106M $75.3M $58.2M $57.1M $67.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$197.3M -$27.5M -$31.7M -$58.3M -$296.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$27.9M -$47.7M
Special Dividend Paid
Long-Term Debt Issued $21M $417.8M $85.1M $39.3M --
Long-Term Debt Repaid -$15.5M -$123M -$313.3M -$567.2M -$308.6M
Repurchase of Common Stock -$80.1M -$109.6M -$130.1M -$129.3M -$135.4M
Other Financing Activities -$6.2M -$42.1M -$39.8M -$34M -$35.4M
Cash From Financing -$41M $196.6M -$318.5M -$638.7M -$476M
 
Beginning Cash (CF) $1B $975.9M $1.4B $1.3B $1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$71M $392.8M $57.6M -$327.6M -$362M
Ending Cash (CF) $956.6M $1.4B $1.5B $984M $645M
 
Levered Free Cash Flow $61.3M $148.3M $349.6M $312.3M $343M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $63M $90.6M $69.2M $87.8M $114M
Depreciation & Amoritzation $37.5M $26.9M $24.2M $29.2M $32.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $109.8M -$191M -$99.6M $10.6M -$80.6M
Change in Inventories -$123.3M -$26.1M -$154.4M -$214.7M -$213.6M
Cash From Operations $46.8M $62.8M -$201.6M -$172.7M -$288.9M
 
Capital Expenditures $11.9M -$9.4M $5.4M -$14.9M $10.9M
Cash Acquisitions $16.6M $20.1M $10.5M $61M $19.9M
Cash From Investing $14.3M -$24.1M -$54.7M -$252.1M $1.3M
 
Dividends Paid (Ex Special Dividend) -- -- -$26.7M -$48M -$48.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $47.2M $62.5M $70.4M $65M $84.5M
Other Financing Activities -$134.4M $214M $529M -$5.3M $130.9M
Cash From Financing -$111.3M $244.9M $525.3M -$35.5M $103.1M
 
Beginning Cash (CF) $911.1M $1.1B $811.6M $1B $526M
Foreign Exchange Rate Adjustment -$4.6M -$4M $6.3M -$1.2M -$10.9M
Additions / Reductions -$50.1M $283.7M $269M -$460.4M -$184.6M
Ending Cash (CF) $1.2B $1.2B $757.9M $532M $516.1M
 
Levered Free Cash Flow $35M $72.2M -$206.9M -$157.8M -$299.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $47.2M $149.6M $239.2M $321.1M $386.5M
Depreciation & Amoritzation $244.1M $103.3M $107.9M $110.2M $110.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $151.1M -$88.1M $114.5M $104.9M -$50.8M
Change in Inventories -$97.5M $65M -$35M -$167.9M -$124.9M
Cash From Operations $593M $261.4M $226.5M $398.9M $330.7M
 
Capital Expenditures $101.3M $34.2M $73.9M $40.6M $99.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$134.8M -$24.1M -$57.3M -$282.7M -$17.8M
 
Dividends Paid (Ex Special Dividend) -- -- -$26.7M -$49.2M -$48.2M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$37.9M -$39.7M -$34.9M -$36.4M -$35.7M
Cash From Financing -$76.2M $194.9M -$338M -$659M -$500.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$135M $432.2M -$168.8M -$542.8M -$187.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $491.6M $227.2M $152.6M $358.4M $231M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$45.1M $187.1M $176.2M $227.6M $285.4M
Depreciation & Amoritzation $104M $81.4M $78.6M $83.5M $86.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $109.8M -$191M -$99.6M $10.6M -$80.6M
Change in Inventories -$123.3M -$26.1M -$154.4M -$214.7M -$213.6M
Cash From Operations $28.4M $66.1M -$115.1M -$85.6M -$165.7M
 
Capital Expenditures $55.4M $14.3M $30M $13.5M $45.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$57.8M -$54.4M -$80M -$304.4M -$25.3M
 
Dividends Paid (Ex Special Dividend) -- -- -$26.7M -$48M -$48.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$31.7M -$29.2M -$24.3M -$26.7M -$26.9M
Cash From Financing -$34.6M -$36.3M -$55.8M -$76.1M -$101M
 
Beginning Cash (CF) $2.8B $3.9B $3.3B -$1B -$781.6M
Foreign Exchange Rate Adjustment -$20.7M $707.4K $22.4M $979.9K -$18.9M
Additions / Reductions -$64M -$24.5M -$250.9M -$466.1M -$292M
Ending Cash (CF) $3B $3.7B $2.7B $527.4M $381.6M
 
Levered Free Cash Flow -$27M $51.9M -$145.2M -$99.1M -$211.1M

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