Financhill
Buy
61

ESAB Quote, Financials, Valuation and Earnings

Last price:
$120.40
Seasonality move :
1.95%
Day range:
$121.55 - $124.64
52-week range:
$88.54 - $135.97
Dividend yield:
0.24%
P/E ratio:
28.42x
P/S ratio:
2.74x
P/B ratio:
4.20x
Volume:
287.5K
Avg. volume:
371.9K
1-year change:
14.13%
Market cap:
$7.4B
Revenue:
$2.7B
EPS (TTM):
$4.32
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 $682.5M $838M $885.5M $1B $1B
Gross Profit Margin 35% 34.51% 34.15% 36.61% 37.85%
 
R&D Expenses -- -- -- -- --
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 $458.7M $512.8M $533.4M $587.5M $579.8M
Operating Income $223.8M $325.2M $352.2M $428.3M $457.7M
 
Net Interest Expenses -- -- $38M $85.1M $64.9M
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 $157.4M $235.1M $223.7M $205.3M $264.8M
 
Basic EPS (Cont. Ops) $2.62 $3.92 $3.70 $3.39 $4.36
Diluted EPS (Cont. Ops) $2.62 $3.92 $3.69 $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 $300.4M $401.1M $404.2M $479.2M $502.1M
EBIT $223.8M $325.2M $338.2M $404.2M $435.3M
 
Revenue (Reported) $2B $2.4B $2.6B $2.8B $2.7B
Operating Income (Reported) $223.8M $325.2M $352.2M $428.3M $457.7M
Operating Income (Adjusted) $223.8M $325.2M $338.2M $404.2M $435.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $624.2M $664.1M $689.3M $670.8M
Revenue Growth (YoY) -- -- 6.39% 3.8% -2.7%
 
Cost of Revenues -- $411.4M $439.7M $434.6M $412.4M
Gross Profit -- $212.8M $224.4M $254.7M $258.3M
Gross Profit Margin -- 34.09% 33.79% 36.95% 38.51%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $131.6M $139.3M $144.6M $145.2M
Other Inc / (Exp) -- -$8.2M -$631K -$6.4M -$1.7M
Operating Expenses -- $131.6M $139.3M $144.6M $145.2M
Operating Income -- $81.2M $85M $110.1M $113.1M
 
Net Interest Expenses -- -- $18.4M $26.2M $15M
EBT. Incl. Unusual Items -- $74M $66M $77.5M $96.5M
Earnings of Discontinued Ops. -- -- $1.8M -$8.1M -$18.6M
Income Tax Expense -- $33.4M $5.5M $17.9M $22.9M
Net Income to Company -- $40.6M $62.3M $51.5M $55M
 
Minority Interest in Earnings -- -$1.2M -$1.6M -$1.2M -$1.2M
Net Income to Common Excl Extra Items -- $39.4M $60.7M $50.2M $53.7M
 
Basic EPS (Cont. Ops) -- $0.66 $1.00 $0.83 $0.88
Diluted EPS (Cont. Ops) -- $0.66 $1.00 $0.82 $0.88
Weighted Average Basic Share -- $60M $60.1M $60.3M $60.5M
Weighted Average Diluted Share -- $60M $60.2M $60.8M $61.3M
 
EBITDA -- $99.8M $88.4M $121.7M $128.2M
EBIT -- $81.2M $71.1M $103.7M $111.4M
 
Revenue (Reported) -- $624.2M $664.1M $689.3M $670.8M
Operating Income (Reported) -- $81.2M $85M $110.1M $113.1M
Operating Income (Adjusted) -- $81.2M $71.1M $103.7M $111.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $2.4B $2.6B $2.8B $2.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $1.6B $1.7B $1.8B $1.7B
Gross Profit -- $838M $885.5M $1B $1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $512.8M $533.4M $587.5M $579.8M
Other Inc / (Exp) -- -$7.7M -$14M -$24.1M -$22.4M
Operating Expenses -- $512.8M $533.4M $587.5M $579.8M
Operating Income -- $325.2M $352.2M $428.3M $457.7M
 
Net Interest Expenses -- -- $38M $85.1M $64.9M
EBT. Incl. Unusual Items -- $319.1M $300.3M $319.1M $370.4M
Earnings of Discontinued Ops. -- -- -$3.1M -$12.3M -$22.3M
Income Tax Expense -- $80.4M $69.2M $95.7M $77.3M
Net Income to Company -- $238.7M $228M $211M $270.7M
 
Minority Interest in Earnings -- -$3.6M -$4.3M -$5.7M -$5.9M
Net Income to Common Excl Extra Items -- $235.1M $223.7M $205.3M $264.8M
 
Basic EPS (Cont. Ops) -- $3.92 $3.71 $3.38 $4.35
Diluted EPS (Cont. Ops) -- $3.92 $3.70 $3.35 $4.32
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $401.1M $404.2M $479.2M $502.1M
EBIT -- $325.2M $338.2M $404.2M $435.3M
 
Revenue (Reported) -- $2.4B $2.6B $2.8B $2.7B
Operating Income (Reported) -- $325.2M $352.2M $428.3M $457.7M
Operating Income (Adjusted) -- $325.2M $338.2M $404.2M $435.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.4B $2.6B $2.8B $2.7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6B $1.7B $1.8B $1.7B --
Gross Profit $838M $885.5M $1B $1B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $512.8M $533.4M $587.5M $579.8M --
Other Inc / (Exp) -$7.7M -$14M -$24.1M -$22.4M --
Operating Expenses $512.8M $533.4M $587.5M $579.8M --
Operating Income $325.2M $352.2M $428.3M $457.7M --
 
Net Interest Expenses -- $38.5M $85.1M $64.9M --
EBT. Incl. Unusual Items $319.1M $300.3M $319.1M $370.4M --
Earnings of Discontinued Ops. -- -$3.1M -$12.3M -$22.3M --
Income Tax Expense $80.4M $69.2M $95.7M $77.3M --
Net Income to Company $238.7M $228M $211M $270.7M --
 
Minority Interest in Earnings -$3.6M -$4.3M -$5.7M -$5.9M --
Net Income to Common Excl Extra Items $235.1M $223.7M $205.3M $264.8M --
 
Basic EPS (Cont. Ops) $3.92 $3.71 $3.38 $4.35 --
Diluted EPS (Cont. Ops) $3.92 $3.70 $3.35 $4.32 --
Weighted Average Basic Share $240M $240.2M $240.9M $241.7M --
Weighted Average Diluted Share $240M $240.6M $242.6M $244.4M --
 
EBITDA $401.1M $404.2M $479.2M $502.1M --
EBIT $325.2M $338.2M $404.2M $435.3M --
 
Revenue (Reported) $2.4B $2.6B $2.8B $2.7B --
Operating Income (Reported) $325.2M $352.2M $428.3M $457.7M --
Operating Income (Adjusted) $325.2M $338.2M $404.2M $435.3M --
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 -- -- -- -- --
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 $16.1M $18.3M $19.4M $25.4M
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 $43.8M $85.1M $84.7M $85.6M
Total Current Liabilities $460.8M $596.6M $601.6M $620.1M $632.1M
 
Long-Term Debt -- -- $1.2B $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 -- -- $1.2B $1B $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- $41.2M $72M $102M $249.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $383.5M $374.3M $385.2M $370.3M
Inventory -- $420.1M $416.8M $392.9M $403.7M
Prepaid Expenses -- $51.9M $56.6M $61.8M $55.7M
Other Current Assets -- $67.4M $68.9M $55.9M $69.3M
Total Current Assets -- $964.1M $988.7M $997.7M $1.1B
 
Property Plant And Equipment -- $394.2M $376.3M $389.9M $388.2M
Long-Term Investments -- -- -- -- --
Goodwill -- $1.5B $1.5B $1.6B $1.7B
Other Intangibles -- $521.4M $517.2M $499.5M $488M
Other Long-Term Assets -- $48.5M $342.2M $353.1M $357.4M
Total Assets -- $3.5B $3.8B $3.8B $4B
 
Accounts Payable -- $345.5M $316.3M $306.6M $318.5M
Accrued Expenses -- $16.1M $18.3M $19.4M $25.4M
Current Portion Of Long-Term Debt -- -- -- -- $15M
Current Portion Of Capital Lease Obligations -- $20.5M $18.7M $22.8M $21.5M
Other Current Liabilities -- $43.8M $85.1M $84.7M $85.6M
Total Current Liabilities -- $596.6M $601.6M $620.1M $632.1M
 
Long-Term Debt -- -- $1.2B $1B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities -- $959.5M $2.4B $2.2B $2.2B
 
Common Stock -- -- $60K $60K $61K
Other Common Equity Adj -- -$460.9M -$675M -$624.3M -$729.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $41M $38.3M $40.3M $39.2M
Total Equity -- $2.5B $1.4B $1.6B $1.8B
 
Total Liabilities and Equity -- $3.5B $3.8B $3.8B $4B
Cash and Short Terms -- $41.2M $72M $102M $249.4M
Total Debt -- -- $1.2B $1B $1.1B
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 $49.2M $41.2M $72M $102M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$51.8M -$6.1M $37.5M $48.5M $181.4M
Ending Cash (CF) $49.2M $41.2M $72M $102M $249.4M
 
Levered Free Cash Flow $269M $215.2M $174.1M $282.3M $303.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- $40.6M $62.3M $51.5M $55M
Depreciation & Amoritzation -- $18.6M $17.3M $17.9M $16.8M
Stock-Based Compensation -- $1.3M $3.4M $5M $5.3M
Change in Accounts Receivable -- -$13M -$781K $9.2M $34.2M
Change in Inventories -- -$11.9M $44.7M $34.2M $9.2M
Cash From Operations -- $58.7M $91.4M $122.4M $126.9M
 
Capital Expenditures -- $16.7M $18.2M $19.3M $24.7M
Cash Acquisitions -- -- -$149M -- -$67.1M
Cash From Investing -- -$12.6M -$166.7M -$19.9M -$91.5M
 
Dividends Paid (Ex Special Dividend) -- -- -$3M -$3.6M -$4.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $429K $310M $119.5M --
Long-Term Debt Repaid -- -- -$225.5M -$190.8M -$5.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$46.3M -$1.3M -$2.6M $1.3M
Cash From Financing -- -$45.9M $80.2M -$77.5M -$8.9M
 
Beginning Cash (CF) -- $41.5M $60.6M $82.8M $253.7M
Foreign Exchange Rate Adjustment -- -$485K $6.5M -$5.8M -$30.8M
Additions / Reductions -- $199K $4.9M $25M $26.5M
Ending Cash (CF) -- $41.2M $72M $102M $249.4M
 
Levered Free Cash Flow -- $41.9M $73.2M $103.1M $102.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- $238.7M $228M $211M $270.7M
Depreciation & Amoritzation -- $75.9M $66M $75M $66.8M
Stock-Based Compensation -- $6.3M $13M $16.1M $19.8M
Change in Accounts Receivable -- -$67.9M -$8.1M -$6M -$4.8M
Change in Inventories -- -$117.4M -$10.1M $18M -$22.5M
Cash From Operations -- $250.7M $214.4M $330.5M $355.4M
 
Capital Expenditures -- $35.6M $40.2M $48.2M $51.8M
Cash Acquisitions -- -$4.9M -$149M -$18.7M -$153.7M
Cash From Investing -- -$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 -- -- $1.8B $574.2M $905M
Long-Term Debt Repaid -- -- -$585.5M -$775.7M -$839.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$222.2M -$1.2B -$4.9M --
Cash From Financing -- -$221.6M $7.6M -$219.7M $31.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$6.1M $37.5M $48.5M $181.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $215.2M $174.1M $282.3M $303.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $238.7M $228M $211M $270.7M --
Depreciation & Amoritzation $75.9M $66M $75M $66.8M --
Stock-Based Compensation $6.3M $13M $16.1M $19.8M --
Change in Accounts Receivable -$67.9M -$8.1M -$6M -$4.8M --
Change in Inventories -$117.4M -$10.1M $18M -$22.5M --
Cash From Operations $250.7M $214.4M $330.5M $355.4M --
 
Capital Expenditures $35.6M $40.2M $48.2M $51.8M --
Cash Acquisitions -$4.9M -$149M -$18.7M -$153.7M --
Cash From Investing -$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 -- -$585.5M -$775.7M -$839.5M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$222.2M -$1.2B -$4.9M -$16.8M --
Cash From Financing -$221.6M $7.6M -$219.7M $31.7M --
 
Beginning Cash (CF) $180.4M $211.9M $311.4M $660.6M --
Foreign Exchange Rate Adjustment -$1.9M -$6.7M -$18.6M -$34M --
Additions / Reductions -$6.1M $37.5M $48.5M $181.4M --
Ending Cash (CF) $172.4M $242.8M $341.3M $808M --
 
Levered Free Cash Flow $215.2M $174.1M $282.3M $303.6M --

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

GET BETTER TRADE IDEAS

Popular

Is Diamondback Energy a Good Stock to Buy?
Is Diamondback Energy a Good Stock to Buy?

Diamondback Energy (FANG) is a lesser-known diamond in the rough…

What Is Hindsight Bias In Investing?
What Is Hindsight Bias In Investing?

You’ve probably heard the expression “hindsight is 20/20.” That saying…

Is Rivian a Good Stock a Buy?
Is Rivian a Good Stock a Buy?

Rivian Automotive (RIVN) had an initial IPO of close to…

Stock Ideas

Buy
58
Is AAPL Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 37x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 41x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Sell
29
UNF alert for Mar 26

UniFirst [UNF] is up 0.24% over the past day.

Sell
30
KEQU alert for Mar 26

Kewaunee Scientific [KEQU] is down 1.45% over the past day.

Buy
82
EPAC alert for Mar 26

Enerpac Tool Group [EPAC] is down 3.19% over the past day.

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

Show me the best stock