Financhill
Sell
27

IBP Quote, Financials, Valuation and Earnings

Last price:
$168.36
Seasonality move :
14.83%
Day range:
$162.58 - $172.04
52-week range:
$153.85 - $281.04
Dividend yield:
1.83%
P/E ratio:
18.72x
P/S ratio:
1.63x
P/B ratio:
6.71x
Volume:
445K
Avg. volume:
448K
1-year change:
-36.87%
Market cap:
$4.7B
Revenue:
$2.9B
EPS (TTM):
$9.10
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.7B $2B $2.7B $2.8B $2.9B
Revenue Growth (YoY) 9.37% 19.08% 35.61% 4.08% 5.86%
 
Cost of Revenues $1.1B $1.4B $1.8B $1.8B $1.9B
Gross Profit $510M $589.5M $827.8M $930.7M $994.5M
Gross Profit Margin 30.85% 29.94% 31.01% 33.5% 33.81%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $319.6M $365.6M $454.7M $517.1M $564.6M
Other Inc / (Exp) -$399K $1.5M $15.6M $1M -$4.1M
Operating Expenses $348.1M $402.7M $498.5M $561.6M $607.1M
Operating Income $161.9M $186.8M $329.3M $369.1M $387.4M
 
Net Interest Expenses $30.3M $32.8M $41.6M $37M $36.9M
EBT. Incl. Unusual Items $131.2M $155.5M $303.3M $333.1M $346.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $33.9M $36.7M $79.9M $89.4M $89.8M
Net Income to Company $97.2M $118.8M $223.4M $243.7M $256.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $97.2M $118.8M $223.4M $243.7M $256.6M
 
Basic EPS (Cont. Ops) $3.30 $4.04 $7.78 $8.65 $9.16
Diluted EPS (Cont. Ops) $3.27 $4.01 $7.74 $8.61 $9.10
Weighted Average Basic Share $29.5M $29.4M $28.7M $28.2M $28M
Weighted Average Diluted Share $29.7M $29.6M $28.9M $28.3M $28.2M
 
EBITDA $249.5M $291.3M $462.6M $495.8M $517.8M
EBIT $161.5M $188.3M $344.9M $370.1M $383.3M
 
Revenue (Reported) $1.7B $2B $2.7B $2.8B $2.9B
Operating Income (Reported) $161.9M $186.8M $329.3M $369.1M $387.4M
Operating Income (Adjusted) $161.5M $188.3M $344.9M $370.1M $383.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $441.5M $533.8M $686.4M $720.7M $750.2M
Revenue Growth (YoY) 10.03% 20.91% 28.6% 4.99% 4.09%
 
Cost of Revenues $306.5M $377.5M $469M $475M $498.4M
Gross Profit $134.9M $156.3M $217.4M $245.7M $251.8M
Gross Profit Margin 30.56% 29.28% 31.67% 34.09% 33.56%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $81.9M $98.3M $121M $137.3M $142.5M
Other Inc / (Exp) -$94K $1M $16.3M $500K --
Operating Expenses $90M $108.6M $131M $148.1M $153.3M
Operating Income $44.9M $47.7M $86.4M $97.6M $98.5M
 
Net Interest Expenses $7.6M $10M $9.9M $7.8M $9.1M
EBT. Incl. Unusual Items $37.2M $38.7M $92.7M $90.3M $89.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.4M $9.3M $24M $25.5M $22.5M
Net Income to Company $27.8M $29.4M $68.7M $64.8M $66.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $27.8M $29.4M $68.7M $64.8M $66.9M
 
Basic EPS (Cont. Ops) $0.95 $1.00 $2.43 $2.30 $2.41
Diluted EPS (Cont. Ops) $0.94 $0.99 $2.42 $2.29 $2.39
Weighted Average Basic Share $29.4M $29.4M $28.3M $28.2M $27.8M
Weighted Average Diluted Share $29.7M $29.7M $28.4M $28.4M $27.9M
 
EBITDA $68.3M $75.9M $131.7M $129.7M $133.8M
EBIT $44.8M $48.7M $102.7M $98.1M $98.5M
 
Revenue (Reported) $441.5M $533.8M $686.4M $720.7M $750.2M
Operating Income (Reported) $44.9M $47.7M $86.4M $97.6M $98.5M
Operating Income (Adjusted) $44.8M $48.7M $102.7M $98.1M $98.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.7B $2B $2.7B $2.8B $2.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1.4B $1.8B $1.8B $1.9B
Gross Profit $510M $589.5M $827.8M $930.7M $994.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $319.6M $365.6M $454.7M $517.1M $564.6M
Other Inc / (Exp) -$399K $1.5M $15.6M $1.1M -$4.1M
Operating Expenses $348.1M $402.7M $498.5M $561.6M $607.1M
Operating Income $161.9M $186.8M $329.3M $369.1M $387.4M
 
Net Interest Expenses $30.3M $32.8M $41.6M $37M $36.9M
EBT. Incl. Unusual Items $131.2M $155.5M $303.3M $333.2M $346.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $33.9M $36.7M $79.9M $89.5M $89.8M
Net Income to Company $97.2M $118.8M $223.4M $243.7M $256.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $97.2M $118.8M $223.4M $243.7M $256.6M
 
Basic EPS (Cont. Ops) $3.30 $4.05 $7.80 $8.66 $9.16
Diluted EPS (Cont. Ops) $3.28 $4.01 $7.76 $8.61 $9.10
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $249.5M $291.3M $462.6M $495.9M $517.8M
EBIT $161.5M $188.3M $344.9M $370.2M $383.3M
 
Revenue (Reported) $1.7B $2B $2.7B $2.8B $2.9B
Operating Income (Reported) $161.9M $186.8M $329.3M $369.1M $387.4M
Operating Income (Adjusted) $161.5M $188.3M $344.9M $370.2M $383.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2B $2.7B $2.8B $2.9B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $1.8B $1.8B $1.9B --
Gross Profit $589.5M $827.8M $930.7M $994.5M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $365.6M $454.7M $517.1M $564.6M --
Other Inc / (Exp) $1.5M $15.6M $1.1M -$4.1M --
Operating Expenses $402.7M $498.5M $561.6M $607.1M --
Operating Income $186.8M $329.3M $369.1M $387.4M --
 
Net Interest Expenses $32.8M $41.6M $37M $36.9M --
EBT. Incl. Unusual Items $155.5M $303.3M $333.2M $346.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $36.7M $79.9M $89.5M $89.8M --
Net Income to Company $118.8M $223.4M $243.7M $256.6M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $118.8M $223.4M $243.7M $256.6M --
 
Basic EPS (Cont. Ops) $4.05 $7.80 $8.66 $9.16 --
Diluted EPS (Cont. Ops) $4.01 $7.76 $8.61 $9.10 --
Weighted Average Basic Share $117.5M $114.8M $112.6M $112.1M --
Weighted Average Diluted Share $118.5M $115.5M $113.2M $112.8M --
 
EBITDA $291.3M $462.6M $495.9M $517.8M --
EBIT $188.3M $344.9M $370.2M $383.3M --
 
Revenue (Reported) $2B $2.7B $2.8B $2.9B --
Operating Income (Reported) $186.8M $329.3M $369.1M $387.4M --
Operating Income (Adjusted) $188.3M $344.9M $370.2M $383.3M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $231.5M $333.5M $229.6M $386.5M $327.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $266.6M $312.8M $397.2M $423.3M $433.9M
Inventory $77.2M $143M $176.6M $162.8M $194.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $48.7M $70M $81M $97.4M $98.8M
Total Current Assets $623.9M $859.3M $884.4M $1.1B $1.1B
 
Property Plant And Equipment $157.8M $175.8M $195M $215.3M $270.4M
Long-Term Investments -- -- -- -- --
Goodwill $216.9M $322.5M $373.6M $398.8M $432.6M
Other Intangibles $171.4M $264.4M $283.4M $268.7M $270.5M
Other Long-Term Assets $17.7M $31.1M $42.5M $28.5M $31.5M
Total Assets $1.2B $1.7B $1.8B $2B $2.1B
 
Accounts Payable $101.5M $132.7M $149.2M $158.6M $146.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $23.4M $30.8M $31M $32.2M $32.4M
Current Portion Of Capital Lease Obligations $20.8M $25M $28.6M $31M $37.1M
Other Current Liabilities $45M $68.1M $67.7M $65M $76.5M
Total Current Liabilities $236.5M $307.6M $328.1M $346.4M $359M
 
Long-Term Debt $542M $832.2M $830.2M $835.1M $842.4M
Capital Leases -- -- -- -- --
Total Liabilities $868.5M $1.2B $1.3B $1.3B $1.4B
 
Common Stock $331K $333K $300K $300K $300K
Other Common Equity Adj -$8.8M -$227K $40.6M $33.7M $35M
Common Equity $319.2M $416.8M $493.5M $670.3M $705.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $319.2M $416.8M $493.5M $670.3M $705.3M
 
Total Liabilities and Equity $1.2B $1.7B $1.8B $2B $2.1B
Cash and Short Terms $231.5M $333.5M $229.6M $386.5M $327.6M
Total Debt $565.3M $863M $861.2M $867.3M $874.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $231.5M $333.5M $229.6M $386.5M $327.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $266.6M $312.8M $397.2M $423.3M $433.9M
Inventory $77.2M $143M $176.6M $162.8M $194.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $48.7M $70M $81M $97.4M $98.8M
Total Current Assets $623.9M $859.3M $884.4M $1.1B $1.1B
 
Property Plant And Equipment $157.8M $175.8M $195M $215.3M $270.4M
Long-Term Investments -- -- -- -- --
Goodwill $216.9M $322.5M $373.6M $398.8M $432.6M
Other Intangibles $171.4M $264.4M $283.4M $268.7M $270.5M
Other Long-Term Assets $17.7M $31.1M $42.5M $28.5M $31.5M
Total Assets $1.2B $1.7B $1.8B $2B $2.1B
 
Accounts Payable $101.5M $132.7M $149.2M $158.6M $146.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $23.4M $30.8M $31M $32.2M $32.4M
Current Portion Of Capital Lease Obligations $20.8M $25M $28.6M $31M $37.1M
Other Current Liabilities $45M $68.1M $67.7M $65M $76.5M
Total Current Liabilities $236.5M $307.6M $328.1M $346.4M $359M
 
Long-Term Debt $542M $832.2M $830.2M $835.1M $842.4M
Capital Leases -- -- -- -- --
Total Liabilities $868.5M $1.2B $1.3B $1.3B $1.4B
 
Common Stock $331K $333K $300K $300K $300K
Other Common Equity Adj -$8.8M -$227K $40.6M $33.7M $35M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $319.2M $416.8M $493.5M $670.3M $705.3M
 
Total Liabilities and Equity $1.2B $1.7B $1.8B $2B $2.1B
Cash and Short Terms $231.5M $333.5M $229.6M $386.5M $327.6M
Total Debt $565.3M $863M $861.2M $867.3M $874.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $97.2M $118.8M $223.4M $243.7M $256.6M
Depreciation & Amoritzation $88M $103M $117.7M $125.7M $134.5M
Stock-Based Compensation $10.8M $13.8M $13.8M $15.9M $19.4M
Change in Accounts Receivable -$10.5M -$16.8M -$76.5M -$25.1M -$10.8M
Change in Inventories $187K -$54M -$16.5M $16.5M -$26.3M
Cash From Operations $180.8M $138.3M $277.9M $340.2M $340M
 
Capital Expenditures $33.6M $37M $45.6M $61.6M $88.6M
Cash Acquisitions -$76.4M -$241.3M -$113.5M -$59.6M -$88.6M
Cash From Investing -$77.8M -$278.4M -$158.7M -$103.4M -$159.1M
 
Dividends Paid (Ex Special Dividend) -- -$35.3M -$62.7M -$63.1M -$84.7M
Special Dividend Paid
Long-Term Debt Issued $21.3M $527.8M $30.9M $38.7M $214.7M
Long-Term Debt Repaid -$29.3M -$228.4M -$37.5M -$37.4M -$212.8M
Repurchase of Common Stock -$33.9M -- -$137.6M -$6.3M -$145.3M
Other Financing Activities -$6.4M -$16.4M -$11.7M -$5.2M -$3.7M
Cash From Financing -$49.4M $242.1M -$223.1M -$79.9M -$239.8M
 
Beginning Cash (CF) $177.9M $231.5M $333.5M $229.6M $386.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $53.6M $102M -$103.9M $156.9M -$58.9M
Ending Cash (CF) $231.5M $333.5M $229.6M $386.5M $327.6M
 
Levered Free Cash Flow $147.2M $101.3M $232.3M $278.6M $251.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $17.3M $33.8M $49.3M $55.9M --
Depreciation & Amoritzation $24.1M $28.8M $31.2M $32.1M --
Stock-Based Compensation $3.2M $3.4M $3.4M $4M --
Change in Accounts Receivable $1.1M -$32.7M $1.7M -$3.6M --
Change in Inventories -$7.6M -$16.3M $7.7M -$8M --
Cash From Operations $37.6M $48.2M $73.8M $84.8M --
 
Capital Expenditures $10.8M $10.4M $14.9M $21.8M --
Cash Acquisitions -$41.9M -$8.1M -$38M -$4.1M --
Cash From Investing -$52.4M -$68.7M -$47.6M -$21.1M --
 
Dividends Paid (Ex Special Dividend) -$8.8M -$35.4M -$34.5M -$54.9M --
Special Dividend Paid -- -- $900K $1.6M --
Long-Term Debt Issued $7.8M $4.8M $8.1M $148.1M --
Long-Term Debt Repaid -$7M -$8.4M -$9M -$141.3M --
Repurchase of Common Stock -- -$49.9M -- -- --
Other Financing Activities -$1.4M -$6.6M -$1.7M -$2M --
Cash From Financing -$9.4M -$95.6M -$37.1M -$50.3M --
 
Beginning Cash (CF) $231.5M $333.5M $229.6M $386.5M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$24.2M -$116.1M -$10.9M $13.4M --
Ending Cash (CF) $207.3M $217.4M $218.7M $399.9M --
 
Levered Free Cash Flow $26.8M $37.9M $58.9M $63M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $97.2M $118.8M $223.4M $243.7M $256.6M
Depreciation & Amoritzation $88M $103M $117.7M $125.7M $134.5M
Stock-Based Compensation $10.8M $13.8M $13.8M $15.9M $19.4M
Change in Accounts Receivable -$10.5M -$16.8M -$76.5M -$25.1M -$10.8M
Change in Inventories $187K -$54M -$16.5M $16.5M -$26.3M
Cash From Operations $180.8M $138.3M $277.9M $340.2M $340M
 
Capital Expenditures $33.6M $37M $45.6M $61.6M $88.6M
Cash Acquisitions -$76.4M -$241.3M -$113.5M -$59.6M -$88.6M
Cash From Investing -$77.8M -$278.4M -$158.7M -$103.4M -$159.1M
 
Dividends Paid (Ex Special Dividend) -- -$35.3M -$62.7M -$63.1M -$84.7M
Special Dividend Paid
Long-Term Debt Issued $21.3M $527.8M $30.9M $38.7M $214.7M
Long-Term Debt Repaid -$29.3M -$228.4M -$37.5M -$37.4M -$212.8M
Repurchase of Common Stock -$33.9M -- -$137.6M -- --
Other Financing Activities -$6.4M -$16.4M -$11.7M -$5.2M -$3.7M
Cash From Financing -$49.4M $242.1M -$223.1M -$79.9M -$239.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $53.6M $102M -$103.9M $156.9M -$58.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $147.2M $101.3M $232.3M $278.6M $251.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $17.3M $33.8M $49.3M $55.9M --
Depreciation & Amoritzation $24.1M $28.8M $31.2M $32.1M --
Stock-Based Compensation $3.2M $3.4M $3.4M $4M --
Change in Accounts Receivable $1.1M -$32.7M $1.7M -$3.6M --
Change in Inventories -$7.6M -$16.3M $7.7M -$8M --
Cash From Operations $37.6M $48.2M $73.8M $84.8M --
 
Capital Expenditures $10.8M $10.4M $14.9M $21.8M --
Cash Acquisitions -$41.9M -$8.1M -$38M -$4.1M --
Cash From Investing -$52.4M -$68.7M -$47.6M -$21.1M --
 
Dividends Paid (Ex Special Dividend) -$8.8M -$35.4M -$34.5M -$54.9M --
Special Dividend Paid -- -- $900K $1.6M --
Long-Term Debt Issued $7.8M $4.8M $8.1M $148.1M --
Long-Term Debt Repaid -$7M -$8.4M -$9M -$141.3M --
Repurchase of Common Stock -- -$49.9M -- -- --
Other Financing Activities -$1.4M -$6.6M -$1.7M -$2M --
Cash From Financing -$9.4M -$95.6M -$37.1M -$50.3M --
 
Beginning Cash (CF) $231.5M $333.5M $229.6M $386.5M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$24.2M -$116.1M -$10.9M $13.4M --
Ending Cash (CF) $207.3M $217.4M $218.7M $399.9M --
 
Levered Free Cash Flow $26.8M $37.9M $58.9M $63M --

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

GET BETTER TRADE IDEAS

Popular

Is Chewy a Growth Stock to Buy?
Is Chewy a Growth Stock to Buy?

It might be a surprise to learn that during the…

Is Realty Income the Best Dividend Stock to Buy Long-Term?
Is Realty Income the Best Dividend Stock to Buy Long-Term?

Realty Income (NYSE:O) is a longstanding real estate investment trust…

Is Archer Aviation a Buy, Sell or Hold?
Is Archer Aviation a Buy, Sell or Hold?

Vertical takeoff and landing (eVTOL) aircraft sound futuristic but that’s…

Stock Ideas

Sell
45
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 31x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
42
Is NVDA Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 37x

Alerts

Sell
11
CRL alert for Apr 11

Charles River Laboratories International [CRL] is down 0.2% over the past day.

Buy
77
DPST alert for Apr 11

Direxion Daily Regional Banks Bull 3X Shares [DPST] is down 0.79% over the past day.

Sell
35
KMX alert for Apr 11

CarMax [KMX] is up 2.87% over the past day.

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

Show me the best stock