
Interparfums S.A (ITP) | Financial Analysis & Statements
Interparfums S.A. | Large-cap | Consumer Defensive
Interparfums S.A. | Large-cap | Consumer Defensive
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Dec 2024Income Metrics
Balance Sheet Metrics
Total Assets
1.0B
Total Liabilities
334.4M
Shareholders Equity
698.6M
Debt to Equity
0.48
Cash Flow Metrics
Revenue & Profitability Trend
Interparfums S.A Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 880.5M | 798.5M | 706.6M | 560.8M | 367.4M |
Cost of Goods Sold | 302.7M | 273.5M | 234.3M | 195.2M | 140.3M |
Gross Profit | 577.8M | 525.0M | 472.3M | 365.6M | 227.1M |
Gross Margin % | 65.6% | 65.8% | 66.8% | 65.2% | 61.8% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 320.0M | 298.1M | 269.4M | 209.8M | 128.4M |
Other Operating Expenses | 9.2M | 1.5M | 13.2M | 14.8M | 3.1M |
Total Operating Expenses | 329.2M | 299.6M | 282.6M | 224.6M | 131.5M |
Operating Income | 176.2M | 168.1M | 128.8M | 98.9M | 46.9M |
Operating Margin % | 20.0% | 21.1% | 18.2% | 17.6% | 12.8% |
Non-Operating Items | |||||
Interest Income | 7.0M | 7.4M | 2.1M | 792.0K | 1.8M |
Interest Expense | 6.8M | 6.4M | 2.9M | 2.5M | 901.0K |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 174.3M | 163.3M | 133.3M | 101.3M | 45.8M |
Income Tax | 44.4M | 43.9M | 33.1M | 29.7M | 15.2M |
Effective Tax Rate % | 25.5% | 26.9% | 24.8% | 29.3% | 33.3% |
Net Income | 130.3M | 119.7M | 100.2M | 71.7M | 31.0M |
Net Margin % | 14.8% | 15.0% | 14.2% | 12.8% | 8.4% |
Key Metrics | |||||
EBITDA | 205.0M | 194.7M | 157.3M | 117.1M | 65.6M |
EPS (Basic) | €1.79 | €1.55 | €1.44 | €1.13 | €0.52 |
EPS (Diluted) | €1.79 | €1.55 | €1.44 | €1.13 | €0.52 |
Basic Shares Outstanding | 72607462 | 76349211 | 69456633 | 63253767 | 58695334 |
Diluted Shares Outstanding | 72607462 | 76349211 | 69456633 | 63253767 | 58695334 |
Income Statement Trend
Interparfums S.A Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 183.1M | 137.7M | 136.7M | 156.7M | 125.0M |
Short-term Investments | 7.6M | 40.0M | 99.0M | 101.0M | 103.2M |
Accounts Receivable | 164.2M | 139.5M | 138.9M | 125.4M | 86.0M |
Inventory | 229.7M | 202.4M | 153.5M | 102.1M | 92.5M |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 596.4M | 530.9M | 559.9M | 501.3M | 415.2M |
Non-Current Assets | |||||
Property, Plant & Equipment | 24.5M | 22.8M | 20.5M | 19.0M | 16.6M |
Goodwill | 240.4M | 235.2M | 231.6M | 149.8M | 153.6M |
Intangible Assets | 240.4M | 235.2M | 231.6M | 149.8M | 153.6M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | -2.0K | -1.0K | - | - | - |
Total Non-Current Assets | 436.6M | 437.3M | 428.1M | 321.0M | 201.6M |
Total Assets | 1.0B | 968.2M | 988.0M | 822.2M | 616.8M |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 33.3M | 36.4M | 29.5M | 20.2M | 10.1M |
Short-term Debt | 40.7M | 27.3M | 27.0M | 14.9M | 13.9M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 7.7M | 6.8M | 16.7M | 8.4M | 8.2M |
Total Current Liabilities | 216.3M | 197.0M | 247.7M | 156.0M | 101.6M |
Non-Current Liabilities | |||||
Long-term Debt | 106.7M | 110.8M | 133.0M | 110.8M | 6.1M |
Deferred Tax Liabilities | 6.5M | 8.0M | 5.2M | 3.3M | 1.9M |
Other Non-Current Liabilities | -1.0K | - | -1.0K | - | - |
Total Non-Current Liabilities | 118.0M | 127.5M | 145.6M | 122.9M | 21.0M |
Total Liabilities | 334.4M | 324.5M | 393.3M | 278.9M | 122.7M |
Equity | |||||
Common Stock | 228.3M | 207.6M | 188.7M | 171.6M | 156.0M |
Retained Earnings | 129.9M | 118.7M | 99.5M | 71.1M | 30.7M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 698.6M | 643.7M | 594.6M | 543.3M | 494.1M |
Key Metrics | |||||
Total Debt | 147.5M | 138.1M | 160.0M | 125.6M | 20.0M |
Working Capital | 380.0M | 333.9M | 312.2M | 345.2M | 313.6M |
Balance Sheet Composition
Interparfums S.A Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 130.3M | 119.7M | 100.2M | 71.7M | 31.0M |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | -33.6M | -55.6M | -71.1M | -49.9M | 13.1M |
Operating Cash Flow | 99.7M | 64.0M | 29.9M | 23.4M | 43.2M |
Investing Activities | |||||
Capital Expenditures | -4.4M | -12.4M | -21.3M | -126.1M | -9.2M |
Acquisitions | 0 | 0 | 0 | 0 | -12.5M |
Investment Purchases | -633.0K | - | -2.4M | -46.2M | - |
Investment Sales | 3.0M | 88.0M | 731.0K | - | 3.9M |
Investing Cash Flow | -2.0M | 75.6M | -22.9M | -172.3M | -17.8M |
Financing Activities | |||||
Share Repurchases | - | - | -5.1M | - | - |
Dividends Paid | -80.3M | -65.9M | -53.6M | -28.5M | - |
Debt Issuance | 68.0M | 113.0K | 50.0M | 134.2M | 12.0M |
Debt Repayment | -29.6M | -52.0M | -13.0M | -34.2M | -11.0M |
Financing Cash Flow | -44.0M | -117.9M | -21.7M | 71.9M | 1.8M |
Free Cash Flow | 87.2M | 30.5M | 975.0K | -50.2M | 35.3M |
Net Change in Cash | 53.7M | 21.7M | -14.8M | -76.9M | 27.2M |
Cash Flow Trend
Interparfums S.A Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
20.04
Forward P/E
17.95
Price to Book
3.91
Price to Sales
3.10
PEG Ratio
17.95
Profitability Ratios
Profit Margin
14.75%
Operating Margin
18.65%
Return on Equity
19.41%
Return on Assets
11.12%
Financial Health
Current Ratio
2.76
Debt to Equity
21.11
Beta
1.06
Per Share Data
EPS (TTM)
€1.63
Book Value per Share
€8.34
Revenue per Share
€11.02
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
itp | 2.7B | 20.04 | 3.91 | 19.41% | 14.75% | 21.11 |
L'Oréal S.A | 217.1B | 35.59 | 6.96 | 20.16% | 13.96% | 28.31 |
Coty | 3.7B | 39.88 | 1.06 | -9.03% | -6.60% | 104.32 |
Societe Bic S.A | 2.2B | 12.53 | 1.30 | 10.16% | 8.29% | 21.68 |
Galeo Concept | 159.7M | 11.67 | 0.77 | 11.04% | 5.14% | 1.40 |
Jacques Bogart S.A | 60.5M | 12.88 | 0.73 | 0.78% | -0.15% | 258.73 |
Financial data is updated regularly. All figures are in the company's reporting currency.