
Ingles Markets (IMKTA) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
1.3B
Gross Profit
311.0M
23.36%
Operating Income
21.8M
1.64%
Net Income
15.1M
1.13%
EPS (Diluted)
$0.80
Balance Sheet Metrics
Total Assets
2.5B
Total Liabilities
934.6M
Shareholders Equity
1.6B
Debt to Equity
0.59
Cash Flow Metrics
Operating Cash Flow
55.6M
Free Cash Flow
38.9M
Revenue & Profitability Trend
Ingles Markets Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 5.6B | 5.9B | 5.7B | 5.0B | 4.6B |
Cost of Goods Sold | 4.3B | 4.5B | 4.3B | 3.7B | 3.4B |
Gross Profit | 1.3B | 1.4B | 1.4B | 1.3B | 1.2B |
Gross Margin % | 23.0% | 23.8% | 24.9% | 26.1% | 26.0% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 9.7M | 10.6M | 10.9M | 963.3M | 921.7M |
Other Operating Expenses | 1.1B | 1.1B | 1.0B | 963.3M | 921.7M |
Total Operating Expenses | 1.2B | 1.1B | 1.0B | 1.9B | 1.8B |
Operating Income | 142.5M | 289.5M | 375.6M | 340.1M | 276.5M |
Operating Margin % | 2.5% | 4.9% | 6.6% | 6.8% | 6.0% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 21.9M | 22.1M | 21.5M | 24.3M | 40.5M |
Other Non-Operating Income | 18.8M | 11.0M | 7.2M | 11.8M | -929.2K |
Pre-tax Income | 139.5M | 278.5M | 361.3M | 327.6M | 235.0M |
Income Tax | 34.0M | 67.7M | 88.5M | 77.9M | 56.4M |
Effective Tax Rate % | 24.3% | 24.3% | 24.5% | 23.8% | 24.0% |
Net Income | 105.5M | 210.8M | 272.8M | 249.7M | 178.6M |
Net Margin % | 1.9% | 3.6% | 4.8% | 5.0% | 3.9% |
Key Metrics | |||||
EBITDA | 278.4M | 413.8M | 499.2M | 460.2M | 394.5M |
EPS (Basic) | $5.68 | $11.35 | $14.69 | $13.06 | $9.06 |
EPS (Diluted) | $5.56 | $11.10 | $14.36 | $12.73 | $8.82 |
Basic Shares Outstanding | 18994376 | 18994376 | 18567665 | 19121822 | 19713135 |
Diluted Shares Outstanding | 18994376 | 18994376 | 18567665 | 19121822 | 19713135 |
Income Statement Trend
Ingles Markets Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 353.7M | 328.5M | 267.2M | 70.3M | 6.9M |
Short-term Investments | - | - | 0 | 5.0M | 0 |
Accounts Receivable | 78.3M | 107.6M | 97.2M | 95.1M | 81.4M |
Inventory | 462.1M | 493.9M | 457.9M | 390.0M | 366.8M |
Other Current Assets | 31.5M | 22.6M | 15.8M | 15.1M | 15.1M |
Total Current Assets | 925.5M | 952.6M | 838.1M | 575.4M | 470.2M |
Non-Current Assets | |||||
Property, Plant & Equipment | 31.2M | 43.3M | 38.6M | 40.1M | 46.6M |
Goodwill | - | - | - | - | - |
Intangible Assets | - | - | - | - | - |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 48.4M | 49.8M | 44.8M | 32.0M | 28.0M |
Total Non-Current Assets | 1.6B | 1.5B | 1.5B | 1.4B | 1.4B |
Total Assets | 2.5B | 2.5B | 2.3B | 2.0B | 1.9B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 198.3M | 204.0M | 213.4M | 189.4M | 204.1M |
Short-term Debt | 23.2M | 25.8M | 25.4M | 26.2M | 27.7M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 6.2M | 5.6M | 4.3M | 4.1M | 4.0M |
Total Current Liabilities | 320.6M | 330.5M | 333.8M | 306.1M | 323.8M |
Non-Current Liabilities | |||||
Long-term Debt | 541.8M | 569.7M | 587.1M | 605.8M | 627.2M |
Deferred Tax Liabilities | 63.8M | 67.2M | 73.6M | 72.8M | 73.3M |
Other Non-Current Liabilities | 56.0M | 47.4M | 41.5M | 50.4M | 55.7M |
Total Non-Current Liabilities | 661.5M | 684.3M | 702.1M | 729.0M | 756.2M |
Total Liabilities | 982.1M | 1.0B | 1.0B | 1.0B | 1.1B |
Equity | |||||
Common Stock | 949.7K | 949.7K | 949.7K | 949.7K | 1.0M |
Retained Earnings | 1.5B | 1.4B | 1.2B | 985.7M | 816.3M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 1.5B | 1.5B | 1.3B | 983.3M | 819.3M |
Key Metrics | |||||
Total Debt | 565.0M | 595.5M | 612.5M | 632.0M | 654.9M |
Working Capital | 604.9M | 622.0M | 504.4M | 269.3M | 146.4M |
Balance Sheet Composition
Ingles Markets Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 105.5M | 210.8M | 272.8M | 249.7M | 178.6M |
Depreciation & Amortization | 121.6M | 116.0M | 117.8M | 117.1M | 116.3M |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | 8.4M | -63.9M | -75.7M | -49.2M | -29.3M |
Operating Cash Flow | 275.4M | 264.1M | 318.2M | 322.3M | 275.4M |
Investing Activities | |||||
Capital Expenditures | 4.7M | 3.5M | 2.6M | 17.6M | 5.4M |
Acquisitions | - | - | - | - | - |
Investment Purchases | 0 | 0 | -110.2M | -295.0M | 0 |
Investment Sales | 0 | 0 | 115.2M | 290.0M | 0 |
Investing Cash Flow | 4.7M | 3.5M | 7.6M | 12.6M | 5.4M |
Financing Activities | |||||
Share Repurchases | - | 0 | 0 | -80.0M | 0 |
Dividends Paid | -12.3M | -12.3M | -12.3M | -12.6M | -13.0M |
Debt Issuance | - | 0 | 0 | 350.0M | 155.0M |
Debt Repayment | -18.9M | -22.7M | -18.4M | -1.0B | -522.0M |
Financing Cash Flow | -31.2M | -35.0M | -30.6M | -807.4M | -341.9M |
Free Cash Flow | 51.7M | 92.8M | 219.9M | 165.7M | 227.3M |
Net Change in Cash | 248.9M | 232.6M | 295.2M | -472.5M | -61.1M |
Cash Flow Trend
Ingles Markets Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
20.56
Forward P/E
13.03
Price to Book
0.73
Price to Sales
0.22
PEG Ratio
13.03
Profitability Ratios
Profit Margin
1.05%
Operating Margin
2.45%
Return on Equity
3.59%
Return on Assets
2.72%
Financial Health
Current Ratio
3.14
Debt to Equity
34.39
Beta
0.74
Per Share Data
EPS (TTM)
$2.98
Book Value per Share
$83.91
Revenue per Share
$282.35
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
imkta | 1.2B | 20.56 | 0.73 | 3.59% | 1.05% | 34.39 |
Kroger | 49.1B | 20.23 | 6.02 | 24.24% | 1.76% | 229.20 |
Sprouts Farmers | 14.6B | 30.66 | 10.74 | 36.94% | 5.77% | 129.44 |
Grocery Outlet | 1.8B | 231.75 | 1.53 | 0.68% | 0.18% | 148.47 |
Weis Markets | 1.8B | 17.65 | 1.31 | 7.60% | 2.22% | 11.56 |
Sendas Distribuidora | 1.3B | 11.97 | 1.26 | 13.65% | 0.88% | 519.72 |
Financial data is updated regularly. All figures are in the company's reporting currency.