
Interparfums (IPAR) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
338.8M
Gross Profit
216.0M
63.74%
Operating Income
75.1M
22.16%
Net Income
55.4M
16.35%
EPS (Diluted)
$1.32
Balance Sheet Metrics
Total Assets
1.4B
Total Liabilities
433.0M
Shareholders Equity
1.0B
Debt to Equity
0.43
Cash Flow Metrics
Operating Cash Flow
37.7M
Free Cash Flow
-31.3M
Revenue & Profitability Trend
Interparfums Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 1.5B | 1.3B | 1.1B | 879.5M | 539.0M |
Cost of Goods Sold | 525.0M | 478.6M | 392.2M | 322.6M | 208.3M |
Gross Profit | 927.3M | 839.1M | 694.4M | 556.9M | 330.7M |
Gross Margin % | 63.9% | 63.7% | 63.9% | 63.3% | 61.4% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 648.5M | 587.7M | 492.4M | 406.5M | 260.6M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 648.5M | 587.7M | 492.4M | 406.5M | 260.6M |
Operating Income | 278.8M | 251.4M | 202.1M | 150.4M | 70.1M |
Operating Margin % | 19.2% | 19.1% | 18.6% | 17.1% | 13.0% |
Non-Operating Items | |||||
Interest Income | 2.2M | 10.7M | 5.5M | 3.4M | 2.9M |
Interest Expense | 7.8M | 11.3M | 3.6M | 2.8M | 2.0M |
Other Non-Operating Income | -4.8M | -1.3M | -9.7M | -2.0K | -1.6M |
Pre-tax Income | 268.4M | 249.6M | 194.2M | 151.0M | 69.3M |
Income Tax | 65.0M | 61.8M | 43.2M | 41.0M | 19.4M |
Effective Tax Rate % | 24.2% | 24.8% | 22.2% | 27.1% | 27.9% |
Net Income | 203.4M | 187.8M | 151.0M | 110.0M | 50.0M |
Net Margin % | 14.0% | 14.3% | 13.9% | 12.5% | 9.3% |
Key Metrics | |||||
EBITDA | 309.7M | 279.8M | 230.0M | 166.6M | 82.6M |
EPS (Basic) | $5.13 | $4.77 | $3.80 | $2.76 | $1.21 |
EPS (Diluted) | $5.12 | $4.75 | $3.78 | $2.75 | $1.21 |
Basic Shares Outstanding | 32036728 | 31994328 | 31859000 | 31677000 | 31537000 |
Diluted Shares Outstanding | 32036728 | 31994328 | 31859000 | 31677000 | 31537000 |
Income Statement Trend
Interparfums Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 125.4M | 88.5M | 104.7M | 159.6M | 169.7M |
Short-term Investments | 109.3M | 94.3M | 150.8M | 160.0M | 126.6M |
Accounts Receivable | 274.7M | 247.2M | 197.6M | 159.3M | 124.1M |
Inventory | 371.9M | 371.9M | 290.0M | 198.9M | 158.8M |
Other Current Assets | 27.0M | 29.5M | 15.6M | 21.4M | 16.9M |
Total Current Assets | 914.8M | 839.0M | 787.7M | 709.7M | 600.7M |
Non-Current Assets | |||||
Property, Plant & Equipment | 84.4M | 91.0M | 87.7M | 85.8M | 24.7M |
Goodwill | 282.5M | 296.4M | 290.9M | 214.0M | 214.1M |
Intangible Assets | 282.5M | 296.4M | 290.9M | 214.0M | 214.1M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 35.6M | 36.1M | 35.3M | 38.5M | 31.0M |
Total Non-Current Assets | 496.4M | 530.3M | 520.8M | 435.6M | 289.4M |
Total Assets | 1.4B | 1.4B | 1.3B | 1.1B | 890.1M |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 91.0M | 97.4M | 88.4M | 82.0M | 35.6M |
Short-term Debt | 56.0M | 40.0M | 33.8M | 21.9M | 19.7M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 332.4M | 324.7M | 344.6M | 244.9M | 156.2M |
Non-Current Liabilities | |||||
Long-term Debt | 136.2M | 152.4M | 175.8M | 162.1M | 31.5M |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | 136.2M | 152.4M | 175.8M | 162.1M | 31.5M |
Total Liabilities | 468.6M | 477.2M | 520.4M | 407.0M | 187.7M |
Equity | |||||
Common Stock | 32.0K | 32.0K | 32.0K | 32.0K | 32.0K |
Retained Earnings | 763.2M | 693.8M | 620.1M | 560.7M | 503.6M |
Treasury Stock | 52.9M | 52.9M | 37.5M | 37.5M | 37.5M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 942.6M | 892.2M | 788.1M | 738.3M | 702.4M |
Key Metrics | |||||
Total Debt | 192.2M | 192.4M | 209.7M | 184.0M | 51.2M |
Working Capital | 582.4M | 514.3M | 443.2M | 464.8M | 444.5M |
Balance Sheet Composition
Interparfums Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 203.4M | 187.8M | 151.0M | 110.0M | 50.0M |
Depreciation & Amortization | 28.4M | 17.3M | 22.5M | 12.7M | 9.1M |
Stock-Based Compensation | 2.4M | 2.5M | 3.1M | 2.9M | 3.0M |
Working Capital Changes | -54.6M | -105.0M | -172.4M | -116.7M | 25.0M |
Operating Cash Flow | 182.5M | 105.1M | 5.7M | 15.7M | 93.1M |
Investing Activities | |||||
Capital Expenditures | -4.7M | -6.5M | -33.8M | -141.3M | -11.0M |
Acquisitions | - | - | 0 | 0 | -14.0M |
Investment Purchases | -206.2M | -221.1M | -1.0M | -55.7M | -7.6M |
Investment Sales | 183.7M | 281.7M | 896.0K | 10.6M | 11.5M |
Investing Cash Flow | -27.2M | 54.2M | -33.9M | -186.3M | -21.1M |
Financing Activities | |||||
Share Repurchases | 0 | -15.4M | 0 | 0 | - |
Dividends Paid | -96.0M | -80.0M | -63.7M | -31.7M | -20.8M |
Debt Issuance | 43.3M | 0 | 52.5M | 157.4M | 13.4M |
Debt Repayment | -34.7M | -28.8M | -19.9M | -43.1M | -13.7M |
Financing Cash Flow | -107.8M | -141.2M | -51.6M | 72.8M | -21.4M |
Free Cash Flow | 165.3M | 52.4M | -17.5M | -23.2M | 52.7M |
Net Change in Cash | 47.5M | 18.0M | -79.8M | -97.8M | 50.6M |
Cash Flow Trend
Interparfums Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
23.07
Forward P/E
21.17
Price to Book
4.43
Price to Sales
2.55
PEG Ratio
21.17
Profitability Ratios
Profit Margin
11.03%
Operating Margin
17.72%
Return on Equity
20.44%
Return on Assets
11.97%
Financial Health
Current Ratio
2.96
Debt to Equity
26.45
Beta
1.45
Per Share Data
EPS (TTM)
$5.02
Book Value per Share
$26.13
Revenue per Share
$45.48
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
ipar | 3.7B | 23.07 | 4.43 | 20.44% | 11.03% | 26.45 |
Procter & Gamble | 359.9B | 23.60 | 7.02 | 31.24% | 18.95% | 69.86 |
Colgate-Palmolive | 68.4B | 23.79 | 97.46 | 398.04% | 14.54% | 832.51 |
E.l.f. Beauty | 5.8B | 60.38 | 7.19 | 12.97% | 7.29% | 38.15 |
Coty | 4.5B | 37.39 | 1.28 | -9.03% | -6.60% | 104.32 |
Newell Brands | 2.0B | -9.38 | 0.76 | -8.42% | -3.29% | 219.95 |
Financial data is updated regularly. All figures are in the company's reporting currency.