…
IDEXX Laboratories, Inc. develops, manufactures, and distributes products primarily for the companion animal veterinary, livestock and poultry, dairy, and water testing markets in Africa, the Asia Pacific, Canada, Europe, Latin America, and internationally. The company operates through three segments: Companion Animal Group; Water Quality Products; and Livestock, Poultry and Dairy. It also provides point-of-care veterinary diagnostic products, including instruments, consumables, and rapid assay test kits; veterinary reference laboratory diagnostic and consulting services; practice management and diagnostic imaging systems and services for veterinarians; and health monitoring, biological materials testing, and laboratory diagnostic instruments, and services for biomedical research community. In addition, the company offers diagnostic and health-monitoring products for livestock, poultry, and dairy; products that test water for various microbiological contaminants; point-of-care electrolytes and blood gas analyzers; in-clinic chemistry, blood and urine chemistry, hematology, immunoassay, urinalysis, and coagulation analyzers; and SNAP rapid assays test kits. Further, it provides Colilert, Colilert-18, and Colisure tests, which detect the presence of total coliforms and E. coli in water; Enterolert, Pseudalert, Filta-Max and Filta-Max xpress, Legiolert, and Quanti-Tray products; and veterinary software and services for independent veterinary clinics and corporate groups. Additionally, the company offers human medical point-of-care products and laboratory diagnostics services. The company markets its products through marketing, customer service, sales, and technical service groups, as well as through independent distributors and other resellers. IDEXX Laboratories, Inc. was incorporated in 1983 and is headquartered in Westbrook, Maine.
Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website
A unique technical analysis driven score developed by Kalkine showing momentum in stock prices based on select technical indicators identified.
IDEXX Laboratories develops and sells diagnostic instruments, consumable tests and practice-management software for companion animals, livestock and water quality testing. Long-term growth drivers include rising pet healthcare spending, recurring consumable and software revenue, increasing in-clinic diagnostic adoption and geographic expansion, which could support steady revenue growth. Investors may find the company attractive for its leading diagnostic franchises, high-margin recurring revenue streams and a track record of profitability.
Principal risks include dependence on veterinary and consumer spending patterns, competition and pricing pressure, execution risk in international expansion and exposure to regulatory or reimbursement changes that could affect diagnostic utilization.
Note: The summary and risk score provided above is created by AI and should not be construed as a recommendation of Kalkine.
| Breakdown | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
| Income before tax | 859.97M | 902.65M | 661.99M | 522.22M | 457.74M |
| Minority interest | 0.00M | 0.00M | 0.35M | 0.07M | 0.02M |
| Net income | 679.09M | 744.85M | 581.78M | 427.72M | 377.03M |
| Selling general administrative | 326.25M | 309.66M | 300.83M | 261.32M | 244.94M |
| Selling and marketing expenses | 524.50M | 486.74M | 434.44M | 418.19M | 387.41M |
| Gross profit | 2004.34M | 1889.43M | 1571.04M | 1365.55M | 1241.54M |
| Reconciled depreciation | 111.90M | 104.60M | 96.00M | 88.01M | 83.18M |
| Ebit | 786.87M | 827.43M | 598.53M | 464.83M | 408.16M |
| Ebitda | 898.76M | 932.03M | 694.52M | 552.85M | 491.33M |
| Depreciation and amortization | 111.90M | 104.60M | 96.00M | 88.01M | 83.18M |
| Non operating income net other | 1.06M | 0.43M | 0.59M | 0.43M | 1.15M |
| Operating income | 898.76M | 932.03M | 694.52M | 552.85M | 491.33M |
| Other operating expenses | 2468.56M | 2283.33M | 2012.13M | 1854.06M | 1721.91M |
| Interest expense | 38.79M | 29.37M | 32.54M | 30.63M | 33.59M |
| Tax provision | 180.88M | 157.81M | 79.85M | 94.43M | 80.69M |
| Interest income | 1.06M | 0.43M | 0.59M | 0.43M | 1.15M |
| Net interest income | -38.79M | -29.37M | -32.54M | -30.63M | -33.59M |
| Extraordinary items | - | - | - | - | -2.10M |
| Income tax expense | 180.88M | 157.81M | 79.85M | 94.43M | 80.69M |
| Total revenue | 3367.32M | 3215.36M | 2706.66M | 2406.91M | 2213.24M |
| Total operating expenses | 1105.57M | 957.40M | 876.52M | 812.70M | 750.21M |
| Cost of revenue | 1362.99M | 1325.93M | 1135.62M | 1041.36M | 971.70M |
| Total other income expense net | -38.79M | -29.37M | -32.54M | -30.63M | -33.59M |
| Net income from continuing ops | 679.09M | 744.84M | 582.13M | 427.79M | 377.05M |
| Net income applicable to common shares | 679.09M | 744.85M | 581.78M | 427.72M | 377.03M |
| Breakdown | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
| Total assets | 3259.93M | 2746.76M | 2437.20M | 2294.56M | 1832.47M |
| Intangible assets | 84.50M | 97.67M | 99.03M | 52.54M | 58.47M |
| Other current assets | 203.59M | 220.49M | 173.82M | 137.51M | 124.98M |
| Total liab | 1775.39M | 2138.03M | 1747.21M | 1661.77M | 1654.65M |
| Total stockholder equity | 1484.53M | 608.74M | 689.99M | 632.09M | 177.47M |
| Deferred long term liab | - | 8.15M | 8.94M | 11.71M | 33.02M |
| Other current liab | 478.71M | 433.66M | 458.91M | 415.65M | 322.94M |
| Common stock | 10.75M | 10.72M | 10.69M | 10.65M | 10.57M |
| Capital stock | 10.75M | 10.72M | 10.69M | 10.65M | 10.57M |
| Retained earnings | 4444.57M | 3599.53M | 2920.44M | 2175.59M | 1595.65M |
| Other liab | - | 106.59M | 208.43M | 220.51M | 162.83M |
| Good will | 365.96M | 361.80M | 359.35M | 243.35M | 239.72M |
| Other assets | - | 387.48M | 893.88M | 676.66M | 240.19M |
| Cash | 453.93M | 112.55M | 144.45M | 383.93M | 90.33M |
| Total current liabilities | 951.55M | 1235.80M | 763.58M | 582.76M | 725.34M |
| Current deferred revenue | 37.20M | 37.94M | 40.03M | 42.57M | 41.46M |
| Net debt | 493.95M | 1235.82M | 779.25M | 524.55M | 897.35M |
| Short term debt | 325.00M | 653.98M | 148.50M | 49.99M | 288.76M |
| Short long term debt | 325.00M | 653.98M | 148.50M | 49.99M | 288.76M |
| Short long term debt total | 947.88M | 1348.37M | 923.70M | 908.48M | 987.67M |
| Other stockholder equity | -2899.59M | -2923.72M | -2187.65M | -1500.54M | -1382.56M |
| Property plant equipment | - | 649.47M | 587.67M | 555.17M | 533.85M |
| Total current assets | 1495.25M | 1101.48M | 955.65M | 1062.74M | 679.64M |
| Long term investments | 56.19M | 55.50M | 13.35M | 12.06M | 13.66M |
| Net tangible assets | - | 149.27M | 689.99M | 336.20M | -120.72M |
| Net receivables | 457.44M | 400.62M | 368.35M | 331.43M | 269.31M |
| Long term debt | 622.88M | 694.39M | 775.21M | 858.49M | 698.91M |
| Inventory | 380.28M | 367.82M | 269.03M | 209.87M | 195.02M |
| Accounts payable | 110.64M | 110.22M | 116.14M | 74.56M | 72.17M |
| Noncontrolling interest in consolidated entity | - | - | - | 0.71M | 0.35M |
| Accumulated other comprehensive income | -71.21M | -77.80M | -53.48M | -53.62M | -46.18M |
| Common stock total equity | - | 10.72M | 10.69M | 10.65M | 10.57M |
| Retained earnings total equity | - | 3599.53M | 2920.44M | 2175.59M | 1595.65M |
| Treasury stock | - | - | -3570.69M | -2799.89M | -2600.54M |
| Non currrent assets other | 448.48M | 425.63M | 397.37M | 337.15M | 299.04M |
| Non current assets total | 1764.67M | 1645.29M | 1481.55M | 1231.82M | 1152.84M |
| Capital lease obligations | 119.47M | 121.66M | 107.31M | 94.77M | 82.75M |
| Long term debt total | - | 694.39M | 775.21M | 858.49M | 698.91M |
| Breakdown | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
| Investments | -195.35M | -292.97M | -109.38M | -205.53M | 284.04M |
| Change to liabilities | 3.47M | 11.23M | 0.98M | 1.96M | -0.17M |
| Total cashflows from investing activities | -195.35M | -292.97M | -109.38M | -205.53M | 138.60M |
| Net borrowings | 430.06M | 23.50M | -94.65M | -10.43M | -256.04M |
| Total cash from financing activities | -370.94M | -697.41M | -248.42M | -286.41M | -597.80M |
| Change to operating activities | -102.85M | -137.52M | -31.76M | -34.79M | -39.73M |
| Net income | 679.09M | 744.84M | 582.13M | 427.79M | 377.05M |
| Change in cash | -31.91M | -239.47M | 293.60M | -33.47M | -63.88M |
| Begin period cash flow | 144.45M | 383.93M | 90.33M | 123.79M | 187.68M |
| End period cash flow | 112.55M | 144.45M | 383.93M | 90.33M | 123.79M |
| Total cash from operating activities | 542.98M | 755.55M | 648.06M | 459.16M | 400.08M |
| Depreciation | 111.90M | 104.60M | 96.00M | 88.01M | 83.18M |
| Other cashflows from investing activities | -46.51M | -173.42M | -2.42M | -50.56M | -29.68M |
| Change to inventory | -121.73M | -52.92M | -18.89M | -37.31M | -25.62M |
| Change to account receivables | -41.40M | -33.14M | -60.72M | -22.47M | -18.40M |
| Sale purchase of stock | -830.32M | -762.34M | -203.42M | -309.71M | -378.69M |
| Other cashflows from financing activities | 498.63M | 114.92M | 244.63M | 133.58M | 36.94M |
| Change to netincome | 25.52M | 148.22M | 1.70M | 48.32M | 31.50M |
| Capital expenditures | 148.84M | 119.55M | 107.63M | 155.22M | 122.94M |
| Change receivables | -41.40M | -33.14M | -60.72M | -22.47M | -18.40M |
| Cash flows other operating | -113.87M | -62.70M | 46.87M | -47.15M | -47.45M |
| Exchange rate changes | - | - | - | - | -4.77M |
| Cash and cash equivalents changes | -23.30M | -234.84M | 290.27M | -32.78M | -63.88M |
| Change in working capital | -273.53M | -137.52M | -31.76M | -104.97M | -91.64M |
| Stock based compensation | 49.77M | 37.76M | 30.95M | 39.28M | 25.16M |
| Other non cash items | 10.82M | 9.25M | 8.83M | 2.88M | 5.13M |
| Free cash flow | 394.15M | 636.00M | 540.44M | 303.93M | 277.15M |
Sector: Healthcare Industry: Diagnostics & Research
|
Stock Name
|
Change
(USD) |
Price
(USD) |
Trailing
PE (x) |
Forward
PE (x) |
Price Sales
TTM (x) |
Price to Book Value (x)
|
Enterprise Value
to Revenue (x) |
Enterprise Value
to EBITDA (x) |
|---|---|---|---|---|---|---|---|---|
| IDXX IDEXX Laboratories Inc |
- -% |
672.04 | 49.99 | 45.66 | 11.29 | 27.85 | 11.46 | 34.46 |
| TMO Thermo Fisher Scientific Inc |
15.69 2.30% |
698.34 | 34.71 | 23.87 | 4.62 | 4.43 | 5.29 | 20.89 |
| DHR Danaher Corporation |
2.14 0.94% |
230.11 | 29.09 | 28.01 | 5.67 | 3.20 | 6.00 | 19.09 |
| WUXIF WuXi AppTec Co. Ltd |
- -% |
23.25 | 22.29 | 17.95 | 1.53 | 5.98 | 8.39 | 14.30 |
| WUXAY WuXi AppTec Co. Ltd |
-0.81 3.50% |
22.35 | 23.28 | 18.73 | 1.51 | 6.24 | 8.39 | 14.30 |
IDEXX Laboratories, Inc. develops, manufactures, and distributes products primarily for the companion animal veterinary, livestock and poultry, dairy, and water testing markets in Africa, the Asia Pacific, Canada, Europe, Latin America, and internationally. The company operates through three segments: Companion Animal Group; Water Quality Products; and Livestock, Poultry and Dairy. It also provides point-of-care veterinary diagnostic products, including instruments, consumables, and rapid assay test kits; veterinary reference laboratory diagnostic and consulting services; practice management and diagnostic imaging systems and services for veterinarians; and health monitoring, biological materials testing, and laboratory diagnostic instruments, and services for biomedical research community. In addition, the company offers diagnostic and health-monitoring products for livestock, poultry, and dairy; products that test water for various microbiological contaminants; point-of-care electrolytes and blood gas analyzers; in-clinic chemistry, blood and urine chemistry, hematology, immunoassay, urinalysis, and coagulation analyzers; and SNAP rapid assays test kits. Further, it provides Colilert, Colilert-18, and Colisure tests, which detect the presence of total coliforms and E. coli in water; Enterolert, Pseudalert, Filta-Max and Filta-Max xpress, Legiolert, and Quanti-Tray products; and veterinary software and services for independent veterinary clinics and corporate groups. Additionally, the company offers human medical point-of-care products and laboratory diagnostics services. The company markets its products through marketing, customer service, sales, and technical service groups, as well as through independent distributors and other resellers. IDEXX Laboratories, Inc. was incorporated in 1983 and is headquartered in Westbrook, Maine.
| Name | Title | Year Born |
|---|---|---|
| Mr. Jonathan J. Mazelsky | Pres, CEO & Director | 1961 |
| Mr. Brian P. McKeon | CFO, Exec. VP & Treasurer | 1962 |
| Mr. James F. Polewaczyk | Exec. VP & Chief Commercial Officer | 1964 |
| Mr. Michael J. Lane | Exec. VP and GM of Reference Laboratories & Information Technology | 1968 |
| Dr. Nimrata Khatra Hunt P.E., Ph.D. | Exec. VP and GM - Point of Care Diagnostics & Worldwide Operations | 1968 |
| Mr. John Hart | Sr. VP of Worldwide Operations | NA |
| Mr. Jeffery D. Chadbourne | Sr. Director of Accounting & Financial Reporting | 1976 |
| Dr. Martin Smith Ph.D. | Exec. VP & CTO | 1968 |
| Mr. Ken Grady | Sr. VP & Chief Information Officer | NA |
| Ms. Sharon E. Underberg | Exec. VP, Gen. Counsel, & Corp. Sec. | 1961 |
Disclaimer - (*)This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.