Financials Insight Enterprises, Inc.

Equities

NSIT

US45765U1034

Computer Hardware

Real-time Estimate Cboe BZX 11:28:55 03/05/2024 pm IST 5-day change 1st Jan Change
191 USD +7.03% Intraday chart for Insight Enterprises, Inc. +4.69% +7.98%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 2,478 2,671 3,719 3,493 5,772 5,806 -
Enterprise Value (EV) 1 3,223 2,981 3,719 3,967 6,444 5,806 5,806
P/E ratio 15.9 x 15.6 x 17.9 x 13.1 x 23.5 x 19.1 x 16 x
Yield - - - - - - -
Capitalization / Revenue 0.32 x 0.32 x 0.39 x 0.33 x 0.63 x 0.59 x 0.55 x
EV / Revenue 0.32 x 0.32 x 0.39 x 0.33 x 0.63 x 0.59 x 0.55 x
EV / EBITDA 8.12 x 7.62 x 8.9 x 7.09 x 11 x 9.46 x 8.52 x
EV / FCF 42.2 x 8.06 x 33.3 x 129 x 9.95 x 20.2 x 14.6 x
FCF Yield 2.37% 12.4% 3% 0.78% 10.1% 4.95% 6.84%
Price to Book 2.18 x 2.01 x 2.6 x 2.24 x 3.8 x 2.91 x 2.66 x
Nbr of stocks (in thousands) 35,256 35,098 34,886 34,831 32,577 32,542 -
Reference price 2 70.29 76.09 106.6 100.3 177.2 178.4 178.4
Announcement Date 12/02/20 11/02/21 10/02/22 09/02/23 15/02/24 - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net sales 1 7,731 8,341 9,436 10,431 9,176 9,898 10,556
EBITDA 1 305.1 350.4 417.9 492.6 525 613.9 681.3
EBIT 1 281.8 284.9 362.5 466.6 492.1 567.4 618.4
Operating Margin 3.65% 3.42% 3.84% 4.47% 5.36% 5.73% 5.86%
Earnings before Tax (EBT) 1 211.7 228.5 292.6 374.4 377.9 435.2 537.5
Net income 1 159.4 172.6 219.3 280.6 281.3 322.2 397.9
Net margin 2.06% 2.07% 2.32% 2.69% 3.07% 3.25% 3.77%
EPS 2 4.430 4.870 5.950 7.660 7.550 9.343 11.13
Free Cash Flow 1 58.79 331.4 111.6 27.17 580.3 287.6 397.2
FCF margin 0.76% 3.97% 1.18% 0.26% 6.32% 2.91% 3.76%
FCF Conversion (EBITDA) 19.27% 94.57% 26.71% 5.51% 110.53% 46.85% 58.3%
FCF Conversion (Net income) 36.88% 191.96% 50.89% 9.68% 206.28% 89.29% 99.82%
Dividend per Share - - - - - - -
Announcement Date 12/02/20 11/02/21 10/02/22 09/02/23 15/02/24 - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 2,448 2,566 2,651 2,743 2,534 2,503 2,324 2,350 2,266 2,236 2,379 2,424 2,469 2,673 2,511
EBITDA 1 99.2 116.2 103.1 152.6 112.4 135 100.9 137.6 128.8 157.7 132.2 164.8 147.3 171.9 158.1
EBIT 1 93.54 102.9 89.56 141.7 107.1 128.3 93.96 129.7 119.8 148.7 121.8 153.8 130.8 160.8 135.2
Operating Margin 3.82% 4.01% 3.38% 5.16% 4.23% 5.13% 4.04% 5.52% 5.29% 6.65% 5.12% 6.34% 5.3% 6.02% 5.38%
Earnings before Tax (EBT) 1 74.41 82.94 74.62 119.9 76.78 103.2 66.36 109.3 80.05 122.2 88.19 106.3 111.4 151 96.41
Net income 1 55.48 62.13 56.63 89.18 57.32 77.48 49.97 80.48 60.25 90.61 67.03 78.76 82.43 111.7 71.34
Net margin 2.27% 2.42% 2.14% 3.25% 2.26% 3.1% 2.15% 3.43% 2.66% 4.05% 2.82% 3.25% 3.34% 4.18% 2.84%
EPS 2 1.510 1.690 1.530 2.420 1.580 2.130 1.340 2.170 1.620 2.420 1.740 2.423 2.223 3.030 2.115
Dividend per Share - - - - - - - - - - - - - - -
Announcement Date 04/11/21 10/02/22 05/05/22 04/08/22 03/11/22 09/02/23 02/05/23 03/08/23 02/11/23 15/02/24 02/05/24 - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net Debt 745 310 - 474 672 - -
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) 2.441 x 0.8857 x - 0.9627 x 1.28 x - -
Free Cash Flow 1 58.8 331 112 27.2 580 288 397
ROE (net income / shareholders' equity) 14.8% 17.5% 17.6% 20.3% 19.9% 20.7% 20.6%
ROA (Net income/ Total Assets) 4.58% 5.17% 5.59% 6.53% 5.89% 5.9% 6.55%
Assets 1 3,477 3,339 3,924 4,295 4,777 5,460 6,075
Book Value Per Share 2 32.30 37.90 40.90 44.70 46.60 61.40 67.10
Cash Flow per Share 2 - 10.00 4.440 2.680 16.60 9.120 13.70
Capex 1 69.1 24.2 52.1 70.9 39.3 52.5 57.5
Capex / Sales 0.89% 0.29% 0.55% 0.68% 0.43% 0.53% 0.54%
Announcement Date 12/02/20 11/02/21 10/02/22 09/02/23 15/02/24 - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
B-
More Ratings
Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
5
Last Close Price
178.4 USD
Average target price
196.5 USD
Spread / Average Target
+10.13%
Consensus
  1. Stock Market
  2. Equities
  3. NSIT Stock
  4. Financials Insight Enterprises, Inc.