Also trades as: IDDWF (OTC) · $vol 0M · IDTRY (OTC) · $vol 0M

kr 258.60 ($25.75)

+2.80 (+1.09%)

Weekly Expected Move ±2.6%

kr 245 kr 252 kr 259 kr 265 kr 272

STO · Industrials · Industrial - Distribution · Tech Score Buy · Power 62 · kr 94.2B mcap · 265M float · 0.187% daily turnover

Revenue

$32.2B -1.0% ▼

5Y CAGR: +10.9%

Gross Profit

$11.4B +0.0% ▲

5Y CAGR: +11.8%

Operating Income

$3.8B -6.5% ▼

5Y CAGR: +10.7%

Net Income

$2.6B -6.9% ▼

5Y CAGR: +8.9%

EPS (Diluted)

$7.03 -6.8% ▼

5Y CAGR: +8.9%

EBITDA

$5.5B -5.6% ▼

5Y CAGR: +10.9%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$21.7B	$27.0B	$31.8B	$32.5B	$32.2B
YoY Growth	+13.0%	+24.4%	+17.8%	+2.2%	-1.0%
Cost of Revenue	$14.1B	$17.7B	$20.8B	$21.1B	$20.8B
Gross Profit	$7.6B	$9.4B	$11.0B	$11.4B	$11.4B
Gross Margin	35.0%	34.7%	34.7%	35.0%	35.4%
R&D Expenses	$258M	$334M	$395M	$406M	$378M
SG&A Expenses	$4.5B	$5.5B	$6.6B	$7.1B	$7.2B
Operating Expenses	$4.8B	$5.7B	$6.9B	$7.4B	$7.6B
Operating Income	$2.8B	$3.6B	$4.2B	$4.0B	$3.8B
Operating Margin	13.0%	13.4%	13.1%	12.4%	11.7%
Interest Expense	$117M	$207M	$519M	$590M	$422M
Income Before Tax	$2.7B	$3.4B	$3.7B	$3.5B	$3.3B
Tax Expense	$628M	$759M	$825M	$777M	$770M
Net Income	$2.1B	$2.7B	$2.9B	$2.7B	$2.6B
Net Margin	9.6%	9.9%	9.0%	8.4%	7.9%
EPS (Diluted)	$5.75	$7.36	$7.86	$7.54	$7.03
EBITDA	$3.9B	$4.9B	$5.8B	$5.8B	$5.5B
Shares Outstanding	364M	364M	364M	365M	364M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$8.0B	$8.3B	$8.0B	$8.1B	$7.8B	$8.2B	$8.1B	$9.0B
Cost of Revenue	$5.3B	$5.4B	$5.2B	$5.3B	$5.1B	$5.3B	$5.2B	$5.8B
Gross Profit	$2.7B	$3.0B	$2.8B	$2.9B	$2.8B	$2.9B	$2.9B	$3.2B
Gross Margin	34.0%	35.7%	35.4%	35.3%	35.5%	35.4%	36.0%	35.6%
R&D Expenses	$98M	$100M	$96M	$95M	$88M	$99M	$95M	$99M
SG&A Expenses	$1.7B	$1.9B	$1.9B	$1.8B	$1.7B	$1.9B	$1.9B	$2.0B
Operating Expenses	$1.7B	$1.9B	$1.9B	$1.9B	$1.8B	$2.0B	$2.0B	$2.1B
Operating Income	$1.0B	$1.1B	$927M	$950M	$976M	$916M	$891M	$1.1B
Operating Margin	12.7%	12.6%	11.5%	11.7%	12.4%	11.1%	11.1%	12.6%
Interest Expense	$137M	$108M	$115M	$116M	$99M	$103M	$97M	$111M
Income Before Tax	$872M	$943M	$808M	$834M	$875M	$815M	$793M	$1.0B
Tax Expense	$172M	$211M	$185M	$195M	$201M	$189M	$194M	$238M
Net Income	$700M	$733M	$623M	$638M	$674M	$625M	$599M	$783M
Net Margin	8.8%	8.8%	7.8%	7.9%	8.6%	7.6%	7.4%	8.7%
EPS (Diluted)	$1.92	$2.01	$1.71	$1.75	$1.85	$1.72	$1.64	$2.15
EBITDA	$1.4B	$1.1B	$1.4B	$950M	$1.4B	$1.4B	$1.3B	$1.6B
Shares Outstanding	365M	365M	364M	365M	364M	364M	364M	364M

INDT.ST STO