First Time Loading...

Integrated Diagnostics Holdings PLC
LSE:IDHC

Watchlist Manager
Integrated Diagnostics Holdings PLC Logo
Integrated Diagnostics Holdings PLC
LSE:IDHC
Watchlist
Price: 0.317 USD 1.12% Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

4.1B
+7%
Revenue
Growth Rates:
1 Year
+14%
3 Years
+55%
5 Years
+115%
7 Years
+252%
10 Years
-
767.6m
+21%
Operating Income
Growth Rates:
1 Year
-10%
3 Years
-22%
5 Years
+12%
7 Years
+65%
10 Years
-
510.3m
-5%
Net Income
Growth Rates:
1 Year
-6%
3 Years
-14%
5 Years
+2%
7 Years
+96%
10 Years
-

Earnings Waterfall
Integrated Diagnostics Holdings PLC

Revenue
4.1B EGP
Cost of Revenue
-2.6B EGP
Gross Profit
1.5B EGP
Operating Expenses
-756.8m EGP
Operating Income
767.6m EGP
Other Expenses
-257.3m EGP
Net Income
510.3m EGP

Income Statement
Integrated Diagnostics Holdings PLC

Rotate your device to view
Income Statement
Currency: EGP
Dec-2015 Jun-2016 Dec-2016 Jun-2017 Dec-2017 Jun-2018 Dec-2018 Jun-2019 Dec-2019 Jun-2020 Dec-2020 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
1 015
N/A
1 074
+6%
1 171
+9%
1 303
+11%
1 514
+16%
1 695
+12%
1 921
+13%
2 117
+10%
2 226
+5%
2 115
-5%
2 656
+26%
2 870
+8%
4 344
+51%
5 225
+20%
5 276
+1%
4 886
-7%
4 258
-13%
3 605
-15%
3 340
-7%
3 523
+5%
3 858
+10%
4 123
+7%
Gross Profit
Cost of Revenue
(468)
(498)
(543)
(657)
(785)
(864)
(973)
(1 089)
(1 143)
(1 083)
(1 314)
(1 307)
(1 919)
(2 421)
(2 578)
(2 555)
(2 439)
(2 143)
(2 085)
(2 235)
(2 440)
(2 598)
Gross Profit
547
N/A
576
+5%
628
+9%
646
+3%
730
+13%
830
+14%
948
+14%
1 027
+8%
1 084
+6%
1 032
-5%
1 343
+30%
1 563
+16%
2 425
+55%
2 804
+16%
2 697
-4%
2 331
-14%
1 819
-22%
1 462
-20%
1 255
-14%
1 288
+3%
1 418
+10%
1 524
+7%
Operating Income
Operating Expenses
(280)
(172)
(162)
(180)
(189)
(221)
(263)
(269)
(293)
(331)
(357)
(328)
(460)
(542)
(577)
(571)
(602)
(608)
(690)
(753)
(781)
(757)
Selling, General & Administrative
(264)
(158)
(159)
(174)
(186)
(216)
(265)
(279)
(314)
(357)
(371)
(337)
(463)
(533)
(561)
(550)
(583)
(385)
(609)
(595)
(553)
(478)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
(6)
(12)
(25)
(26)
(28)
(30)
(33)
(34)
(37)
(38)
(39)
Other Operating Expenses
(16)
(14)
(3)
(6)
(3)
(5)
1
10
21
26
14
15
15
16
11
7
11
(190)
(47)
(122)
(190)
(240)
Operating Income
267
N/A
404
+51%
466
+15%
466
+0%
540
+16%
610
+13%
685
+12%
758
+11%
791
+4%
701
-11%
986
+41%
1 236
+25%
1 965
+59%
2 262
+15%
2 121
-6%
1 760
-17%
1 217
-31%
854
-30%
565
-34%
535
-5%
637
+19%
768
+21%
Pre-Tax Income
Interest Income Expense
8
(23)
(77)
(49)
21
30
32
0
(33)
(20)
(27)
(31)
(27)
(3)
91
110
(75)
18
22
(10)
149
19
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(22)
0
0
0
(30)
Total Other Income
(1)
(1)
(1)
(1)
(3)
(3)
1
2
0
(1)
11
8
(3)
(27)
(30)
(23)
(13)
3
6
(12)
(2)
(19)
Pre-Tax Income
274
N/A
381
+39%
389
+2%
416
+7%
558
+34%
636
+14%
717
+13%
761
+6%
758
0%
680
-10%
969
+42%
1 212
+25%
1 935
+60%
2 232
+15%
2 181
-2%
1 847
-15%
1 129
-39%
854
-24%
593
-31%
514
-13%
784
+53%
737
-6%
Net Income
Tax Provision
(120)
(122)
(122)
(116)
(175)
(198)
(220)
(263)
(254)
(217)
(360)
(451)
(694)
(740)
(716)
(584)
(381)
(327)
(212)
(215)
(273)
(269)
Income from Continuing Operations
155
259
267
300
384
438
497
498
505
464
609
761
1 241
1 493
1 465
1 263
748
527
381
299
511
468
Income to Minority Interest
(10)
(8)
(7)
(8)
(10)
(3)
5
11
6
2
(15)
(26)
(51)
(80)
(82)
(75)
(32)
15
37
44
28
42
Net Income (Common)
145
N/A
251
+73%
260
+4%
292
+12%
374
+28%
435
+16%
502
+15%
510
+1%
511
+0%
466
-9%
594
+28%
736
+24%
1 190
+62%
1 413
+19%
1 383
-2%
1 188
-14%
716
-40%
541
-24%
417
-23%
342
-18%
538
+57%
510
-5%
EPS (Diluted)
0.24
N/A
1.67
+596%
0.43
-74%
1.95
+353%
0.62
-68%
2.9
+368%
0.84
-71%
0.84
N/A
0.85
+1%
0.78
-8%
0.99
+27%
1.23
+24%
1.98
+61%
2.35
+19%
2.31
-2%
1.98
-14%
1.19
-40%
0.9
-24%
0.7
-22%
0.57
-19%
0.9
+58%
0.85
-6%

See Also

Summary
IDHC intrinsic value, competitors valuation, and company profile.
DCF Valuation
IDHC stock valuation using Discount Cash Flow valuation method.
Relative Valuation
IDHC stock valuation using valuation multiples.
Wall Street Estimates
IDHC price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
IDHC stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 134,200+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.