Industria de Diseno Textil SA
MAD:ITX

Watchlist Manager
Industria de Diseno Textil SA Logo
Industria de Diseno Textil SA
MAD:ITX
Watchlist
Price: 55.64 EUR -1% Market Closed
Market Cap: 173.4B EUR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+25%
5Y
+33%
10Y
-
Operating Income
+
3Y
+51%
5Y
+113%
10Y
-
Net Income
+
3Y
+57%
5Y
+119%
10Y
-

Earnings Waterfall
Industria de Diseno Textil SA

Revenue
39.4B EUR
Cost of Revenue
-16.5B EUR
Gross Profit
22.9B EUR
Operating Expenses
-15B EUR
Operating Income
7.8B EUR
Other Expenses
-1.8B EUR
Net Income
6B EUR

Income Statement
Industria de Diseno Textil SA

Rotate your device to view
Income Statement
Currency: EUR
Apr-2001 Jul-2001 Oct-2001 Jan-2002 Apr-2002 Jul-2002 Oct-2002 Jan-2003 Apr-2003 Jul-2003 Oct-2003 Jan-2004 Apr-2004 Jul-2004 Oct-2004 Jan-2005 Apr-2005 Jul-2005 Oct-2005 Jan-2006 Apr-2006 Jul-2006 Oct-2006 Jan-2007 Apr-2007 Jul-2007 Oct-2007 Jan-2008 Jul-2008 Jan-2009 Jul-2009 Jan-2010 Jul-2010 Jan-2011 Jul-2011 Jan-2012 Jul-2012 Jan-2013 Jul-2013 Jan-2014 Jul-2014 Jan-2015 Jul-2015 Jan-2016 Jul-2016 Jan-2017 Jul-2017 Jan-2018 Jul-2018 Jan-2019 Jul-2019 Jan-2020 Apr-2020 Jul-2020 Oct-2020 Jan-2021 Apr-2021 Jul-2021 Oct-2021 Jan-2022 Apr-2022 Jul-2022 Oct-2022 Jan-2023 Apr-2023 Jul-2023 Oct-2023 Jan-2024 Apr-2024 Jul-2024 Oct-2024 Jan-2025 Apr-2025 Jul-2025 Oct-2025
Revenue
Interest Expense
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11
0
0
0
5
0
9
0
9
0
4
0
4
0
3
0
0
0
10
0
12
0
8
0
10
0
15
0
156
33
65
94
128
112
103
96
113
89
91
98
144
137
159
182
271
209
216
219
353
0
0
0
Revenue
2 778
N/A
2 893
+4%
3 753
+30%
3 250
-13%
3 436
+6%
3 578
+4%
3 816
+7%
3 974
+4%
4 103
+3%
4 293
+5%
4 416
+3%
4 602
+4%
4 805
+4%
4 974
+4%
5 280
+6%
5 569
+5%
5 792
+4%
6 036
+4%
6 342
+5%
6 741
+6%
7 050
+5%
7 397
+5%
7 756
+5%
8 196
+6%
8 520
+4%
8 844
+4%
9 163
+4%
9 435
+3%
9 872
+5%
10 407
+5%
10 707
+3%
11 084
+4%
11 748
+6%
12 527
+7%
13 210
+5%
13 793
+4%
14 823
+7%
15 946
+8%
16 362
+3%
16 724
+2%
17 154
+3%
18 117
+6%
19 453
+7%
20 900
+7%
21 945
+5%
23 311
+6%
24 517
+5%
25 336
+3%
25 690
+1%
26 145
+2%
26 940
+3%
28 286
+5%
31 589
+12%
23 499
-26%
29 551
+26%
20 402
-31%
22 041
+8%
24 305
+10%
25 642
+6%
27 716
+8%
29 516
+6%
30 625
+4%
31 446
+3%
32 569
+4%
33 438
+3%
34 575
+3%
35 123
+2%
35 947
+2%
36 486
+1%
37 161
+2%
37 760
+2%
38 632
+2%
38 756
+0%
38 924
+0%
39 381
+1%
Gross Profit
Cost of Revenue
(1 353)
(1 404)
(1 795)
(1 563)
(1 652)
(1 720)
(1 826)
(1 926)
(1 993)
(2 105)
(2 191)
(2 293)
(2 358)
(2 381)
(2 441)
(2 483)
(2 561)
(2 641)
(2 762)
(2 953)
(3 090)
(3 284)
(3 426)
(3 589)
(3 719)
(3 849)
(3 960)
(4 086)
(4 247)
(4 493)
(4 676)
(4 756)
(4 831)
(5 105)
(5 443)
(5 612)
(5 954)
(6 417)
(6 660)
(6 802)
(7 059)
(7 548)
(8 071)
(8 811)
(9 070)
(10 032)
(10 601)
(11 076)
(11 194)
(11 329)
(11 657)
(12 192)
(13 566)
(10 177)
(12 569)
(9 013)
(9 619)
(10 521)
(11 017)
(11 902)
(12 610)
(13 124)
(13 508)
(14 011)
(14 331)
(14 810)
(14 894)
(15 186)
(15 388)
(15 661)
(15 912)
(16 288)
(16 340)
(16 417)
(16 517)
Gross Profit
1 425
N/A
1 489
+4%
1 957
+31%
1 687
-14%
1 784
+6%
1 858
+4%
1 991
+7%
2 048
+3%
2 110
+3%
2 188
+4%
2 225
+2%
2 309
+4%
2 448
+6%
2 594
+6%
2 839
+9%
3 085
+9%
3 231
+5%
3 396
+5%
3 580
+5%
3 788
+6%
3 960
+5%
4 113
+4%
4 330
+5%
4 607
+6%
4 801
+4%
4 995
+4%
5 203
+4%
5 349
+3%
5 625
+5%
5 914
+5%
6 031
+2%
6 328
+5%
6 917
+9%
7 422
+7%
7 767
+5%
8 180
+5%
8 869
+8%
9 529
+7%
9 702
+2%
9 923
+2%
10 095
+2%
10 569
+5%
11 382
+8%
12 089
+6%
12 875
+6%
13 279
+3%
13 915
+5%
14 260
+2%
14 495
+2%
14 816
+2%
15 283
+3%
16 094
+5%
18 023
+12%
13 322
-26%
16 982
+27%
11 389
-33%
12 422
+9%
13 784
+11%
14 625
+6%
15 814
+8%
16 906
+7%
17 501
+4%
17 938
+2%
18 558
+3%
19 107
+3%
19 765
+3%
20 229
+2%
20 761
+3%
21 098
+2%
21 500
+2%
21 848
+2%
22 344
+2%
22 416
+0%
22 507
+0%
22 864
+2%
Operating Income
Operating Expenses
(1 027)
(1 071)
(1 369)
(1 172)
(1 233)
(1 277)
(1 337)
(1 366)
(1 420)
(1 486)
(1 563)
(1 682)
(1 791)
(1 897)
(2 027)
(2 163)
(2 283)
(2 416)
(2 538)
(2 694)
(2 833)
(2 959)
(3 079)
(3 251)
(3 379)
(3 500)
(3 607)
(3 697)
(3 963)
(4 306)
(4 461)
(4 579)
(4 837)
(5 099)
(5 360)
(5 622)
(6 005)
(6 412)
(6 607)
(6 852)
(7 049)
(7 371)
(7 888)
(8 374)
(9 081)
(9 187)
(9 756)
(10 202)
(10 140)
(10 568)
(10 670)
(11 030)
(13 759)
(10 788)
(13 304)
(9 737)
(9 838)
(10 394)
(10 771)
(11 471)
(12 159)
(12 473)
(12 772)
(12 893)
(13 138)
(13 512)
(13 694)
(13 847)
(14 136)
(14 314)
(14 558)
(14 671)
(14 857)
(14 922)
(15 040)
Selling, General & Administrative
0
0
0
(490)
0
0
0
(570)
0
0
0
(678)
0
0
0
(1 308)
0
0
0
(1 614)
0
0
0
(1 969)
0
0
0
(2 328)
(807)
(2 732)
(1 760)
(1 792)
(1 867)
(2 009)
(2 143)
(2 234)
(2 139)
(4 077)
(2 637)
(4 354)
(2 792)
(4 782)
(1 573)
(5 423)
0
(5 864)
0
(8 077)
0
(8 514)
0
(7 310)
0
0
0
(5 979)
0
0
0
(7 728)
0
0
0
(8 717)
0
0
0
(9 714)
0
0
0
(10 427)
0
0
0
Depreciation & Amortization
(142)
(150)
(192)
(175)
(183)
(193)
(202)
(195)
(200)
(204)
(212)
(231)
(246)
(265)
(282)
(305)
(320)
(339)
(357)
(366)
(384)
(394)
(407)
(433)
(451)
(471)
(484)
(497)
(527)
(578)
(600)
(625)
(668)
(643)
(663)
(699)
(753)
(796)
(817)
(855)
(870)
(905)
(962)
(976)
(1 048)
(968)
(1 104)
(1 108)
(974)
(1 206)
(1 948)
(2 824)
(3 818)
(3 103)
(3 807)
(2 747)
(2 719)
(2 777)
(2 795)
(2 848)
(2 902)
(2 867)
(2 875)
(2 776)
(2 944)
(3 015)
(3 024)
(2 897)
(3 063)
(3 042)
(3 098)
(2 997)
(3 192)
(3 217)
(3 239)
Other Operating Expenses
(885)
(922)
(1 176)
(507)
(1 049)
(1 084)
(1 135)
(602)
(1 219)
(1 282)
(1 352)
(773)
(1 544)
(1 632)
(1 745)
(550)
(1 964)
(2 078)
(2 180)
(715)
(2 449)
(2 565)
(2 672)
(849)
(2 927)
(3 028)
(3 122)
(872)
(2 629)
(996)
(2 101)
(2 162)
(2 302)
(2 446)
(2 554)
(2 689)
(3 113)
(1 539)
(3 153)
(1 643)
(3 387)
(1 684)
(5 353)
(1 975)
(8 033)
(2 356)
(8 652)
(1 017)
(9 166)
(848)
(8 722)
(896)
(9 941)
(7 685)
(9 497)
(1 011)
(7 119)
(7 617)
(7 976)
(895)
(9 257)
(9 606)
(9 897)
(1 400)
(10 194)
(10 497)
(10 670)
(1 236)
(11 073)
(11 272)
(11 460)
(1 247)
(11 665)
(11 705)
(11 801)
Operating Income
398
N/A
417
+5%
588
+41%
515
-12%
552
+7%
581
+5%
654
+12%
681
+4%
690
+1%
701
+2%
661
-6%
627
-5%
657
+5%
697
+6%
812
+16%
922
+14%
947
+3%
980
+3%
1 042
+6%
1 094
+5%
1 127
+3%
1 154
+2%
1 251
+8%
1 356
+8%
1 423
+5%
1 495
+5%
1 596
+7%
1 652
+4%
1 662
+1%
1 609
-3%
1 570
-2%
1 749
+11%
2 080
+19%
2 323
+12%
2 407
+4%
2 559
+6%
2 864
+12%
3 117
+9%
3 095
-1%
3 071
-1%
3 046
-1%
3 198
+5%
3 494
+9%
3 716
+6%
3 794
+2%
4 091
+8%
4 159
+2%
4 058
-2%
4 355
+7%
4 248
-2%
4 613
+9%
5 064
+10%
4 264
-16%
2 534
-41%
3 678
+45%
1 652
-55%
2 584
+56%
3 390
+31%
3 854
+14%
4 343
+13%
4 747
+9%
5 028
+6%
5 166
+3%
5 665
+10%
5 969
+5%
6 253
+5%
6 535
+5%
6 914
+6%
6 962
+1%
7 186
+3%
7 290
+1%
7 673
+5%
7 559
-1%
7 585
+0%
7 824
+3%
Pre-Tax Income
Interest Income Expense
0
0
0
(9)
0
0
0
(24)
0
0
0
(4)
0
0
0
(18)
(0)
1
1
4
(0)
(1)
(2)
(17)
(4)
(5)
(5)
(7)
(27)
(22)
(69)
(1)
(39)
17
14
47
18
22
(28)
(7)
(6)
47
74
65
51
57
54
37
57
71
(21)
(91)
(122)
(103)
(127)
(106)
(100)
(83)
(78)
(84)
(103)
(132)
(167)
(161)
(95)
17
29
61
74
30
96
22
17
(5)
(39)
Non-Reccuring Items
5
1
11
1
2
(8)
(26)
(36)
(41)
(41)
(40)
(6)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(5)
0
(16)
(21)
(13)
(32)
(33)
(37)
(18)
0
3
0
(0)
0
(1)
(38)
0
(70)
0
257
0
109
0
(292)
0
0
0
(145)
0
0
0
(61)
0
0
0
(145)
0
0
0
(105)
0
0
0
(119)
0
0
0
Total Other Income
(16)
(15)
(19)
(12)
(31)
(40)
(42)
(6)
(15)
(12)
(9)
(4)
(14)
(18)
(15)
(7)
(20)
(1)
(6)
4
4
(4)
(1)
0
(11)
(14)
(7)
0
17
0
54
5
53
14
26
(10)
28
(8)
12
(11)
0
0
0
0
0
(0)
0
(1)
0
0
0
0
0
0
0
0
0
0
(1)
1
0
0
3
(1)
0
0
0
0
1
0
0
1
0
0
2
Pre-Tax Income
387
N/A
404
+4%
580
+44%
495
-15%
522
+6%
534
+2%
586
+10%
615
+5%
634
+3%
649
+2%
613
-6%
613
+0%
642
+5%
679
+6%
796
+17%
897
+13%
927
+3%
980
+6%
1 037
+6%
1 101
+6%
1 131
+3%
1 148
+2%
1 247
+9%
1 339
+7%
1 408
+5%
1 476
+5%
1 584
+7%
1 646
+4%
1 647
+0%
1 587
-4%
1 538
-3%
1 732
+13%
2 081
+20%
2 322
+12%
2 414
+4%
2 559
+6%
2 892
+13%
3 131
+8%
3 081
-2%
3 053
-1%
3 040
0%
3 245
+7%
3 568
+10%
3 743
+5%
3 845
+3%
4 078
+6%
4 213
+3%
4 351
+3%
4 411
+1%
4 428
+0%
4 592
+4%
4 681
+2%
4 142
-12%
2 431
-41%
3 551
+46%
1 401
-61%
2 484
+77%
3 307
+33%
3 775
+14%
4 199
+11%
4 645
+11%
4 896
+5%
5 002
+2%
5 358
+7%
5 873
+10%
6 270
+7%
6 562
+5%
6 870
+5%
7 037
+2%
7 216
+3%
7 386
+2%
7 577
+3%
7 576
0%
7 580
+0%
7 787
+3%
Net Income
Tax Provision
(113)
(120)
(177)
(150)
(160)
(159)
(175)
(173)
(175)
(181)
(160)
(165)
(173)
(187)
(222)
(251)
(260)
(275)
(277)
(291)
(295)
(292)
(327)
(330)
(348)
(366)
(382)
(388)
(373)
(325)
(311)
(410)
(505)
(580)
(582)
(613)
(722)
(764)
(708)
(671)
(679)
(735)
(819)
(861)
(875)
(917)
(944)
(979)
(995)
(980)
(1 001)
(1 034)
(904)
(535)
(788)
(297)
(548)
(732)
(836)
(949)
(1 053)
(1 115)
(1 146)
(1 211)
(1 319)
(1 407)
(1 411)
(1 475)
(1 515)
(1 563)
(1 646)
(1 700)
(1 693)
(1 690)
(1 746)
Income from Continuing Operations
274
284
403
345
363
375
411
442
459
468
453
449
470
492
574
646
667
704
760
811
836
857
921
1 010
1 060
1 111
1 203
1 258
1 273
1 262
1 227
1 322
1 577
1 741
1 832
1 946
2 170
2 367
2 373
2 382
2 361
2 510
2 749
2 882
2 970
3 161
3 270
3 372
3 416
3 448
3 591
3 647
3 238
1 896
2 763
1 104
1 936
2 575
2 939
3 250
3 592
3 781
3 856
4 147
4 554
4 863
5 151
5 395
5 522
5 653
5 740
5 877
5 883
5 890
6 041
Income to Minority Interest
(3)
(2)
(5)
(5)
(6)
(5)
(6)
(4)
(5)
(5)
(4)
(2)
(2)
(2)
(5)
(7)
(7)
(9)
(9)
(8)
(7)
(6)
(4)
(8)
(9)
(11)
(10)
(7)
(10)
(8)
(5)
(8)
(9)
(9)
(12)
(13)
(11)
(6)
(5)
(4)
(6)
(10)
(10)
(8)
(5)
(4)
(3)
(5)
(7)
(4)
(5)
(8)
(8)
(2)
(2)
2
1
(2)
(6)
(7)
(12)
(16)
(17)
(17)
(15)
(14)
(14)
(14)
(15)
(16)
(13)
(11)
(6)
(2)
0
Net Income (Common)
271
N/A
281
+4%
398
+42%
340
-15%
357
+5%
370
+4%
406
+10%
438
+8%
453
+3%
463
+2%
449
-3%
446
-1%
468
+5%
490
+5%
569
+16%
638
+12%
660
+3%
695
+5%
751
+8%
803
+7%
829
+3%
851
+3%
917
+8%
1 002
+9%
1 051
+5%
1 100
+5%
1 193
+8%
1 250
+5%
1 264
+1%
1 253
-1%
1 222
-3%
1 314
+8%
1 568
+19%
1 732
+10%
1 820
+5%
1 932
+6%
2 159
+12%
2 361
+9%
2 368
+0%
2 377
+0%
2 354
-1%
2 501
+6%
2 739
+10%
2 875
+5%
2 965
+3%
3 157
+6%
3 266
+3%
3 368
+3%
3 411
+1%
3 444
+1%
3 584
+4%
3 639
+2%
3 230
-11%
1 895
-41%
2 761
+46%
1 106
-60%
1 936
+75%
2 573
+33%
2 935
+14%
3 243
+10%
3 582
+10%
3 765
+5%
3 838
+2%
4 130
+8%
4 538
+10%
4 849
+7%
5 137
+6%
5 381
+5%
5 507
+2%
5 636
+2%
5 728
+2%
5 866
+2%
5 877
+0%
5 889
+0%
6 039
+3%
EPS (Diluted)
0.09
N/A
0.09
N/A
0.13
+44%
0.11
-15%
0.11
N/A
0.12
+9%
0.13
+8%
0.14
+8%
0.15
+7%
0.15
N/A
0.14
-7%
0.14
N/A
0.14
N/A
0.15
+7%
0.18
+20%
0.21
+17%
0.22
+5%
0.23
+5%
0.25
+9%
0.26
+4%
0.27
+4%
0.28
+4%
0.3
+7%
0.32
+7%
0.34
+6%
0.35
+3%
0.38
+9%
0.4
+5%
0.41
+2%
0.4
-2%
0.39
-3%
0.42
+8%
0.5
+19%
0.56
+12%
0.58
+4%
0.62
+7%
0.69
+11%
0.76
+10%
0.76
N/A
0.76
N/A
0.76
N/A
0.8
+5%
0.88
+10%
0.92
+5%
0.95
+3%
1.01
+6%
1.05
+4%
1.08
+3%
1.09
+1%
1.11
+2%
1.15
+4%
1.17
+2%
1.04
-11%
0.61
-41%
0.89
+46%
0.36
-60%
0.63
+75%
0.83
+32%
0.94
+13%
1.04
+11%
1.14
+10%
1.2
+5%
1.23
+3%
1.33
+8%
1.46
+10%
1.56
+7%
1.65
+6%
1.73
+5%
1.77
+2%
1.81
+2%
1.84
+2%
1.88
+2%
1.88
N/A
1.89
+1%
1.94
+3%

See Also

Summary
ITX intrinsic value, competitors valuation, and company profile.
DCF Valuation
ITX stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ITX stock valuation using valuation multiples.
Wall Street Estimates
ITX 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
ITX 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
Follow us
Join more than 304,100+ value investors using Alpha Spread
Create 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 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.