← Back to Screener
US Stock Screener
HomeScreensNewsWatchlist
...

IDEXX Laboratories, Inc. (IDXX) 10-Year Financial Performance & Capital Metrics

IDXX • • Industrial / General
HealthcareDiagnostics & ResearchClinical Laboratory ServicesSpecialized Testing Laboratories
AboutIDEXX Laboratories, Inc. develops, manufactures, and distributes products and services primarily for the companion animal veterinary, livestock and poultry, dairy, and water testing markets worldwide. The company operates through CAG; Water Quality Products; LPD; and Other segments. It 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 animal diagnostic instruments and services for biomedical research community. The company also offers diagnostic and health-monitoring products for livestock, poultry, and dairy; products that test water for various microbiological contaminants; and point-of-care electrolytes and blood gas analyzers and SARS-CoV-2 RT-PCR that are used in the human point-of-care medical diagnostics market; in-clinic chemistry, blood and urine chemistry, hematology, and SediVue Dx analyzers; SNAP rapid assays test kits. In addition, 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; veterinary software and services for independent veterinary clinics and corporate groups. 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.Show more
  • Revenue $3.9B +6.5%
  • EBITDA $1.26B +3.8%
  • Net Income $888M +5.1%
  • EPS (Diluted) 10.67 +6.1%
  • Gross Margin 61.04% +2.0%
  • EBITDA Margin 32.28% -2.5%
  • Operating Margin 28.95% -3.4%
  • Net Margin 22.78% -1.3%
  • ROE 57.66% -28.6%
  • ROIC 38.54% -4.8%
  • Debt/Equity 0.62 -14.0%
  • Interest Coverage 36.16 +37.0%
Technical Analysis

Key Insights

Based on financial data analysis

✓Strengths

  • ✓Excellent 3Y average ROE of 81.0%
  • ✓Strong 5Y profit CAGR of 15.7%
  • ✓Strong Piotroski F-Score: 7/9
  • ✓FCF machine: 20.5% free cash flow margin
  • ✓Strong 5Y sales CAGR of 10.1%
  • ✓Healthy 5Y average net margin of 22.1%

✗Weaknesses

  • ✗Expensive at 37.2x book value

* These insights are generated automatically based on available financial data. Please conduct your own research before making investment decisions.

Price & Volume

Loading chart...

Growth Metrics

Revenue CAGR

10Y10.12%
5Y10.12%
3Y6.62%
TTM8.39%

Profit (Net Income) CAGR

10Y17.18%
5Y15.73%
3Y6.03%
TTM18.61%

EPS CAGR

10Y19.54%
5Y16.89%
3Y7.45%
TTM21.6%

ROCE

10Y Avg56.53%
5Y Avg53.6%
3Y Avg54.56%
Latest49.77%

Peer Comparison

Specialized Testing Laboratories
Select Columns
Size & Scale
Valuation
Per Share
Growth
Profitability
Quality & Returns
Safety & Leverage
TTM Growth
Famous Investor Metrics
Dividends
Latest Quarter
Momentum & Returns
Total Return (DRIP)
Technical
Volume & Trading
Shares & Dilution
Sector-Specific
NameMarket CapCurrent PriceP/E RatioRevenue Growth 1YNet MarginROEFCF YieldDebt/Equity
RDNTRadNet, Inc.5.64B72.991951.6013.18%-0.65%-0.97%0.8%1.53
IDXXIDEXX Laboratories, Inc.56.86B712.1266.746.46%24.65%65.81%1.4%0.62
CDNACareDx, Inc1.06B20.5722.1219.07%16.97%19.53%2.98%0.07
TRIBTrinity Biotech plc13.23M0.71-0.408.31%-73.78%
NEOGNeogen Corporation2.06B9.46-1.88-3.2%-68.47%-28.64%0.44
STRRStar Equity Holdings, Inc.38.07M10.96-2.76-66.93%-5.36%-8.98%0.03
BGLCBioNexus Gene Lab Corp.8.72M3.69-4.10-2.66%-24.27%-33.7%0.03
NEONeoGenomics, Inc.1.66B12.83-4.1411.65%-16%-13.54%0.67

Profit & Loss

Dec 2015Dec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021Dec 2022Dec 2023Dec 2024
Sales/Revenue+1.6B1.78B1.97B2.21B2.41B2.71B3.22B3.37B3.66B3.9B
Revenue Growth %0.08%0.11%0.11%0.12%0.09%0.12%0.19%0.05%0.09%0.06%
Cost of Goods Sold+711.62M799.99M871.68M971.7M1.04B1.14B1.33B1.36B1.47B1.52B
COGS % of Revenue0.44%0.45%0.44%0.44%0.43%0.42%0.41%0.4%0.4%0.39%
Gross Profit+890.27M975.44M1.1B1.24B1.37B1.57B1.89B2B2.19B2.38B
Gross Margin %0.56%0.55%0.56%0.56%0.57%0.58%0.59%0.6%0.6%0.61%
Gross Profit Growth %0.09%0.1%0.13%0.13%0.1%0.15%0.2%0.06%0.09%0.09%
Operating Expenses+582.15M625.2M684.35M750.21M812.7M876.52M957.4M1.11B1.09B1.25B
OpEx % of Revenue0.36%0.35%0.35%0.34%0.34%0.32%0.3%0.33%0.3%0.32%
Selling, General & Admin482.46M524.08M575.17M632.34M679.51M735.27M796.39M850.75M901.89M1.03B
SG&A % of Revenue0.3%0.3%0.29%0.29%0.28%0.27%0.25%0.25%0.25%0.26%
Research & Development99.68M101.12M109.18M117.86M133.19M141.25M161.01M254.82M190.95M219.79M
R&D % of Revenue0.06%0.06%0.06%0.05%0.06%0.05%0.05%0.08%0.05%0.06%
Other Operating Expenses0000001.46M2.2M00
Operating Income+299.91M350.24M413.03M491.33M552.85M694.52M932.03M898.76M1.1B1.13B
Operating Margin %0.19%0.2%0.21%0.22%0.23%0.26%0.29%0.27%0.3%0.29%
Operating Income Growth %0.15%0.17%0.18%0.19%0.13%0.26%0.34%-0.04%0.22%0.03%
EBITDA+368.87M428.46M496.17M574.51M640.86M790.52M1.04B1.01B1.21B1.26B
EBITDA Margin %0.23%0.24%0.25%0.26%0.27%0.29%0.32%0.3%0.33%0.32%
EBITDA Growth %0.16%0.16%0.16%0.16%0.12%0.23%0.31%-0.03%0.2%0.04%
D&A (Non-Cash Add-back)68.96M78.22M83.14M83.18M88.01M96M104.6M111.9M114.91M129.94M
EBIT302.38M353.89M418.28M492.49M553.27M695.11M932.46M899.83M1.1B1.14B
Net Interest Income+-26.77M-28.39M-31.97M-33.59M-30.63M-32.54M-29.37M-38.79M-35.95M-18.51M
Interest Income2.47M3.66M5.25M1.15M427K586K434K1.06M5.63M12.7M
Interest Expense29.24M32.05M37.23M34.74M31.05M33.13M29.81M39.86M41.58M31.2M
Other Income/Expense-26.77M-28.39M-31.97M-33.59M-30.63M-32.54M-29.37M-38.79M-35.95M-18.51M
Pretax Income+273.14M321.85M381.06M457.74M522.22M661.99M902.65M859.97M1.06B1.11B
Pretax Margin %0.17%0.18%0.19%0.21%0.22%0.24%0.28%0.26%0.29%0.28%
Income Tax+81.01M99.79M117.79M80.69M94.43M79.85M157.81M180.88M216.13M221.96M
Effective Tax Rate %0.7%0.69%0.69%0.82%0.82%0.88%0.83%0.79%0.8%0.8%
Net Income+192.08M222.04M263.14M377.03M427.72M581.78M744.85M679.09M845.04M887.87M
Net Margin %0.12%0.13%0.13%0.17%0.18%0.21%0.23%0.2%0.23%0.23%
Net Income Growth %0.06%0.16%0.19%0.43%0.13%0.36%0.28%-0.09%0.24%0.05%
Net Income (Continuing)192.13M222.05M263.27M377.05M427.79M582.13M744.84M679.09M845.04M887.87M
Discontinued Operations0000000000
Minority Interest130K139K264K280K352K707K0000
EPS (Diluted)+2.052.442.944.264.896.718.608.0310.0610.67
EPS Growth %0.15%0.19%0.2%0.45%0.15%0.37%0.28%-0.07%0.25%0.06%
EPS (Basic)2.072.473.004.344.976.828.748.1210.1710.77
Diluted Shares Outstanding93.65M90.88M89.57M88.47M87.54M86.72M86.57M84.6M83.98M83.25M
Basic Shares Outstanding92.6M89.73M87.77M86.86M86.11M85.34M85.2M83.62M83.07M82.47M
Dividend Payout Ratio----------

Balance Sheet

Dec 2015Dec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021Dec 2022Dec 2023Dec 2024
Total Current Assets+821.63M845.58M971.99M654.17M679.64M1.06B955.65M1.1B1.5B1.4B
Cash & Short-Term Investments342.58M391.85M471.93M123.79M90.33M383.93M144.45M112.55M453.93M288.27M
Cash Only128.99M154.9M187.68M123.79M90.33M383.93M144.45M112.55M453.93M288.27M
Short-Term Investments213.59M236.95M284.25M0000000
Accounts Receivable200.11M232.17M270.07M258.52M307.49M374.74M425.58M490.9M529.53M561.32M
Days Sales Outstanding45.647.7350.0642.6346.6350.5348.3153.2152.7952.57
Inventory188.83M158.03M164.32M173.3M195.02M209.87M269.03M367.82M380.28M381.88M
Days Inventory Outstanding96.8572.168.8165.168.3567.4674.0698.594.3691.79
Other Current Assets101.9M91.21M101.14M54.14M54.81M59.64M74.59M88.46M83.14M109.81M
Total Non-Current Assets+653.36M685.12M741.43M883.18M1.15B1.23B1.48B1.65B1.76B1.89B
Property, Plant & Equipment333.03M357.42M379.1M437.27M614.45M646.34M692.77M768.09M817.68M829.25M
Fixed Asset Turnover4.81x4.97x5.19x5.06x3.92x4.19x4.64x4.38x4.48x4.70x
Goodwill178.93M178.23M199.87M214.49M239.72M243.35M359.35M361.8M365.96M405.1M
Intangible Assets55.91M46.16M43.85M41.83M58.47M52.54M99.03M97.67M84.5M111.68M
Long-Term Investments12.16M10.98M9.95M10.89M13.66M12.06M18.6M55.5M56.19M57.72M
Other Non-Current Assets73.33M86.63M100.97M170.22M218.44M245.98M287.02M307.01M332.98M364.17M
Total Assets+1.47B1.53B1.71B1.54B1.83B2.29B2.44B2.75B3.26B3.29B
Asset Turnover1.09x1.16x1.15x1.44x1.31x1.18x1.32x1.23x1.12x1.18x
Asset Growth %0.07%0.04%0.12%-0.1%0.19%0.25%0.06%0.13%0.19%0.01%
Total Current Liabilities+856.76M934.57M1B770.44M725.34M582.76M763.58M1.24B951.55M1.07B
Accounts Payable52.65M60.06M66.97M69.53M72.17M74.56M116.14M110.22M110.64M114.21M
Days Payables Outstanding2727.428.0426.1225.323.9631.9729.5227.4527.45
Short-Term Debt573M611M655M398.94M288.76M49.99M148.5M653.98M325M417.79M
Deferred Revenue (Current)1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K
Other Current Liabilities77.03M91.11M102.94M109.49M127.17M167.65M182.93M142.99M174.38M174.58M
Current Ratio0.96x0.90x0.97x0.85x0.94x1.82x1.25x0.89x1.57x1.31x
Quick Ratio0.74x0.74x0.80x0.62x0.67x1.46x0.90x0.59x1.17x0.95x
Cash Conversion Cycle115.4592.4390.8381.6189.6994.0390.4122.2119.7116.9
Total Non-Current Liabilities+702.23M704.35M762.69M776.14M929.31M1.08B983.63M902.23M823.85M630.21M
Long-Term Debt597.09M593.11M606.08M601.35M698.91M858.49M775.21M694.39M622.88M449.79M
Capital Lease Obligations000067.47M77.04M87.38M101.24M99.67M97.84M
Deferred Tax Liabilities49.39M39.29M25.35M29.27M33.02M11.71M8.94M8.15M7.24M11.31M
Other Non-Current Liabilities28.7M38.94M95.72M84.83M81.16M85.6M70.94M67.59M65.53M44.34M
Total Liabilities1.56B1.64B1.77B1.55B1.65B1.66B1.75B2.14B1.78B1.7B
Total Debt+1.17B1.2B1.26B1B1.07B1B1.03B1.47B1.07B986.95M
Net Debt1.04B1.05B1.07B876.49M980.1M619.32M886.55M1.36B613.42M698.68M
Debt / Equity----6.02x1.59x1.49x2.41x0.72x0.62x
Debt / EBITDA3.17x2.81x2.54x1.74x1.67x1.27x0.99x1.45x0.88x0.78x
Net Debt / EBITDA2.82x2.45x2.16x1.53x1.53x0.78x0.86x1.34x0.51x0.56x
Interest Coverage10.26x10.93x11.10x14.14x17.80x20.97x31.27x22.55x26.39x36.16x
Total Equity+-84M-108.21M-53.84M-9.23M177.82M632.79M689.99M608.74M1.48B1.6B
Equity Growth %-1.71%-0.29%0.5%0.83%20.26%2.56%0.09%-0.12%1.44%0.07%
Book Value per Share-0.90-1.19-0.60-0.102.037.307.977.2017.6819.16
Total Shareholders' Equity-84.13M-108.35M-54.11M-9.51M177.47M632.09M689.99M608.74M1.48B1.6B
Common Stock10.26M10.33M10.43M10.51M10.57M10.65M10.69M10.72M10.75M10.78M
Retained Earnings318.36M540.4M803.54M1.17B1.6B2.18B2.92B3.6B4.44B5.33B
Treasury Stock-1.32B-1.63B-1.91B-2.29B-2.6B-2.8B-3.57B-4.39B-4.47B-5.33B
Accumulated OCI-42.27M-43.05M-36.47M-41.79M-46.18M-53.62M-53.48M-77.8M-71.21M-93.64M
Minority Interest130K139K264K280K352K707K0000

Cash Flow

Dec 2015Dec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021Dec 2022Dec 2023Dec 2024
Cash from Operations+216.36M334.57M373.28M400.08M459.16M648.06M755.55M542.98M906.51M929M
Operating CF Margin %0.14%0.19%0.19%0.18%0.19%0.24%0.23%0.16%0.25%0.24%
Operating CF Growth %-0.08%0.55%0.12%0.07%0.15%0.41%0.17%-0.28%0.67%0.02%
Net Income192.13M222.05M263.27M377.05M427.79M582.13M744.84M679.09M845.04M887.87M
Depreciation & Amortization68.96M78.22M83.14M83.18M88.01M96M104.6M111.9M114.91M129.94M
Stock-Based Compensation19.88M19.89M23.52M25.16M39.28M30.95M37.76M49.77M59.74M60.3M
Deferred Taxes5.14M20.88M-7.92M1.21M6.16M-38.08M-3.38M-35.06M-48.31M-24.19M
Other Non-Cash Items57K-9.47M2.89M5.13M2.88M8.83M9.25M10.82M7.56M8.34M
Working Capital Changes-69.81M3M8.38M-91.64M-104.97M-31.76M-137.52M-273.53M-72.43M-133.24M
Change in Receivables-50.14M-22.55M-24.92M-18.4M-22.47M-60.72M-33.14M-41.4M-53.87M-28.28M
Change in Inventory-34.97M7.65M-19.06M-25.62M-37.31M-18.89M-52.92M-121.73M-28.65M-28M
Change in Payables-2.47M2.12M1.39M-166K1.96M981K11.23M3.47M-557K8.09M
Cash from Investing+-308.41M-90.79M-138.69M138.6M-205.53M-109.38M-292.97M-195.35M-125.25M-207.06M
Capital Expenditures-82.92M-64.79M-76.7M-122.94M-155.22M-107.63M-119.55M-148.84M-133.63M-120.92M
CapEx % of Revenue0.05%0.04%0.04%0.06%0.06%0.04%0.04%0.04%0.04%0.03%
Acquisitions----------
Investments----------
Other Investing0000000-46.51M8.38M-10M
Cash from Financing+-95.55M-217.82M-208.02M-597.8M-286.41M-248.42M-697.41M-370.94M-442M-878.07M
Debt Issued (Net)----------
Equity Issued (Net)----------
Dividends Paid0000000000
Share Repurchases----------
Other Financing11.31M9.97M0-10.64M-10.43M-22.28M-20.7M-17.04M-13.11M-10.53M
Net Change in Cash----------
Free Cash Flow+133.44M269.78M296.57M277.15M303.93M540.44M636M394.15M772.88M798.08M
FCF Margin %0.08%0.15%0.15%0.13%0.13%0.2%0.2%0.12%0.21%0.2%
FCF Growth %-0.24%1.02%0.1%-0.07%0.1%0.78%0.18%-0.38%0.96%0.03%
FCF per Share1.422.973.313.133.476.237.354.669.209.59
FCF Conversion (FCF/Net Income)1.13x1.51x1.42x1.06x1.07x1.11x1.01x0.80x1.07x1.05x
Interest Paid27.19M000000000
Taxes Paid54.88M000000000

Key Ratios

Metric2015201620172018201920202021202220232024
Return on Equity (ROE)1143.53%---507.4%143.54%112.62%104.58%80.74%57.66%
Return on Invested Capital (ROIC)27.25%27.68%31.6%39.06%40.95%43.23%49.42%38.05%40.49%38.54%
Gross Margin55.58%54.94%55.73%56.1%56.73%58.04%58.76%59.52%59.82%61.04%
Net Margin11.99%12.51%13.36%17.04%17.77%21.49%23.17%20.17%23.08%22.78%
Debt / Equity----6.02x1.59x1.49x2.41x0.72x0.62x
Interest Coverage10.26x10.93x11.10x14.14x17.80x20.97x31.27x22.55x26.39x36.16x
FCF Conversion1.13x1.51x1.42x1.06x1.07x1.11x1.01x0.80x1.07x1.05x
Revenue Growth7.81%10.83%10.91%12.4%8.75%12.45%18.79%4.73%8.72%6.46%

Revenue by Segment

2015201620172018201920202021202220232024
Product--------2.09B2.25B
Product Growth---------7.57%
Service--------1.57B1.65B
Service Growth---------4.98%
Up Front Customer Loyalty Programs And Volume Commitment Programs---1.3B1.9B2.2B2.9B3.2B--
Up Front Customer Loyalty Programs And Volume Commitment Programs Growth----46.15%15.79%31.82%10.34%--
Reagent Rental Programs---49.6M31.6M24.8M38.3M42.8M--
Reagent Rental Programs Growth-----36.29%-21.52%54.44%11.75%--
Extended Warranties And Post Contract Support---27.7M24.4M22M23.1M21.3M--
Extended Warranties And Post Contract Support Growth-----11.91%-9.84%5.00%-7.79%--
Instrument Rebate Programs---18.2M18.1M16.3M14.3M12M--
Instrument Rebate Programs Growth-----0.55%-9.94%-12.27%-16.08%--
Rapid Assay Products--205.31M-------
Rapid Assay Products Growth----------
Cag1.15B1.28B--------
Cag Growth-11.75%--------

Revenue by Geography

2015201620172018201920202021202220232024
UNITED STATES---1.36B1.5B1.69B2B2.18B2.39B2.53B
UNITED STATES Growth----10.13%13.09%18.00%9.38%9.55%5.93%
EMEA---472.07M498.44M562.76M681.95M647.03M716.18M806.73M
EMEA Growth----5.59%12.91%21.18%-5.12%10.69%12.64%
Asia Pacific---294.96M317.94M361.61M420.9M319.55M423.42M321.02M
Asia Pacific Growth----7.79%13.73%16.40%-24.08%32.50%-24.18%
CANADA---94.21M99.55M107.4M139.73M142.74M150.11M152.88M
CANADA Growth----5.67%7.88%30.10%2.16%5.16%1.85%
Latin America---50.97M56.52M51.86M66.62M75.03M83.92M83.69M
Latin America Growth----10.88%-8.23%28.46%12.63%11.85%-0.28%

Frequently Asked Questions

Valuation & Price

IDEXX Laboratories, Inc. (IDXX) has a price-to-earnings (P/E) ratio of 66.7x. This suggests investors expect higher future growth.

Growth & Financials

IDEXX Laboratories, Inc. (IDXX) reported $4.17B in revenue for fiscal year 2024. This represents a 242% increase from $1.22B in 2011.

IDEXX Laboratories, Inc. (IDXX) grew revenue by 6.5% over the past year. This is steady growth.

Yes, IDEXX Laboratories, Inc. (IDXX) is profitable, generating $1.03B in net income for fiscal year 2024 (22.8% net margin).

Dividend & Returns

IDEXX Laboratories, Inc. (IDXX) has a return on equity (ROE) of 57.7%. This is excellent, indicating efficient use of shareholder capital.

IDEXX Laboratories, Inc. (IDXX) generated $953.6M in free cash flow for fiscal year 2024. Positive FCF indicates the company can fund dividends, buybacks, or reinvestment.

VCP Scanner

Find stocks. Verify deeply. Act with conviction.

Patterns find ideas. Fundamentals build conviction.

Data updated daily

Quick Links

  • Home
  • Screens
  • Valuation
  • Compare
  • Total Return
  • News
  • Insights
  • Methodology
  • How It Works
  • Profile

Popular Screens

  • VCP Hot
  • VCP Warm
  • Value Screens
  • Growth Screens
  • Momentum Screens
  • Technical Screens
  • Quality Screens

Community

  • Twitter
  • Get Early Access
© 2026 VCP Scanner. All rights reserved.
Made with ❤️ for investors
Not financial advice. Do your own research.