INSIGHT ENTERPRISES INC NSIT
Today, every business is a technology business. At Insight, we accelerate transformation by unlocking the power of people and technology. We turn complexity into clarity, helping clients achieve meaningful business outcomes and drive real results at scale. We serve these clients in North America; Europe, the Middle East and Africa ("EMEA"); and Asia-Pacific ("APAC"). As a Fortune 500-ranked Solutions Integrator, we deliver secure, end-to-end digital transformation and meet the needs of our clients through a comprehensive portfolio of solutions, far-reaching partnerships and 37 years of broad IT expertise. We amplify our solutions and services with global scale, local expertise and our e-commerce experience, enabling our clients to realize their digital ambitions in multiple ways. Our offerings in North America and certain countries in EMEA and APAC include hardware, software and services, including cloud solutions. Our offerings in the remainder of our EMEA and APAC segments consist largely of software and certain software-related services and cloud solutions.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $8.25B | $8.70B | $9.18B | $10.43B | $9.44B | $8.34B | $7.73B | $7.08B | $6.70B | $5.49B |
| Cost of revenue | $6.49B | $6.94B | $7.51B | $8.79B | $7.99B | $7.04B | $6.59B | $6.09B | $5.79B | $4.74B |
| Gross profit | $1.76B | $1.77B | $1.67B | $1.64B | $1.45B | $1.30B | $1.14B | $993.7M | $918.6M | $743.1M |
| SG&A | $1.39B | $1.34B | $1.24B | $1.22B | $1.12B | $1.01B | $880.7M | $756.5M | $723.3M | $585.2M |
| Operating income | $334.9M | $388.6M | $419.8M | $413.7M | $332.1M | $271.6M | $240.6M | $233.5M | $179.3M | $148.8M |
| Interest expense | $84.8M | $58.0M | $41.1M | $39.5M | $40.5M | $41.6M | $28.5M | $21.7M | $18.0M | $8.6M |
| Pre-tax income | $225.8M | $332.9M | $377.9M | $374.4M | $292.6M | $228.5M | $211.7M | $211.9M | $159.1M | $139.5M |
| Income tax | $68.5M | $83.2M | $96.5M | $93.8M | $73.2M | $55.8M | $52.3M | $48.2M | $68.4M | $54.8M |
| Net income | $157.3M | $249.7M | $281.3M | $280.6M | $219.3M | $172.6M | $159.4M | $163.7M | $90.7M | $84.7M |
| EPS, basic | 5.00 | 7.73 | 8.53 | 8.04 | 6.27 | 4.92 | 4.49 | 4.60 | 2.54 | 2.35 |
| EPS, diluted | 4.86 | 6.55 | 7.55 | 7.66 | 5.95 | 4.87 | 4.43 | 4.55 | 2.50 | 2.32 |
| Shares, diluted (wtd. avg.) | $32.3M | $38.1M | $37.2M | $36.6M | $36.9M | $35.4M | $36.0M | $36.0M | $36.2M | $36.4M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $358.0M | $259.2M | $270.8M | $165.7M | $106.0M | $130.6M | $116.3M | $144.3M | $105.8M | $202.9M |
| Receivables | $5.52B | $4.17B | $3.57B | $3.27B | $2.94B | $2.69B | $2.51B | $1.93B | $1.81B | $1.44B |
| Inventory | $160.6M | $122.6M | $184.6M | $265.2M | $328.1M | $185.7M | $190.8M | $148.5M | $194.5M | $148.2M |
| Total current assets | $6.36B | $4.84B | $4.33B | $3.90B | $3.57B | $3.18B | $3.05B | $2.34B | $2.30B | $1.98B |
| Property, plant and equipment | $188.4M | $215.7M | $210.1M | $204.3M | $176.3M | $146.0M | $130.9M | $73.0M | $75.3M | $70.9M |
| Goodwill | $1.17B | $893.5M | $684.3M | $493.0M | $428.3M | $429.4M | $415.1M | $166.8M | $131.4M | $62.6M |
| Other intangibles | $426.2M | $426.5M | $369.7M | $205.0M | $214.8M | $246.9M | $278.6M | $112.2M | $100.8M | $20.7M |
| Total assets | $9.09B | $7.45B | $6.29B | $5.11B | $4.69B | $4.31B | $4.18B | $2.78B | $2.69B | $2.22B |
| Total current liabilities | $5.10B | $4.12B | $3.37B | $2.87B | $2.52B | $2.23B | $1.88B | $1.54B | $1.50B | $1.44B |
| Total liabilities | $7.44B | $5.68B | $4.55B | $3.47B | $3.18B | $2.97B | $3.02B | $1.79B | $1.84B | $1.51B |
| Retained earnings | $1.52B | $1.51B | $1.45B | $1.37B | $1.17B | $993.2M | $841.1M | $704.7M | $550.2M | $459.5M |
| Total equity | $1.65B | $1.77B | $1.74B | $1.64B | $1.51B | $1.34B | $1.16B | $987.0M | $843.5M | $713.4M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $303.8M | $632.8M | $619.5M | $98.1M | $163.7M | $355.6M | $127.9M | $292.6M | -$307.1M | $96.1M |
| Depreciation and amortisation | $106.3M | $98.1M | $62.5M | $56.6M | $55.4M | $65.6M | $46.2M | $37.5M | $42.6M | $38.1M |
| Stock-based compensation | $33.7M | $34.0M | $29.0M | $22.7M | $18.2M | $17.7M | $16.0M | $15.4M | $12.8M | $11.1M |
| Capital expenditure | $24.5M | $46.8M | $39.3M | $70.9M | $52.1M | $24.2M | $69.1M | $17.3M | $19.2M | $12.3M |
| Investing cash flow | -$309.8M | -$303.3M | -$505.2M | -$137.8M | -$21.1M | $9.7M | -$733.4M | -$91.7M | -$204.6M | -$21.2M |
| Financing cash flow | $82.3M | -$321.3M | -$16.7M | $114.0M | -$161.4M | -$361.8M | $577.6M | -$159.0M | $397.1M | -$58.2M |
| Buybacks | $151.1M | $200.0M | $217.1M | $107.9M | $50.0M | $25.0M | $27.9M | $22.1M | — | $50.0M |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0000932696-26-000007.
Others in SIC 5961
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| AMZN | AMAZON COM INC | $2.79T | 36.1x | 12.4% |
| CPNG | Coupang, Inc. | $27.51B | 139.0x | 14.1% |
| CDW | CDW Corp | $19.05B | 18.9x | 6.8% |
| W | Wayfair Inc. | $13.12B | — | 5.1% |
| CHWY | Chewy, Inc. | $9.79B | 45.5x | 6.2% |
| PTRN | Pattern Group Inc. | $3.57B | — | 39.3% |
| GCT | GigaCloud Technology Inc | $1.89B | 14.4x | 11.1% |
| RVLV | Revolve Group, Inc. | $1.52B | 24.8x | 8.5% |