Insulet Corporation (PODD)

Basic

  • Market Cap

    $13.19B

  • EV

    $13.98B

  • Shares Out

    69.83M

  • Revenue

    $1,557M

  • Employees

    2,600

Margins

  • Gross

    62.2%

  • EBITDA

    10.13%

  • Operating

    5.62%

  • Pre-Tax

    8.29%

  • Net

    7.71%

  • FCF

    2.6%

Returns (5Yr Avg)

  • ROA

    2.59%

  • ROE

    3.13%

  • ROCE

    4.72%

  • ROIC

    5.87%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $219.9

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    $22.35

  • Earnings (Dil)

    $1.71

  • FCF

    $0.57

  • Book Value

    $8.7

Growth (CAGR)

  • Rev 3Yr

    21.52%

  • Rev 5Yr

    24.08%

  • Rev 10Yr

    20.74%

  • Dil EPS 3Yr

    57.23%

  • Dil EPS 5Yr

    49.4%

  • Dil EPS 10Yr

    5.45%

  • Rev Fwd 2Yr

    22.92%

  • EBITDA Fwd 2Yr

    24.46%

  • EPS Fwd 2Yr

    39.7%

  • EPS LT Growth Est

    35.72%

Dividends

  • Yield

    —

  • Payout

    —

  • DPS

    —

  • DPS Growth 3Yr

    —

  • DPS Growth 5Yr

    —

  • DPS Growth 10Yr

    —

  • DPS Growth Fwd 2Yr

    —

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

563.8

738.2

904.4

1,098.8

1,305.3

1,557.0

Total Revenues % Chg.

21.6%

30.9%

22.5%

21.5%

18.8%

25.2%

Cost of Goods Sold, Total

193.6

257.9

322.1

346.7

499.7

588.5

Gross Profit

370.2

480.3

582.3

752.1

805.6

968.5

Selling General & Admin Expenses, Total

248.0

298.0

384.0

466.0

562.6

668.5

R&D Expenses

94.8

132.3

146.8

160.1

180.2

212.5

Other Operating Expenses, Total

342.8

430.3

530.8

626.1

742.8

881.0

Operating Income

27.4

50.0

51.5

126.0

62.8

87.5

Interest Expense, Total

-28.9

-34.6

-48.1

-61.7

-36.5

-38.7

Interest And Investment Income

7.6

6.9

3.0

0.5

9.8

28.9

Net Interest Expenses

-21.3

-27.7

-45.1

-61.2

-26.7

-9.8

Currency Exchange Gains (Loss)

1.0

-0.6

3.2

-2.0

-1.3

-1.3

Other Non Operating Income (Expenses)

-1.9

1.5

0.1

0.1

0.2

3.1

EBT, Excl. Unusual Items

5.2

23.2

9.7

62.9

35.0

79.5

Asset Writedown

—

—

—

—

—

—

Legal Settlements

—

—

—

—

-25.2

2.1

Other Unusual Items

—

-8.7

—

-42.4

—

47.5

EBT, Incl. Unusual Items

5.2

14.5

9.7

20.5

9.8

129.1

Income Tax Expense

1.9

2.9

2.9

3.7

5.2

9.1

Earnings From Continuing Operations

3.3

11.6

6.8

16.8

4.6

120.0

Earnings Of Discontinued Operations

—

—

—

—

—

—

Net Income

3.3

11.6

6.8

16.8

4.6

120.0

Net Income to Common Incl Extra Items

3.3

11.6

6.8

16.8

4.6

120.0

Net Income to Common Excl. Extra Items

3.3

11.6

6.8

16.8

4.6

120.0

Total Shares Outstanding

59.2

62.7

66.0

69.2

69.5

69.8

Weighted Avg. Shares Outstanding

58.9

60.6

64.7

67.7

69.4

69.7

Weighted Avg. Shares Outstanding Dil

61.0

62.3

65.9

68.6

69.9

70.5

EPS

0.1

0.2

0.1

0.2

0.1

1.7

EPS Diluted

0.1

0.2

0.1

0.2

0.1

1.7

EBITDA

43.0

77.9

106.9

183.4

126.0

157.7