(INGM) Ingram Micro Holding - Overview
Sector: Technology | Industry: Information Technology Services | Exchange: NYSE (USA) | Market Cap: 5.252m USD | Total Return: 38.5% in 12m
Avg Trading Vol: 31.0M USD
Peers RS (IBD): 61.1
EPS Trend: 47.0%
Qual. Beats: 0
Rev. Trend: 27.3%
Ingram Micro Holding Corp. (NYSE: INGM) is a global distributor of information-technology hardware, software, and cloud services, operating through a network of subsidiaries across North America, Europe, the Middle East, Africa, Asia-Pacific and Latin America.
The company’s portfolio spans consumer-grade devices (PCs, tablets, phones, wearables), enterprise infrastructure (servers, storage, networking, hybrid-cloud and software-defined solutions), cybersecurity, IoT/AI products, and a suite of value-added services such as training, reverse logistics, financing, and repair.
Through its Ingram Micro Cloud Marketplace and the CloudBlue SaaS platform, INGM offers third-party cloud subscriptions, business applications, security, collaboration tools, and infrastructure-as-a-service, while providing multi-channel catalog, billing, and orchestration capabilities to a diverse reseller ecosystem that includes value-added resellers, system integrators, mobile operators, and OEMs.
For fiscal 2023, Ingram Micro reported revenue of roughly $55.6 billion, a year-over-year increase of 5%, with cloud-related services growing at double-digit rates (≈12% YoY) and an adjusted EBITDA margin of about 5.2% delivering $1.5 billion of free cash flow.
Key sector drivers include accelerating corporate migration to hybrid and multi-cloud environments, heightened demand for AI-enabled hardware, and supply-chain resilience initiatives that favor established distributors capable of bundling hardware with managed services.
For a deeper quantitative view, you might explore the ValueRay platform.
- Global IT product distribution revenue impacts stock performance
- Cloud Marketplace subscription growth drives recurring revenue
- Supply chain disruptions increase operational costs
- Cybersecurity demand boosts enterprise solutions sales
- Interest rate changes affect financing solutions profitability
| Net Income: 327.9m TTM > 0 and > 6% of Revenue |
| FCF/TA: 0.04 > 0.02 and ΔFCF/TA 2.68 > 1.0 |
| NWC/Revenue: 8.68% < 20% (prev 9.37%; Δ -0.69% < -1%) |
| CFO/TA 0.04 > 3% & CFO 916.1m > Net Income 327.9m |
| Net Debt (-955.8m) to EBITDA (1.16b): -0.82 < 3 |
| Current Ratio: 1.33 > 1.5 & < 3 |
| Outstanding Shares: last quarter (238.1m) vs 12m ago 1.38% < -2% |
| Gross Margin: 6.67% > 18% (prev 0.07%; Δ 659.5% > 0.5%) |
| Asset Turnover: 262.6% > 50% (prev 255.5%; Δ 7.11% > 0%) |
| Interest Coverage Ratio: 2.75 > 6 (EBITDA TTM 1.16b / Interest Expense TTM 302.6m) |
| A: 0.21 (Total Current Assets 18.24b - Total Current Liabilities 13.68b) / Total Assets 21.24b |
| B: 0.07 (Retained Earnings 1.59b / Total Assets 21.24b) |
| C: 0.04 (EBIT TTM 833.3m / Avg Total Assets 20.01b) |
| D: 0.08 (Book Value of Equity 1.33b / Total Liabilities 17.00b) |
| Altman-Z'' Score: 2.01 = BBB |
| DSRI: 1.02 (Receivables 10.55b/9.45b, Revenue 52.56b/47.98b) |
| GMI: 1.08 (GM 6.67% / 7.18%) |
| AQI: 0.88 (AQ_t 0.10 / AQ_t-1 0.11) |
| SGI: 1.10 (Revenue 52.56b / 47.98b) |
| TATA: -0.03 (NI 327.9m - CFO 916.1m) / TA 21.24b) |
| Beneish M-Score: -2.97 (Cap -4..+1) = A |
Over the past week, the price has changed by +6.41%, over one month by +14.00%, over three months by +14.22% and over the past year by +38.46%.
- StrongBuy: 6
- Buy: 4
- Hold: 5
- Sell: 0
- StrongSell: 0
| ISSUER | TARGET | UP/DOWN |
|---|---|---|
| Wallstreet Target Price | 25.7 | 10.1% |
| Analysts Target Price | 25.7 | 10.1% |
P/E Forward = 6.8729
P/S = 0.0999
P/B = 1.2245
Revenue TTM = 52.56b USD
EBIT TTM = 833.3m USD
EBITDA TTM = 1.16b USD
Long Term Debt = 2.75b USD (from longTermDebt, last quarter)
Short Term Debt = 554.1m USD (from shortTermDebt, last quarter)
Debt = 908.9m USD (from shortLongTermDebtTotal, last quarter)
Net Debt = -955.8m USD (from netDebt column, last quarter)
Enterprise Value = 4.30b USD (5.25b + Debt 908.9m - CCE 1.86b)
Interest Coverage Ratio = 2.75 (Ebit TTM 833.3m / Interest Expense TTM 302.6m)
EV/FCF = 5.47x (Enterprise Value 4.30b / FCF TTM 785.4m)
FCF Yield = 18.28% (FCF TTM 785.4m / Enterprise Value 4.30b)
FCF Margin = 1.49% (FCF TTM 785.4m / Revenue TTM 52.56b)
Net Margin = 0.62% (Net Income TTM 327.9m / Revenue TTM 52.56b)
Gross Margin = 6.67% ((Revenue TTM 52.56b - Cost of Revenue TTM 49.05b) / Revenue TTM)
Gross Margin QoQ = 6.50% (prev 6.90%)
Tobins Q-Ratio = 0.20 (Enterprise Value 4.30b / Total Assets 21.24b)
Interest Expense / Debt = 8.04% (Interest Expense 73.1m / Debt 908.9m)
Taxrate = 44.80% (98.5m / 219.9m)
NOPAT = 460.0m (EBIT 833.3m * (1 - 44.80%))
Current Ratio = 1.33 (Total Current Assets 18.24b / Total Current Liabilities 13.68b)
Debt / Equity = 0.21 (Debt 908.9m / totalStockholderEquity, last quarter 4.25b)
Debt / EBITDA = -0.82 (Net Debt -955.8m / EBITDA 1.16b)
Debt / FCF = -1.22 (Net Debt -955.8m / FCF TTM 785.4m)
Total Stockholder Equity = 4.07b (last 4 quarters mean from totalStockholderEquity)
RoA = 1.64% (Net Income 327.9m / Total Assets 21.24b)
RoE = 8.07% (Net Income TTM 327.9m / Total Stockholder Equity 4.07b)
RoCE = 12.23% (EBIT 833.3m / Capital Employed (Equity 4.07b + L.T.Debt 2.75b))
RoIC = 6.04% (NOPAT 460.0m / Invested Capital 7.62b)
WACC = 10.76% (E(5.25b)/V(6.16b) * Re(11.85%) + D(908.9m)/V(6.16b) * Rd(8.04%) * (1-Tc(0.45)))
Discount Rate = 11.85% (= CAPM, Blume Beta Adj.)
Shares Correlation 3-Years: 81.65 | Cagr: 0.69%
[DCF] Terminal Value 59.29% ; FCFF base≈547.7m ; Y1≈359.6m ; Y5≈164.4m
[DCF] Fair Price = 13.47 (EV 2.21b - Net Debt -955.8m = Equity 3.17b / Shares 235.1m; r=10.76% [WACC]; 5y FCF grow -40.0% → 3.0% )
EPS Correlation: 47.01 | EPS CAGR: 46.75% | SUE: 0.22 | # QB: 0
Revenue Correlation: 27.26 | Revenue CAGR: 3.08% | SUE: N/A | # QB: 0
EPS next Quarter (2026-06-30): EPS=0.73 | Chg7d=+0.000 | Chg30d=+0.018 | Revisions Net=+4 | Analysts=12
EPS current Year (2026-12-31): EPS=3.22 | Chg7d=+0.000 | Chg30d=+0.021 | Revisions Net=+3 | Growth EPS=+11.0% | Growth Revenue=+1.5%
EPS next Year (2027-12-31): EPS=3.58 | Chg7d=+0.000 | Chg30d=+0.060 | Revisions Net=+7 | Growth EPS=+11.2% | Growth Revenue=+3.2%
[Analyst] Revisions Ratio: +0.50 (6 Up / 2 Down within 30d for Next Quarter)
[Growth] Implied Growth Rate = 5.6% (Discount Rate 11.8% - Earnings Yield 6.2%)
[Growth] Growth Spread = -4.4% (Analyst 1.3% - Implied 5.6%)