Previous Close | $41.40 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
ScanSource, Inc. operates as a leading value-added distributor of technology products and solutions, specializing in barcode, mobility, point-of-sale (POS), payments, networking, and physical security. The company serves resellers and end-users across North America, Latin America, and Europe, providing a bridge between manufacturers and the channel partners who deploy these technologies. Its core revenue model hinges on volume-based distribution margins, value-added services like configuration and logistics, and recurring revenue streams from managed services and cloud solutions. ScanSource differentiates itself through deep technical expertise, a broad product portfolio, and strong vendor relationships, positioning it as a trusted intermediary in fragmented but high-growth markets such as retail automation, supply chain digitization, and unified communications. The company’s focus on emerging technologies, including IoT and AI-driven analytics, enhances its relevance in an increasingly connected business environment.
ScanSource reported FY2024 revenue of $3.26 billion, with net income of $77.1 million, reflecting a net margin of approximately 2.4%. The company generated robust operating cash flow of $371.6 million, underscoring efficient working capital management. Capital expenditures were modest at $8.6 million, indicating a capital-light distribution model. Diluted EPS stood at $3.06, supported by disciplined cost controls and scalable operations.
The company’s earnings power is driven by its ability to leverage vendor partnerships and optimize inventory turnover. Operating cash flow significantly exceeded net income, highlighting strong cash conversion. With minimal capital expenditures relative to revenue, ScanSource maintains high capital efficiency, reinvesting selectively in digital tools and acquisitions to enhance its service capabilities without straining liquidity.
ScanSource’s balance sheet remains solid, with $185.5 million in cash and equivalents against $154 million in total debt, yielding a net cash position. The low debt level and healthy liquidity provide flexibility for strategic initiatives. The absence of dividends allows retained earnings to support organic growth and potential M&A, reinforcing financial stability.
Revenue growth is tied to demand for digital transformation technologies, though margins face pressure from competitive pricing. The company does not pay dividends, opting to reinvest cash flow into expansion and technology partnerships. Recent trends suggest a focus on higher-margin services and international markets to diversify revenue streams.
The market likely values ScanSource based on its cash flow generation and niche distribution role rather than high-growth metrics. Trading multiples may reflect expectations of steady, low-single-digit revenue growth and margin stability, with upside tied to adoption of next-gen solutions like AI-powered retail tools.
ScanSource’s strengths lie in its vendor-neutral distribution network, technical support ecosystem, and adaptability to evolving tech trends. Near-term challenges include supply chain volatility and margin compression, but long-term opportunities in IoT and cloud services could drive sustained relevance. The outlook remains cautiously optimistic, contingent on execution in higher-value segments.
FY2024 company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |