Saturday 17 October 2026
Export ESI’s income statement to Excel — free account
Element Solutions Inc.
ESI Basic Materials Specialty Chemicals
Element Solutions Inc.’s revenue for fiscal 2025 (year ended December 2025) was $2.6 billion, up 3.84% from fiscal 2024. In the quarter to June 2026, revenue grew 56.4%, EPS grew 60.0%, free cash flow grew 29.2% and total debt rose 30.5%, each against the same quarter a year earlier. Dividend growth for five consecutive years.
35.05
0.48
−1.35%
Follow ESI
| Dec '16 | Dec '17 | Dec '18 | Dec '19 | Dec '20 | Dec '21 | Dec '22 | Dec '23 | Dec '24 | Dec '25 | |
|---|---|---|---|---|---|---|---|---|---|---|
P/E ratio |
0.00 | 0.00 | 0.00 | 31.57 | 57.19 | 29.61 | 23.83 | 46.55 | 24.93 | 31.63 |
Piotroski F-Score |
4 | 3 | 3 | 9 | 7 | 6 | 7 | 5 | 8 | 7 |
P/S ratio |
1.35 | 1.07 | 1.52 | 1.64 | 2.38 | 2.50 | 1.74 | 2.36 | 2.51 | 2.37 |
Altman Z-Score |
0.44 | 0.51 | 0.54 | 1.12 | 1.53 | 1.85 | 1.64 | 1.73 | 2.16 | 2.25 |
Altman Z″-Score (non-manufacturers) |
0.94 | 1.06 | 1.02 | 1.15 | 1.39 | 1.56 | 1.73 | 1.49 | 2.01 | 2.53 |
P/FCF ratio |
0.00 | 0.00 | 0.00 | 20.64 | 17.72 | 21.48 | 17.55 | 19.51 | 20.97 | 26.40 |
Beneish M-Score |
(2.42) | (3.09) | (2.59) | (2.47) | (2.60) | (2.37) | (2.60) | (2.74) | (2.64) | (2.40) |
P/Operating CF |
(170.83) | 96.73 | 116.37 | 38.18 | 53.99 | 49.52 | 44.17 | 49.25 | 44.39 | 66.38 |
Dividend Safety Score |
— | — | — | — | — | — | — | — | — | 69 |
P/B ratio |
0.83 | 1.04 | 1.37 | 1.36 | 1.90 | 2.40 | 1.89 | 2.35 | 2.57 | 2.25 |
Price to Tangible BV |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
EV/Sales |
4.07 | 2.94 | 4.14 | 2.36 | 3.04 | 3.16 | 2.38 | 3.06 | 3.10 | 2.77 |
EV/EBITDA |
24.71 | 17.92 | 20.04 | 10.75 | 14.30 | 16.35 | 12.47 | 17.01 | 15.20 | 14.30 |
EV/Operating CF |
(189.69) | (237.86) | (10,151.96) | 25.39 | 20.42 | 23.26 | 20.51 | 21.43 | 21.05 | 24.35 |
EV/FCF |
(117.78) | (169.26) | (324.86) | 29.76 | 22.64 | 27.11 | 24.00 | 25.33 | 25.96 | 30.80 |
Quick Ratio |
1.36 | 0.60 | 0.54 | 1.89 | 2.21 | 1.98 | 2.09 | 2.03 | 2.10 | 2.66 |
Current Ratio |
1.91 | 2.14 | 2.17 | 2.84 | 3.15 | 2.93 | 3.45 | 3.24 | 3.34 | 3.68 |
Net Debt/EBITDA |
16.51 | 14.57 | 12.69 | 3.30 | 3.10 | 3.40 | 3.35 | 3.91 | 2.92 | 2.03 |
Debt/Assets |
52.11% | 53.13% | 57.18% | 35.17% | 33.80% | 37.11% | 38.65% | 38.85% | 37.42% | 31.87% |
Debt/Equity |
1.81 | 1.90 | 2.46 | 0.69 | 0.65 | 0.76 | 0.81 | 0.82 | 0.76 | 0.60 |
Asset Turnover |
0.17 | 0.19 | 0.20 | 0.27 | 0.42 | 0.50 | 0.51 | 0.47 | 0.50 | 0.51 |
Operating CF/Net income |
0.93 | 0.12 | 0.00 | 1.85 | 3.65 | 1.60 | 1.58 | 2.82 | 1.48 | 1.52 |
Capex/Depreciation |
(0.11) | (0.09) | (0.15) | (0.16) | (0.17) | (0.28) | (0.27) | (0.21) | (0.43) | (0.40) |
Interest Coverage |
0.24 | 0.59 | 0.80 | 2.75 | 3.67 | 5.53 | 6.35 | 3.52 | 6.11 | 6.41 |
| (1.58%) | (10.30%) | (12.87%) | 4.19% | 3.34% | 8.44% | 7.72% | 5.03% | 10.30% | 7.50% | |
| (0.40%) | (2.92%) | (3.30%) | 1.34% | 1.72% | 4.23% | 3.73% | 2.39% | 4.96% | 3.83% | |
ROIC |
0.73% | 1.55% | 2.12% | 4.39% | 4.11% | 4.60% | 5.11% | 2.72% | 5.56% | 5.80% |
Return on Tangible Assets |
(2.82%) | (19.28%) | (20.19%) | 11.46% | 8.26% | 18.87% | 16.69% | 10.50% | 20.92% | 12.96% |
Average Days of Receivables |
217.50 | 77.68 | 71.18 | 72.35 | 79.43 | 74.86 | 65.26 | 72.24 | 65.31 | 74.07 |
Research and Development Expense of Revenue |
2.54% | 2.47% | 2.26% | 2.30% | 2.62% | 2.07% | 1.91% | 2.92% | 2.56% | 2.65% |
Selling, General and Administrative Expense of Revenue |
33.69% | 30.19% | 27.78% | 27.07% | 27.23% | 25.47% | 22.70% | 25.58% | 25.59% | 25.90% |
Intangible Assets out of Total Assets |
0.74 | 0.33 | 0.34 | 0.72 | 0.69 | 0.68 | 0.66 | 0.65 | 0.59 | 0.57 |
Share Based Compensation of Revenue |
0.00% | 0.00% | 0.79% | 0.64% | 0.32% | 1.67% | 0.69% | 0.40% | 0.60% | 2.32% |
Graham Net Nets |
(2.13) | (1.70) | (1.59) | (0.42) | (0.27) | (0.24) | (0.31) | (0.26) | (0.20) | (0.14) |
Graham Number |
0.00 | 0.00 | 0.00 | 8.47 | 8.06 | 13.66 | 12.80 | 10.35 | 15.08 | 14.05 |
Earnings Yield |
(3.35%) | (9.96%) | (10.94%) | 3.17% | 1.75% | 3.38% | 4.20% | 2.15% | 4.01% | 3.16% |
Free Cash Flow Yield |
(2.56%) | (1.62%) | (0.84%) | 4.85% | 5.64% | 4.66% | 5.70% | 5.13% | 4.77% | 3.79% |
Revenue per Share |
7.28 | 6.57 | 6.80 | 7.13 | 7.45 | 9.70 | 10.40 | 9.67 | 10.15 | 10.54 |
Operating CF per Share |
(0.16) | (0.12) | 0.00 | 0.66 | 1.11 | 1.32 | 1.21 | 1.38 | 1.50 | 1.20 |
Capex per Share |
(0.10) | (0.05) | (0.08) | (0.10) | (0.11) | (0.19) | (0.18) | (0.21) | (0.28) | (0.25) |
Free Cash Flow per Share |
(0.25) | (0.17) | (0.09) | 0.57 | 1.00 | 1.13 | 1.03 | 1.17 | 1.21 | 0.95 |
Cash per Share |
1.74 | 0.90 | 0.81 | 0.74 | 1.17 | 1.33 | 1.08 | 1.20 | 1.48 | 2.59 |
Shareholders Equity per Share |
11.88 | 10.00 | 7.57 | 8.62 | 9.32 | 10.11 | 9.58 | 9.71 | 9.91 | 11.11 |
Interest Debt per Share |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Book value per Share |
11.88 | 10.00 | 7.57 | 8.62 | 9.32 | 10.11 | 9.58 | 9.71 | 9.91 | 11.11 |
Free Cash Flow |
(61.20) | (48.20) | (25.00) | 145.80 | 248.90 | 279.70 | 252.90 | 282.30 | 293.60 | 229.10 |
Working Capital |
988.50 | 1,248.90 | 1,339.70 | 539.60 | 675.60 | 799.30 | 844.30 | 828.10 | 890.30 | 1,152.60 |
Capital Expenditures |
(23.20) | (13.90) | (24.20) | (25.10) | (27.10) | (46.30) | (43.00) | (51.30) | (68.40) | (60.70) |
Net Current Asset Value |
(5,093.10) | (5,051.80) | (4,738.20) | (1,271.70) | (1,175.40) | (1,423.10) | (1,365.90) | (1,432.30) | (1,205.50) | (829.50) |
EV/EBIT |
80.63 | 27.26 | 32.68 | 17.42 | 24.22 | 25.29 | 18.66 | 41.18 | 22.16 | 20.62 |
Capex to Sales |
0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.03 | 0.02 |
Price to Operating Income |
26.75 | 9.92 | 11.99 | 12.08 | 18.96 | 20.03 | 13.65 | 31.72 | 17.90 | 17.67 |
| Other line items | ||||||||||
Depreciation/Fixed assets |
0.44 | 0.54 | 0.59 | 0.58 | 0.67 | 0.59 | 0.58 | 0.83 | 0.57 | 0.47 |
Cash ROIC |
(0.72%) | (0.56%) | (0.32%) | 3.71% | 6.03% | 5.90% | 5.61% | 6.18% | 6.41% | 4.64% |
Accounts Receivable Turnover |
1.70 | 2.58 | 5.01 | 4.92 | 4.83 | 5.36 | 5.38 | 5.09 | 5.45 | 5.33 |
Accounts Payable Turnover |
2.38 | 4.30 | 10.59 | 10.60 | 11.10 | 12.30 | 11.80 | 10.37 | 10.85 | 10.33 |
Inventory Turnover |
2.20 | 3.53 | 6.00 | 5.40 | 5.30 | 6.03 | 5.65 | 4.80 | 5.21 | 5.47 |
Average Days of Payables |
141.03 | 38.12 | 32.78 | 33.73 | 32.68 | 35.10 | 30.22 | 36.28 | 31.15 | 40.80 |
Days of Inventory on Hand |
153.09 | 63.90 | 61.11 | 69.54 | 69.43 | 69.60 | 66.45 | 77.12 | 63.23 | 72.65 |
Average Receivables |
1,038.90 | 727.30 | 391.10 | 373.15 | 383.65 | 447.80 | 474.00 | 458.80 | 450.70 | 478.65 |
Average Payables |
416.95 | 247.40 | 106.05 | 98.85 | 96.20 | 117.00 | 135.30 | 136.40 | 130.95 | 143.40 |
Average Inventory |
450.50 | 301.40 | 187.25 | 193.85 | 201.35 | 238.75 | 282.55 | 294.80 | 272.55 | 270.45 |
Average Assets |
10,122.15 | 10,153.25 | 9,826.95 | 6,862.95 | 4,403.90 | 4,810.90 | 5,021.05 | 4,938.90 | 4,924.00 | 4,987.65 |
Average Common Equity |
2,581.55 | 2,874.90 | 2,520.55 | 2,200.20 | 2,268.70 | 2,409.45 | 2,424.95 | 2,346.70 | 2,371.35 | 2,543.90 |
Columns are period end dates