stockrow
Friday 6 November 2026
Export SCI’s income statement to Excel — free account
Service Corporation International
SCI Consumer Cyclical Personal Services
Service Corporation International’s revenue for fiscal 2025 (year ended December 2025) was $4.3 billion, up 2.93% from fiscal 2024.
- Revenue
- +4.65%
- EPS
- +23.8%
- Free cash flow
- +31.0%
- Total debt
- +2.85%
Quarter to September 2026, against a year earlier
75.31
1.90
−2.46%
Follow SCI
Alert me
| Dec '16 | Dec '17 | Dec '18 | Dec '19 | Dec '20 | Dec '21 | Dec '22 | Dec '23 | Dec '24 | Dec '25 | |
|---|---|---|---|---|---|---|---|---|---|---|
P/E ratio |
31.32 | 12.91 | 16.37 | 22.56 | 16.76 | 14.79 | 18.97 | 19.35 | 22.36 | 20.30 |
Piotroski F-Score |
6 | 6 | 7 | 6 | 8 | 8 | 4 | 5 | 5 | 6 |
P/S ratio |
1.84 | 2.29 | 2.30 | 2.60 | 2.47 | 2.87 | 2.60 | 2.54 | 2.77 | 2.56 |
Altman Z-Score |
0.66 | 0.74 | 0.85 | 0.87 | 0.86 | 1.08 | 0.98 | 0.88 | 0.88 | 0.81 |
Altman Z″-Score (non-manufacturers) |
0.26 | 0.30 | 0.50 | 0.54 | 0.46 | 0.69 | 0.47 | 0.48 | 0.44 | 0.42 |
P/FCF ratio |
18.82 | 20.73 | 17.59 | 21.58 | 14.90 | 19.28 | 23.42 | 20.50 | 20.30 | 19.92 |
Beneish M-Score |
(2.53) | (2.58) | (2.71) | (2.41) | (2.56) | (2.42) | (2.65) | (1.45) | (3.05) | (2.55) |
P/Operating CF |
42.62 | 62.13 | 44.91 | 53.58 | 35.43 | 62.52 | 62.72 | 37.46 | 43.90 | 51.85 |
Dividend Safety Score |
— | — | — | — | — | — | — | — | — | 75 |
P/B ratio |
5.08 | 5.02 | 4.47 | 4.60 | 4.95 | 6.23 | 6.38 | 6.75 | 6.91 | 6.74 |
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 |
2.86 | 3.30 | 3.37 | 3.65 | 3.47 | 3.76 | 3.61 | 3.63 | 3.87 | 3.70 |
EV/EBITDA |
11.33 | 12.37 | 12.14 | 12.82 | 11.02 | 10.57 | 12.14 | 11.80 | 12.83 | 12.01 |
EV/Operating CF |
17.70 | 20.30 | 17.45 | 18.74 | 15.15 | 16.94 | 17.96 | 17.13 | 17.16 | 16.90 |
EV/FCF |
29.28 | 29.94 | 25.74 | 30.31 | 20.94 | 25.27 | 32.52 | 29.36 | 28.38 | 28.75 |
Quick Ratio |
0.55 | 0.51 | 0.49 | 0.48 | 0.40 | 0.51 | 0.37 | 0.59 | 0.43 | 0.46 |
Current Ratio |
0.66 | 0.58 | 0.60 | 0.67 | 0.46 | 0.61 | 0.45 | 0.67 | 0.52 | 0.55 |
Net Debt/EBITDA |
4.05 | 3.81 | 3.84 | 3.70 | 3.17 | 2.51 | 3.40 | 3.56 | 3.65 | 3.69 |
Debt/Assets |
27.30% | 26.99% | 28.38% | 26.20% | 25.78% | 25.28% | 28.82% | 28.81% | 27.82% | 27.55% |
Debt/Equity |
3.00 | 2.46 | 2.19 | 1.97 | 2.14 | 2.08 | 2.59 | 3.06 | 2.88 | 3.14 |
Asset Turnover |
0.26 | 0.25 | 0.25 | 0.25 | 0.25 | 0.27 | 0.27 | 0.26 | 0.25 | 0.24 |
Operating CF/Net income |
2.76 | 0.92 | 1.38 | 1.70 | 1.56 | 1.15 | 1.46 | 1.62 | 1.82 | 1.74 |
Capex/Depreciation |
(0.77) | (0.64) | (0.78) | (0.95) | (0.84) | (1.07) | (1.25) | (1.14) | (1.11) | (1.11) |
Interest Coverage |
3.17 | 3.38 | 3.47 | 3.59 | 5.17 | 7.91 | 5.39 | 3.94 | 3.60 | 3.83 |
| 15.50% | 43.65% | 29.31% | 21.33% | 28.85% | 43.85% | 31.56% | 33.43% | 32.21% | 32.71% | |
| 1.49% | 4.39% | 3.50% | 2.80% | 3.66% | 5.32% | 3.68% | 3.42% | 3.07% | 3.01% | |
ROIC |
7.66% | 7.84% | 7.81% | 7.98% | 10.01% | 13.27% | 9.95% | 9.78% | 9.21% | 9.35% |
Return on Tangible Assets |
5.17% | 16.48% | 12.46% | 9.84% | 14.44% | 20.77% | 14.68% | 12.64% | 11.88% | 11.75% |
Average Days of Receivables |
11.86 | 10.65 | 8.45 | 9.23 | 9.66 | 9.34 | 9.21 | 19.60 | 8.23 | 8.51 |
Research and Development Expense of Revenue |
0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Selling, General and Administrative Expense of Revenue |
4.51% | 5.13% | 4.56% | 3.93% | 4.46% | 3.80% | 5.77% | 3.84% | 3.32% | 3.86% |
Intangible Assets out of Total Assets |
0.15 | 0.14 | 0.15 | 0.14 | 0.13 | 0.12 | 0.13 | 0.12 | 0.12 | 0.12 |
Share Based Compensation of Revenue |
0.46% | 0.48% | 0.49% | 0.47% | 0.40% | 0.34% | 0.36% | 0.42% | 0.45% | 0.41% |
Graham Net Nets |
(1.90) | (1.55) | (1.46) | (1.37) | (1.43) | (1.12) | (1.22) | (1.38) | (1.32) | (1.50) |
Graham Number |
10.84 | 22.22 | 22.32 | 21.43 | 25.57 | 35.08 | 29.19 | 28.68 | 30.47 | 31.62 |
Earnings Yield |
3.19% | 7.74% | 6.11% | 4.43% | 5.97% | 6.76% | 5.27% | 5.17% | 4.47% | 4.92% |
Free Cash Flow Yield |
5.31% | 4.82% | 5.69% | 4.63% | 6.71% | 5.19% | 4.27% | 4.88% | 4.93% | 5.02% |
Revenue per Share |
15.70 | 16.50 | 17.49 | 17.73 | 19.87 | 24.73 | 26.05 | 27.23 | 28.82 | 30.43 |
Operating CF per Share |
2.53 | 2.68 | 3.38 | 3.45 | 4.55 | 5.49 | 5.24 | 5.77 | 6.50 | 6.66 |
Capex per Share |
(1.00) | (0.86) | (1.09) | (1.32) | (1.26) | (1.81) | (2.34) | (2.40) | (2.57) | (2.74) |
Free Cash Flow per Share |
1.53 | 1.82 | 2.29 | 2.13 | 3.29 | 3.68 | 2.89 | 3.37 | 3.93 | 3.91 |
Cash per Share |
1.01 | 1.76 | 1.09 | 1.02 | 1.31 | 1.60 | 1.22 | 1.47 | 1.51 | 1.72 |
Shareholders Equity per Share |
5.67 | 7.51 | 9.00 | 10.00 | 9.92 | 11.40 | 10.61 | 10.24 | 11.56 | 11.57 |
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 |
5.67 | 7.51 | 9.00 | 10.00 | 9.92 | 11.40 | 10.61 | 10.24 | 11.56 | 11.57 |
Free Cash Flow |
295.59 | 341.25 | 417.59 | 388.80 | 582.14 | 616.95 | 456.02 | 507.25 | 571.25 | 554.25 |
Working Capital |
(183.47) | (347.68) | (224.37) | (183.17) | (439.78) | (287.20) | (439.43) | (250.81) | (346.51) | (333.91) |
Capital Expenditures |
(193.45) | (162.12) | (198.24) | (239.96) | (222.21) | (303.66) | (369.71) | (361.79) | (373.66) | (388.55) |
Net Current Asset Value |
(10,588.50) | (10,973.77) | (10,720.20) | (11,480.62) | (12,386.65) | (13,340.67) | (13,032.77) | (14,315.64) | (15,323.44) | (16,603.88) |
EV/EBIT |
16.86 | 17.89 | 17.04 | 17.68 | 14.46 | 13.09 | 15.99 | 15.77 | 17.48 | 16.29 |
Capex to Sales |
0.06 | 0.05 | 0.06 | 0.07 | 0.06 | 0.07 | 0.09 | 0.09 | 0.09 | 0.09 |
Price to Operating Income |
10.84 | 12.39 | 11.65 | 12.58 | 10.30 | 9.99 | 11.52 | 11.01 | 12.50 | 11.29 |
| Other line items | ||||||||||
Depreciation/Fixed assets |
0.07 | 0.07 | 0.07 | 0.06 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 |
Cash ROIC |
6.46% | 6.55% | 7.67% | 6.95% | 10.17% | 10.04% | 7.35% | 7.83% | 8.48% | 7.89% |
Accounts Receivable Turnover |
32.09 | 32.79 | 38.87 | 41.55 | 40.22 | 41.64 | 39.18 | 25.32 | 26.63 | 44.25 |
Accounts Payable Turnover |
5.46 | 5.11 | 5.02 | 5.16 | 4.78 | 4.57 | 4.32 | 4.32 | 4.67 | 4.79 |
Inventory Turnover |
86.77 | 91.58 | 96.56 | 98.67 | 102.72 | 113.11 | 102.44 | 92.08 | 92.53 | 92.44 |
Average Days of Payables |
68.21 | 75.27 | 72.07 | 70.71 | 83.45 | 85.36 | 87.42 | 83.21 | 75.37 | 78.91 |
Days of Inventory on Hand |
4.10 | 3.90 | 3.75 | 3.71 | 3.47 | 3.36 | 3.92 | 4.08 | 3.93 | 4.06 |
Average Receivables |
94.46 | 94.38 | 82.06 | 77.75 | 87.31 | 99.50 | 104.88 | 161.91 | 157.23 | 97.38 |
Average Payables |
431.38 | 464.55 | 484.47 | 479.16 | 527.25 | 617.72 | 683.49 | 696.59 | 662.49 | 662.22 |
Average Inventory |
27.13 | 25.90 | 25.16 | 25.03 | 24.52 | 24.93 | 28.84 | 32.67 | 33.46 | 34.28 |
Average Assets |
11,857.28 | 12,451.33 | 12,778.87 | 13,185.34 | 14,096.43 | 15,103.30 | 15,378.61 | 15,710.72 | 16,867.42 | 18,016.98 |
Average Common Equity |
1,142.32 | 1,252.34 | 1,525.63 | 1,732.54 | 1,787.94 | 1,831.04 | 1,791.44 | 1,607.45 | 1,610.07 | 1,658.76 |
Columns are period end dates · fundamentals updated 5 Nov 2026