Pricing Log in Create free account
Saturday 17 October 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. In the quarter to June 2026, revenue grew 3.55%, EPS grew 4.60%, free cash flow grew 71.4% and total debt rose 5.26%, each against the same quarter a year earlier. Dividend growth for ten consecutive years.

81.37 0.54 +0.67%
Market cap
$11.0B
P/E
21.0×
Fwd P/E
16.9×
Dividend yield
1.72%
F-score
6/9
Altman Z
0.81
Beneish M
−2.55
Dividend safety
75/100
Overview Business Profile Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

Insider Decisions trades per month

Total sells 39.26
Totals in millions of $.
Dec 25 Mar 26 Jun 26 Sep 26
Buy — — — — — — — — — — — —
Sell 1 1 — 1 1 — — — 2 1 — —
Insider Ownership 2.93%

Capital & Financial Ratios $m

Market Cap 11,020.00
Revenue 4,369.37
Net Income 537.74
Free Cash Flow 634.71
Net Debt 5,042.75
Current Ratio 0.53 (below 1: weak)
Debt/Equity 3.45 (above 2: weak)
P/E ratio 21.03
Fwd P/E 16.90
P/S ratio 2.56
P/B ratio 7.28 (above 6: high)
Past 5Y EPS Growth 5.70%
This Y EPS Growth 8.84%
Next Y EPS Growth 9.40%
Next Y revenue growth 3.64%
Next 5Y EPS Growth 9.39%

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

EV/Sales, ten years
EV/Sales is 3.7×, against a ten-year median of 3.5×; over the ten years it ranged from 2.6× in 2016 to 4.2× in 2024.
P/E against its own 10 years 72.28%
10-year low 10-year high
P/S against its own 10 years 62.33%
10-year low 10-year high
P/B against its own 10 years 93.59%
10-year low 10-year high
EV/Sales against its own 10 years 78.77%
10-year low 10-year high
EV/FCF against its own 10 years 30.08%
10-year low 10-year high

Dividends

Payout Ratio 0.37
Annual Dividend Rate 1.40
Annual Dividend Yield 1.72%
total individual payouts
2028 Powerpack
2027 Powerpack
2026 1.40
0.34
0.36
0.36
2025 1.30
0.32
0.32
0.32
0.34
2024 1.20
0.30
0.30
0.30
0.30
2023 1.12
0.27
0.27
0.29
0.29
2022 1.02
0.25
0.25
0.25
0.27
2021 0.88
0.21
0.21
0.23
0.23
2020 0.78
0.19
0.19
0.19
0.21
2019 0.72
0.18
0.18
0.18
0.18
2018 0.68
0.17
0.17
0.17
0.17
2017 0.58
0.13
0.15
0.15
0.15
2016 0.51
0.12
0.13
0.13
0.13
predictions special payouts not included in total or ratios

Assets vs Liabilities $m

2023 2024 2025 Q'26
Cash 222 219 244 260
Receivables 220 94 100 104
Inventory 34 33 35 38
Other 23 31 33 47
498 377 412 450
2023 2024 2025 Q'26
Payables 686 639 685 651
ST’ Debt 63 84 57 195
Other — — — —
749 724 746 846

Compound Annual Growth %

10y 5y 3y
Sales 3.74% 4.18% 1.60%
Cash Flow 7.16% 3.23% 4.52%
Earnings 8.79% 1.01% (1.36%)
Book Value 3.26% (1.33%) (0.69%)

Revenue $m

Mar Jun Sep Dec Year
’26 1,096 1,103 — — —
’25 1,074 1,065 1,058 1,112 4,309
’24 1,045 1,034 1,014 1,093 4,186
’23 1,029 1,013 1,002 1,056 4,100
’22 1,112 991 978 1,028 4,109
’21 1,078 988 1,034 1,043 4,143
’20 803 820 918 970 3,512
Fiscal quarters ending in the months shown.

Operating Cash Flow $m

Mar Jun Sep Dec Year
’26 334 239 — — —
’25 311 166 252 213 943
’24 220 197 264 264 945
’23 220 144 228 278 869
’22 332 141 183 170 826
’21 298 192 241 190 921
’20 180 184 195 245 804
Fiscal quarters ending in the months shown.

Free Cash Flow $m

Mar Jun Sep Dec Year
’26 254 143 — — —
’25 233 83 151 87 554
’24 141 105 167 158 571
’23 142 45 137 184 507
’22 275 45 82 53 456
’21 255 131 166 64 617
’20 128 132 144 178 582
Fiscal quarters ending in the months shown.

EPS $

Mar Jun Sep Dec Year
’26 0.97 0.90 — — —
’25 0.98 0.86 0.83 1.13 3.80
’24 0.89 0.81 0.81 1.04 3.53
’23 0.93 0.86 0.80 0.93 3.53
’22 1.34 0.82 0.76 0.59 3.53
’21 1.33 0.92 1.23 1.24 4.72
’20 0.45 0.59 0.72 1.15 2.88
Fiscal quarters ending in the months shown.

Target Price Range

Analyst price targets

Recommendation Rating

1.3
1Buy 2 3Hold 4 5Sell

Ten years at a glance Fiscal years to December

Group Line 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 Trend 2026e 2027e 2028e
Price, $
Price, $ Low 20.21 28.49 35.19 38.92 33.93 45.63 56.85 52.89 64.10 71.75

Analyst estimates 2026–2028

Powerpack
High 28.86 38.10 47.09 48.70 52.99 71.71 75.11 74.66 89.37 85.00
People
People Employees 23,463 23,428 24,082 24,594 24,135 24,658 25,139 24,922 24,953 25,187
Revenue/emp, $m 0.13 0.13 0.13 0.13 0.15 0.17 0.16 0.16 0.17 0.17
Income, $m
Income, $m Revenue 3,031 3,095 3,190 3,231 3,512 4,143 4,109 4,100 4,186 4,309
Gross margin, % 22.33 23.35 23.83 23.54 28.26 31.93 28.10 26.63 26.05 26.46
EBT 327 400 442 464 662 1,046 756 709 675 730
EBT margin, % 10.78 12.93 13.85 14.38 18.85 25.23 18.39 17.28 16.13 16.94
Net income 177 547 448 370 516 803 566 538 519 543
Depreciation 251 255 255 253 264 284 295 318 335 349
Per share, $
Per share, $ Revenue 15.70 16.50 17.49 17.73 19.87 24.73 26.05 27.23 28.82 30.43
Earnings 0.92 2.91 2.45 2.03 2.92 4.79 3.58 3.57 3.57 3.83
Cash flow 2.53 2.68 3.38 3.45 4.55 5.49 5.24 5.77 6.50 6.66
Capex (1.00) (0.86) (1.09) (1.32) (1.26) (1.81) (2.34) (2.40) (2.57) (2.74)
Free cash flow 1.53 1.82 2.29 2.13 3.29 3.68 2.89 3.37 3.93 3.91
Book value 5.67 7.51 9.00 10.00 9.92 11.40 10.61 10.24 11.56 11.57
Shares, m 193 188 182 182 177 168 158 151 145 142
Valuation, ×
Valuation, × P/E 31.32 12.91 16.37 22.56 16.76 14.79 18.97 19.35 22.36 20.30
P/S 1.84 2.29 2.30 2.60 2.47 2.87 2.60 2.54 2.77 2.56
P/B 5.08 5.02 4.47 4.60 4.95 6.23 6.38 6.75 6.91 6.74
EV/Sales 2.86 3.30 3.37 3.65 3.47 3.76 3.61 3.63 3.87 3.70
EV/FCF 29.28 29.94 25.74 30.31 20.94 25.27 32.52 29.36 28.38 28.75
Cash, $m
Cash, $m Operating cash flow 489 503 616 629 804 921 826 869 945 943
Capex (193) (162) (198) (240) (222) (304) (370) (362) (374) (389)
Free cash flow 296 341 418 389 582 617 456 507 571 554
Balance, $m
Balance, $m Working capital (183) (348) (224) (183) (440) (287) (439) (251) (347) (334)
Total debt 3,287 3,473 3,602 3,583 3,743 3,966 4,342 4,712 4,835 5,140
Net debt 3,092 3,143 3,403 3,397 3,512 3,698 4,150 4,491 4,617 4,896
Shareholders’ equity 1,095 1,409 1,642 1,823 1,753 1,909 1,673 1,541 1,679 1,639
Returns, %
Returns, % ROA 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
ROE 15.50 43.65 29.31 21.33 28.85 43.85 31.56 33.43 32.21 32.71
Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026

Charts ten years each

Service Corporation International vs peers in Personal Services (Q) = latest quarter vs a year earlier

Company Market cap P/E Fwd P/E Revenue growth (Q) EPS growth (Q) FCF growth (Q) Gross margin (Q) EBIT margin (Q) Compare
ROL Rollins, Inc. $16.3B 30.4× 38.7× +7.91% (above 0%: growing) +3.45% (above 0%: growing) −2.08% (below 0%: shrinking) 52.84% 18.67% Compare
SCI Service Corporation International $11.0B 21.0× 16.9× +3.55% (above 0%: growing) +4.60% (above 0%: growing) +71.36% (above 0%: growing) 24.79% 20.99%
ANDG Andersen Group Inc. $6.7B — — +4.61% (above 0%: growing) n/m +517.12% (above 0%: growing) 20.26% (4.10%) Compare
HRB H&R Block, Inc. $5.9B 8.5× 7.1× +3.05% (above 0%: growing) +4.55% (above 0%: growing) −1.99% (below 0%: shrinking) 51.91% 32.91% Compare
FTDR Frontdoor Inc. $5.4B 20.5× 16.4× +4.54% (above 0%: growing) +19.21% (above 0%: growing) 0.00% 58.60% 29.46% Compare
BFAM Bright Horizons Family Solutions Inc. $3.4B 22.3× 13.8× +6.51% (above 0%: growing) −17.71% (below 0%: shrinking) −34.04% (below 0%: shrinking) 24.25% 10.24% Compare
CSV Carriage Services, Inc. $573.8M 12.7× 10.9× +0.79% (above 0%: growing) +4.00% (above 0%: growing) −57.53% (below 0%: shrinking) 34.04% 23.27% Compare
MED MEDIFAST INC $134.8M — (loss-making) — (loss-making) −27.64% (below 0%: shrinking) n/m +115.31% (above 0%: growing) 69.90% (5.66%) Compare
RGS Regis Corporation $73.0M 10.5× — (loss-making) −7.28% (below 0%: shrinking) −96.38% (below 0%: shrinking) −42.31% (below 0%: shrinking) 100.00% 11.81% Compare
Median of peers $4.4B 16.6× 13.8× +3.80% +3.73% −2.03% 52.37% 15.24%

All 15 Personal Services stocks →

Service Corporation International (SCI) key facts

  • Strength: Service Corporation International’s revenue for fiscal 2025 (year ended December 2025) was $4.3 billion, up 2.93% from fiscal 2024.
  • Strength: Net income was $542.8 million, or $3.83 per share (basic), a net margin of 12.6%.
  • Service Corporation International (SCI) is a Personal Services company in the Consumer Cyclical sector, listed on the New York Stock Exchange.
  • As of October 16, 2026, SCI traded at $81.37, a market capitalization of $11.0 billion.
  • At that price the stock trades at 21.0× trailing-twelve-month earnings and 2.6× sales; its P/E is higher than 72% of its own readings over the past ten years.
  • Service Corporation International pays an annual dividend of $1.40 per share, a yield of 1.72%, with a payout ratio of 36.6%.
  • Return on equity was 32.7% and debt-to-equity 3.45.
  • Its Piotroski F-score is 6 out of 9 and its Altman Z-score is 0.81 (distress zone) for fiscal 2025.

Source: company filings (standardised) and stockrow calculations.

Service Corporation International (SCI) Latest News

No news at this impact. Lower the threshold for more.
stockrow.com/SCI · Data as of Jun 30, 2026 · For information only; not investment advice. · © 2026 stockrow.com