Stepan Co
NYSE:SCL

Watchlist Manager
Stepan Co Logo
Stepan Co
NYSE:SCL
Watchlist
Price: 76.85 USD 1.12% Market Closed
Market Cap: 1.7B USD
Have any thoughts about
Stepan Co?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Cash Flow Statement

162.7m
-23%
Operating Cash Flow
Growth Rates:
1 Year
-15%
3 Years
+42%
5 Years
-22%
7 Years
-25%
10 Years
+43%
-127.5m
+17%
Investing Cash Flow
Growth Rates:
1 Year
+59%
3 Years
+63%
5 Years
-36%
7 Years
-5%
10 Years
-34%
3.6m
Financing Cash Flow
Growth Rates:
1 Year
-93%
3 Years
-84%
5 Years
-
7 Years
-
10 Years
-

Cash Flow Statement
Stepan Co

Rotate your device to view
Cash Flow Statement
Currency: USD
Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Operating Cash Flow
Net Income
61
57
65
58
69
76
83
94
91
86
90
90
90
92
92
97
97
113
106
103
107
103
106
111
119
128
141
148
152
138
142
151
153
147
119
79
52
40
38
35
46
Depreciation & Amortization
63
64
64
64
66
67
69
71
73
75
76
76
77
79
80
82
83
81
81
80
79
79
79
80
81
82
84
87
89
91
92
92
93
95
97
100
103
105
107
109
111
Change in Deffered Taxes
(1)
5
6
2
3
3
7
11
7
(8)
(9)
(12)
(6)
1
(1)
1
0
11
8
8
2
(5)
(3)
(4)
(2)
(5)
(2)
(45)
(56)
(34)
(39)
8
16
(27)
(26)
(33)
(13)
18
21
28
5
Stock-Based Compensation
2
(0)
1
2
2
4
6
6
9
13
12
13
11
7
8
6
8
7
7
8
7
9
7
8
9
10
11
11
11
12
12
13
14
14
12
9
8
6
6
7
7
Other Non-Cash Items
2
(4)
(5)
10
8
15
20
14
29
37
32
37
28
13
16
7
13
12
17
21
18
22
11
12
15
20
27
22
17
18
13
17
18
15
17
12
9
13
13
14
17
Cash Taxes Paid
24
23
24
13
16
22
24
26
28
31
34
38
34
26
23
27
29
33
33
25
30
29
30
25
35
39
42
75
97
93
95
69
31
42
49
42
45
30
19
16
12
Cash Interest Paid
13
12
12
12
12
12
12
13
15
15
16
14
14
14
14
13
13
13
13
14
14
12
12
10
10
9
9
9
9
10
10
12
14
17
20
23
26
28
29
28
29
Change in Working Capital
(12)
(40)
(5)
12
15
23
(30)
(8)
(19)
23
28
6
28
15
10
5
(23)
(46)
(37)
(16)
2
19
14
(2)
15
10
(19)
(11)
(87)
(142)
(145)
(183)
(155)
(69)
(98)
(0)
40
(2)
108
24
(16)
Cash from Operating Activities
114
N/A
83
-27%
126
+52%
146
+16%
161
+10%
184
+14%
148
-19%
182
+23%
180
-1%
212
+18%
217
+2%
197
-9%
217
+10%
199
-9%
197
-1%
192
-2%
170
-11%
171
+0%
175
+2%
196
+12%
208
+6%
218
+5%
208
-5%
198
-5%
228
+15%
235
+3%
230
-2%
201
-12%
115
-43%
72
-37%
63
-13%
86
+36%
126
+47%
161
+28%
110
-32%
158
+45%
192
+21%
175
-9%
289
+65%
210
-27%
163
-23%
Investing Cash Flow
Capital Expenditures
(88)
(102)
(110)
(117)
(130)
(119)
(110)
(106)
(99)
(103)
(104)
(101)
(91)
(79)
(86)
(84)
(84)
(87)
(85)
(88)
(95)
(106)
(115)
(117)
(122)
(128)
(134)
(150)
(164)
(198)
(217)
(249)
(280)
(302)
(334)
(332)
(310)
(260)
(198)
(160)
(133)
Other Items
(7)
(7)
(2)
(8)
(8)
(7)
(13)
(7)
(4)
(27)
(31)
(30)
(30)
(4)
(18)
(17)
(19)
(21)
1
1
1
(7)
(7)
(7)
(21)
(11)
(196)
(197)
(183)
(179)
7
8
(2)
(7)
(8)
(8)
2
2
6
6
6
Cash from Investing Activities
(95)
N/A
(109)
-15%
(111)
-2%
(124)
-12%
(138)
-11%
(126)
+8%
(123)
+2%
(113)
+9%
(103)
+9%
(131)
-27%
(135)
-3%
(131)
+3%
(121)
+8%
(83)
+32%
(103)
-25%
(101)
+2%
(102)
-1%
(108)
-5%
(84)
+22%
(88)
-4%
(94)
-7%
(113)
-20%
(122)
-8%
(124)
-2%
(142)
-15%
(139)
+2%
(330)
-137%
(346)
-5%
(347)
0%
(377)
-9%
(210)
+44%
(242)
-15%
(283)
-17%
(308)
-9%
(341)
-11%
(340)
+0%
(308)
+9%
(259)
+16%
(193)
+25%
(155)
+20%
(128)
+17%
Financing Cash Flow
Net Issuance of Common Stock
(5)
(6)
(7)
(2)
(3)
(1)
(2)
(3)
1
2
2
4
(1)
(3)
(1)
(12)
(11)
(11)
(10)
(7)
(12)
(10)
(19)
(20)
(11)
(12)
(6)
(9)
(17)
(16)
(25)
(23)
(22)
(24)
(13)
(6)
0
3
2
2
1
Net Issuance of Debt
(10)
7
20
(6)
79
61
45
63
(14)
(14)
(11)
(17)
(22)
(27)
(26)
(18)
(18)
(15)
(19)
(54)
(55)
(54)
(50)
(25)
(24)
(24)
26
31
72
165
289
287
285
224
174
156
85
67
(65)
(25)
39
Cash Paid for Dividends
(15)
(15)
(16)
(16)
(16)
(16)
(17)
(17)
(17)
(17)
(18)
(18)
(18)
(19)
(19)
(20)
(20)
(21)
(21)
(22)
(23)
(23)
(24)
(24)
(25)
(25)
(26)
(27)
(28)
(28)
(29)
(29)
(30)
(31)
(31)
(32)
(33)
(33)
(33)
(33)
(34)
Other
0
(0)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(0)
(2)
(2)
(2)
(2)
(5)
(5)
(5)
(5)
(3)
(3)
(3)
(3)
(2)
(1)
(1)
(4)
(5)
(5)
(5)
(4)
(3)
(5)
(5)
(3)
(5)
(3)
(4)
(4)
(4)
(4)
(3)
Cash from Financing Activities
(30)
N/A
(16)
+48%
(3)
+78%
(25)
-644%
59
N/A
43
-28%
26
-40%
42
+66%
(30)
N/A
(30)
+0%
(28)
+6%
(33)
-16%
(42)
-30%
(51)
-19%
(52)
-3%
(55)
-5%
(55)
+0%
(52)
+6%
(54)
-4%
(86)
-60%
(92)
-7%
(91)
+2%
(94)
-4%
(70)
+26%
(61)
+13%
(65)
-7%
(11)
+84%
(10)
+8%
23
N/A
117
+417%
232
+98%
231
-1%
229
-1%
166
-27%
125
-25%
116
-7%
48
-58%
33
-31%
(100)
N/A
(61)
+39%
4
N/A
Change in Cash
Effect of Foreign Exchange Rates
(3)
(6)
(10)
(10)
(11)
(9)
(2)
(4)
(1)
(2)
(2)
1
3
8
5
(3)
(3)
(10)
(12)
(4)
(10)
(0)
(7)
(7)
(0)
3
7
9
4
(3)
0
(7)
(12)
(4)
(2)
5
8
7
3
(4)
3
Net Change in Cash
(14)
N/A
(48)
-236%
1
N/A
(14)
N/A
72
N/A
91
+27%
48
-47%
108
+123%
47
-57%
50
+6%
52
+5%
33
-36%
57
+71%
73
+28%
47
-36%
33
-29%
10
-70%
1
-87%
25
+1 815%
19
-26%
12
-35%
15
+26%
(15)
N/A
(3)
+83%
24
N/A
35
+42%
(104)
N/A
(146)
-41%
(205)
-41%
(191)
+7%
85
N/A
68
-21%
60
-11%
15
-76%
(109)
N/A
(61)
+44%
(60)
+1%
(44)
+27%
(1)
+97%
(9)
-695%
42
N/A
Free Cash Flow
Free Cash Flow
25
N/A
(19)
N/A
16
N/A
29
+84%
32
+8%
64
+104%
38
-41%
76
+101%
81
+7%
109
+35%
113
+4%
96
-15%
126
+31%
120
-5%
111
-8%
108
-3%
87
-19%
85
-3%
90
+6%
108
+21%
113
+5%
113
0%
92
-18%
81
-12%
106
+31%
107
+2%
96
-10%
52
-46%
(49)
N/A
(126)
-157%
(154)
-23%
(164)
-6%
(155)
+5%
(141)
+9%
(224)
-59%
(174)
+22%
(118)
+32%
(85)
+28%
90
N/A
50
-45%
29
-41%

See Also

Summary
SCL intrinsic value, competitors valuation, and company profile.
DCF Valuation
SCL stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SCL stock valuation using valuation multiples.
Wall Street Estimates
SCL price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
SCL stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 201,200+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.