SCI · Service Corp International
$84.98
+2.25 (+2.72%)
At close · Jul 28
Market Cap
$11.43B
Shares
138.15M
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$4.31B
+2.9%
FY2025
Net Income
$542.61M
+4.6%
FY2025
Gross Margin
26.46%
+0.4pp
FY2025
Operating Margin
22.7%
+0.5pp
FY2025
Diluted EPS
$3.80
+7.6%
FY2025
Operating Cash Flow
$942.8M
-0.2%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | FY2026 (G) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| — | $4.33B | $4.31B | $4.19B | $4.1B | $4.11B | $4.14B | $3.51B | $3.23B | $3.19B | $3.1B | $3.03B | $2.99B | $2.99B | $2.55B | $2.4B | $2.32B | $2.19B | $2.05B | $2.16B | |
| — | — | — | — | — | — | — | $3.6M | $2.5M | — | — | — | — | — | — | — | — | — | — | — | |
| — | $3.2B | $3.17B | $3.1B | $3.01B | $2.95B | $2.82B | $2.52B | $2.47B | $2.43B | $2.37B | $2.35B | $2.31B | $2.32B | $2B | $1.88B | $1.84B | $1.74B | $1.63B | $1.74B | |
| — | $1.14B | $1.14B | $1.09B | $1.09B | $1.15B | $1.32B | $992.44M | $760.58M | $760.32M | $722.78M | $676.85M | $674.59M | $675.69M | $549.05M | $522.77M | $476.5M | $449.22M | $421.4M | $420.18M | |
| — | — | 26.46% | 26.05% | 26.63% | 28.1% | 31.93% | 28.26% | 23.54% | 23.83% | 23.35% | 22.33% | 22.59% | 22.57% | 21.53% | 21.74% | 20.57% | 20.51% | 20.52% | 19.49% | |
| — | $165.37M | $166.16M | $139.02M | $157.37M | $237.25M | $157.57M | $156.68M | $126.89M | $145.6M | $158.65M | $136.71M | $130.81M | $184.75M | $155.13M | $121.89M | $101.83M | $103.69M | $102.5M | $88.85M | |
| — | — | $16.37M | $17.22M | $18.74M | $18.36M | $20M | $22.44M | $25.65M | $26.2M | $27.65M | $30.96M | $31.46M | $36.64M | $21.86M | $23.85M | $25.59M | $25.2M | $21.7M | $23.64M | |
| — | — | — | — | — | $175.33M | $159.31M | $155.3M | $151M | $153.65M | $153.14M | $147.23M | $141.46M | $140M | $122.24M | $119.86M | $118.05M | $116.39M | $111.1M | — | |
| — | — | $1.98M | $11.47M | $0 | $0 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| — | — | $3.17B | $3.1B | $3.01B | $2.95B | — | — | — | — | $2.37B | $2.35B | $2.31B | $2.32B | $2B | $1.88B | $1.84B | $1.74B | $1.63B | — | |
| — | $970.21M | $978.09M | $927.68M | $944.26M | $927.32M | $1.19B | $842.77M | $666.61M | $630.66M | $571.14M | $513.32M | $550.3M | $607.55M | $387.66M | $399.37M | $363.7M | $354.05M | $323.89M | $292.67M | |
| — | — | 22.7% | 22.16% | 23.03% | 22.57% | 28.74% | 24% | 20.63% | 19.77% | 18.45% | 16.93% | 18.43% | 20.29% | 15.2% | 16.61% | 15.7% | 16.16% | 15.77% | 13.58% | |
| — | — | — | — | — | $1.1B | $1.35B | $998.07M | $817.61M | $784.31M | $724.28M | $660.56M | $691.75M | $747.55M | $509.89M | $519.23M | $481.75M | $470.44M | $434.99M | — | |
| — | $257.9M | $255.37M | $257.77M | $239.45M | $172.11M | $150.61M | $163.06M | $185.84M | $181.56M | $169.13M | $162.09M | $172.9M | $177.57M | $142.36M | $135.07M | $133.78M | $128.2M | $128.98M | $134.27M | |
| — | $5.84M | $7.59M | $5.53M | $4.91M | $1.65M | $10.66M | $781K | $299K | $2.76M | -$1.49M | -$2.07M | -$132K | $1.78M | -$558K | $3.69M | -$772K | $3.01M | $1.32M | $4.9M | |
| — | $717.63M | $729.78M | $675.42M | $708.61M | $755.63M | $1.05B | $662.06M | $464.43M | $441.73M | $400.26M | $326.66M | $370.35M | $402.6M | $245.21M | $245.28M | $225.64M | $219.46M | $199.37M | $163.3M | |
| — | $181.84M | $186.94M | $156.67M | $170.95M | $189.59M | $242.25M | $145.92M | $94.66M | -$5.83M | -$146.59M | $149.35M | $135.03M | $225.98M | $93.02M | $90.11M | $79.4M | $92.46M | $76.28M | $65.72M | |
| — | $535.54M | $542.61M | $518.65M | $537.32M | $565.34M | $802.94M | $515.91M | $369.6M | $447.21M | $546.66M | $177.04M | $233.77M | $172.47M | $147.33M | $153.85M | $144.9M | $126.42M | $123.1M | $97.08M | |
| — | — | 12.59% | 12.39% | 13.11% | 13.76% | 19.38% | 14.69% | 11.44% | 14.02% | 17.66% | 5.84% | 7.83% | 5.76% | 5.78% | 6.4% | 6.26% | 5.77% | 5.99% | 4.5% | |
| — | $249K | $231K | $105K | $344K | $696K | $313K | $230K | $175K | $350K | $184K | $267K | $1.16M | $6.34M | $5.26M | $1.59M | $1.33M | $584K | -$5000 | $133K | |
| — | $547.55M | $562.26M | $486.54M | $545.67M | $541.66M | $803.79M | $525.41M | $386.07M | $418.89M | $572.11M | $187.37M | $180.52M | $143.44M | $124.06M | $159.71M | $137.99M | $142.04M | — | — | |
| USD/shares | — | — | $3.83 | $3.57 | $3.57 | $3.58 | $4.79 | $2.92 | $2.03 | $2.45 | $2.91 | $0.92 | $1.17 | $0.82 | $0.70 | $0.71 | $0.62 | $0.51 | $0.49 | — |
| USD/shares | $4.05 – $4.35 | — | $3.80G | $3.53 | $3.53 | $3.53 | $4.72 | $2.88 | $1.99 | $2.39 | $2.84 | $0.90 | $1.14 | $0.81 | $0.68 | $0.70 | $0.61 | $0.50 | $0.49 | $0.37 |
| shares | — | — | 141.6M | 145.27M | 150.57M | 157.71M | 167.54M | 176.71M | 182.25M | 182.45M | 187.63M | 193.09M | 200.36M | 210.74M | 211.81M | 215.71M | 234.24M | 248.87M | 251.71M | 258.11M |
| shares | — | — | 142.69M | 146.78M | 152.35M | 160.13M | 170.11M | 178.99M | 185.52M | 186.97M | 192.25M | 196.04M | 204.45M | 214.2M | 216.01M | 219.07M | 236.67M | 250.6M | 252.48M | 260.98M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative. (G): the company's own guidance — a (G) column is a guided period not yet reported; a G marker shows how the reported figure landed against the guided range. Non-GAAP-basis guidance (*) is shown as stated and never judged against GAAP actuals.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2008–FY2025: $5.06B in buybacks, $1.88B in dividends.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
3.77×
EV/EBIT
16.84×
P/E (TTM)
21.83×
Peer median 23.06×
Peer medians compare against the 5 similar-size Personal Services companies (of 11 listed).
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Funeral At-Need Revenue | $1,209,585,000 | $1,185,801,000 | $1,185,413,000 | $1,242,269,000 | $1,268,111,000 | $1,092,016,000 | $996,643,000 | $998,464,000 |
| Cemetery Recognized Pre-Need Property Revenue | $896,166,000 | $892,657,000 | $874,724,000 | $868,740,000 | $846,528,000 | $659,950,000 | $581,724,000 | $572,955,000 |
| Funeral Matured Pre-Need Revenue | $769,136,000 | $725,810,000 | $715,298,000 | $705,273,000 | $700,473,000 | $662,675,000 | $605,237,000 | $600,944,000 |
| Cemetery At-Need Revenue | $435,682,000 | $431,966,000 | $433,925,000 | $448,143,000 | $477,950,000 | $386,850,000 | $326,230,000 | $323,162,000 |
| Cemetery Recognized Pre-Need Merchandise and Service Revenue | $421,696,000 | $402,972,000 | $365,018,000 | $338,463,000 | $343,899,000 | $298,864,000 | $287,589,000 | $288,282,000 |
| Funeral Other Revenue | $225,984,000 | $213,063,000 | $181,646,000 | $161,696,000 | $161,233,000 | $111,767,000 | $130,286,000 | $123,769,000 |
| Cemetery Other Revenue | $150,160,000 | $134,584,000 | $123,080,000 | $121,270,000 | $131,590,000 | $113,544,000 | $111,340,000 | $107,783,000 |
| Nonfuneral Home Revenue | $107,630,000 | $94,763,000 | $85,904,000 | $76,311,000 | $74,099,000 | $61,198,000 | $52,211,000 | $49,671,000 |
| Non-Funeral Home Pre-Need Sales Revenue | $93,195,000 | $104,763,000 | $134,770,000 | $146,496,000 | $139,260,000 | — | — | — |
| Cemetery Core Revenue | — | — | — | $1,655,346,000 | — | $1,345,664,000 | $1,195,543,000 | $1,184,399,000 |
| Cemetery | — | — | — | $1,776,616,000 | — | $1,459,208,000 | $1,306,883,000 | $1,292,182,000 |
| Funeral Core Revenue | — | — | — | $1,947,542,000 | — | $1,754,691,000 | $1,601,880,000 | $1,599,408,000 |
| Funeral | — | — | — | $2,332,045,000 | — | $2,052,301,000 | $1,923,902,000 | $1,897,992,000 |
| Funeral Recognized Preneed Revenue | — | — | — | $164,493,000 | — | $124,645,000 | $139,525,000 | $125,144,000 |
By Geography (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| United States | $4,095,100,000 | $3,967,573,000 | $3,881,333,000 | $3,876,689,000 | $3,918,777,000 | $3,328,381,000 | $3,052,101,000 | $2,991,617,000 |
| Canada | $214,134,000 | $218,806,000 | $218,445,000 | $231,972,000 | $224,366,000 | $183,128,000 | $178,684,000 | $198,557,000 |
By Product & Service (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Product | $2,080,099,000 | $2,108,009,000 | $2,124,600,000 | $2,136,593,000 | $2,139,795,000 | $1,772,778,000 | $1,610,158,000 | $1,584,242,000 |
| Funeral Core Revenue | $1,978,721,000 | $1,911,611,000 | $1,900,711,000 | $1,947,542,000 | — | — | — | — |
| Service | $1,807,065,000 | $1,731,899,000 | $1,683,417,000 | $1,707,099,000 | $1,730,860,000 | $1,513,420,000 | $1,379,001,000 | $1,374,380,000 |
| Cemetery Core Revenue | $1,753,544,000 | $1,727,595,000 | $1,673,667,000 | $1,655,346,000 | — | — | — | — |
| Product And Service Other | $422,070,000 | $346,471,000 | $291,761,000 | $264,969,000 | $272,488,000 | $225,311,000 | $241,626,000 | $231,552,000 |
Key facts
CIK
89089
CUSIP
817565104
13F (30d)
161 filings
134 filers
Visit website
Investor relations