Financhill
Buy
53

CMCSA Quote, Financials, Valuation and Earnings

Last price:
$29.6500
Seasonality move :
4.55%
Day range:
$29.5100 - $29.8550
52-week range:
$25.7500 - $38.4000
Dividend yield:
4.38%
P/E ratio:
4.92x
P/S ratio:
0.90x
P/B ratio:
1.11x
Volume:
12.4M
Avg. volume:
37.2M
1-year change:
-22.46%
Market cap:
$108.1B
Revenue:
$123.7B
EPS (TTM):
$6.02
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $103.6B $116.4B $121.4B $121.6B $123.7B
Revenue Growth (YoY) -4.94% 12.38% 4.33% 0.12% 1.78%
 
Cost of Revenues $46.2B $52.3B $52B $51.1B $51.8B
Gross Profit $57.3B $64.1B $69.4B $70.5B $71.9B
Gross Profit Margin 55.37% 55.1% 57.15% 57.97% 58.11%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.7B $7.7B $8.5B $8B $8.1B
Other Inc / (Exp) $1.2B $2.6B -$9.4B $1.3B -$491M
Operating Expenses $39.6B $43.3B $46.8B $47.2B $48.6B
Operating Income $17.7B $20.8B $22.6B $23.3B $23.3B
 
Net Interest Expenses $4.2B $4.1B $3.9B $4.1B $4.1B
EBT. Incl. Unusual Items $14.1B $19.1B $9.3B $20.5B $18.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.4B $5.3B $4.4B $5.4B $2.8B
Net Income to Company $10.7B $13.8B $4.9B $15.1B $15.9B
 
Minority Interest in Earnings $167M -$326M -$445M -$282M -$315M
Net Income to Common Excl Extra Items $10.7B $13.8B $4.9B $15.1B $15.9B
 
Basic EPS (Cont. Ops) $2.30 $3.09 $1.22 $3.73 $4.17
Diluted EPS (Cont. Ops) $2.28 $3.04 $1.21 $3.71 $4.14
Weighted Average Basic Share $4.6B $4.6B $4.4B $4.1B $3.9B
Weighted Average Diluted Share $4.6B $4.7B $4.4B $4.1B $3.9B
 
EBITDA $30.8B $34.6B $36.4B $37.6B $38.1B
EBIT $17.7B $20.8B $22.6B $23.3B $23.3B
 
Revenue (Reported) $103.6B $116.4B $121.4B $121.6B $123.7B
Operating Income (Reported) $17.7B $20.8B $22.6B $23.3B $23.3B
Operating Income (Adjusted) $17.7B $20.8B $22.6B $23.3B $23.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $30.3B $29.8B $30.1B $32.1B $31.2B
Revenue Growth (YoY) 18.67% -1.48% 0.89% 6.49% -2.72%
 
Cost of Revenues $13.9B $12.3B $12.1B $14.1B $12.7B
Gross Profit $16.4B $17.6B $18B $18B $18.5B
Gross Profit Margin 54.21% 58.85% 59.67% 56.05% 59.38%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2B $2.1B $1.9B $2B $2.2B
Other Inc / (Exp) $767M -$8.8B $50M -$3M --
Operating Expenses $11B $11.4B $11.5B $12.1B $13B
Operating Income $5.4B $6.2B $6.5B $5.9B $5.5B
 
Net Interest Expenses $1.1B $960M $1.1B $1B $1.1B
EBT. Incl. Unusual Items $5.2B -$3.7B $5.5B $4.8B $4.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2B $1B $1.5B $1.2B $1.2B
Net Income to Company $3.9B -$4.7B $4B $3.6B $3.3B
 
Minority Interest in Earnings -$104M -$68M -$49M -$53M -$83M
Net Income to Common Excl Extra Items $3.9B -$4.7B $4B $3.6B $3.2B
 
Basic EPS (Cont. Ops) $0.88 -$1.05 $0.98 $0.94 $0.91
Diluted EPS (Cont. Ops) $0.87 -$1.05 $0.98 $0.94 $0.90
Weighted Average Basic Share $4.6B $4.4B $4.1B $3.9B $3.7B
Weighted Average Diluted Share $4.7B $4.4B $4.1B $3.9B $3.7B
 
EBITDA $8.9B $9.5B $10B $9.7B $9.6B
EBIT $5.4B $6.2B $6.5B $5.9B $5.5B
 
Revenue (Reported) $30.3B $29.8B $30.1B $32.1B $31.2B
Operating Income (Reported) $5.4B $6.2B $6.5B $5.9B $5.5B
Operating Income (Adjusted) $5.4B $6.2B $6.5B $5.9B $5.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $113.8B $121.2B $120.9B $123.1B $123.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $51.5B $52.2B $50.6B $51.8B $50.5B
Gross Profit $62.3B $69B $70.3B $71.3B $72.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.4B $8.6B $8.1B $8B $8.6B
Other Inc / (Exp) $3.9B -$9.4B $787M $439M --
Operating Expenses $42.3B $46.1B $46.9B $48.5B $50.6B
Operating Income $19.9B $22.9B $23.4B $22.8B $22.2B
 
Net Interest Expenses $4.2B $3.9B $4B $4.1B $4.4B
EBT. Incl. Unusual Items $19.6B $9.5B $20.1B $19.1B $27.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.3B $4.5B $5.3B $4.8B $4.9B
Net Income to Company $14.3B $5B $14.8B $14.3B $22.3B
 
Minority Interest in Earnings -$192M -$373M -$325M -$328M -$334M
Net Income to Common Excl Extra Items $14.3B $5B $14.8B $14.3B $22.3B
 
Basic EPS (Cont. Ops) $3.15 $1.17 $3.63 $3.74 $6.04
Diluted EPS (Cont. Ops) $3.11 $1.15 $3.60 $3.71 $6.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $33.4B $36.8B $37.6B $37.3B $38B
EBIT $19.9B $22.9B $23.4B $22.8B $22.2B
 
Revenue (Reported) $113.8B $121.2B $120.9B $123.1B $123.3B
Operating Income (Reported) $19.9B $22.9B $23.4B $22.8B $22.2B
Operating Income (Adjusted) $19.9B $22.9B $23.4B $22.8B $22.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $86B $90.9B $90.3B $91.8B $91.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $38.8B $38.8B $37.3B $38B $36.7B
Gross Profit $47.3B $52.1B $53B $53.8B $54.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.5B $6.3B $5.9B $5.9B $6.4B
Other Inc / (Exp) $2.4B -$9.6B $672M -$139M $9.6B
Operating Expenses $31.3B $34B $34.2B $35.5B $37.5B
Operating Income $16B $18.1B $18.8B $18.3B $17.2B
 
Net Interest Expenses $3.2B $2.9B $3.1B $3.1B $3.3B
EBT. Incl. Unusual Items $15.2B $5.6B $16.4B $15.1B $23.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.4B $3.6B $4.5B $3.9B $6B
Net Income to Company $10.9B $2.1B $12B $11.2B $17.6B
 
Minority Interest in Earnings -$249M -$296M -$175M -$221M -$241M
Net Income to Common Excl Extra Items $10.9B $2.1B $12B $11.2B $17.6B
 
Basic EPS (Cont. Ops) $2.42 $0.50 $2.92 $2.92 $4.79
Diluted EPS (Cont. Ops) $2.38 $0.49 $2.90 $2.90 $4.78
Weighted Average Basic Share $13.8B $13.3B $12.5B $11.7B $11.2B
Weighted Average Diluted Share $14B $13.4B $12.6B $11.8B $11.2B
 
EBITDA $26.2B $28.4B $29.6B $29.3B $29.2B
EBIT $16B $18.1B $18.8B $18.3B $17.2B
 
Revenue (Reported) $86B $90.9B $90.3B $91.8B $91.4B
Operating Income (Reported) $16B $18.1B $18.8B $18.3B $17.2B
Operating Income (Adjusted) $16B $18.1B $18.8B $18.3B $17.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $11.8B $8.8B $4.8B $6.2B $7.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $11.5B $12B $12.7B $13.8B $13.7B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.5B $4.1B $4.4B $4B $5.8B
Total Current Assets $26.7B $24.8B $21.8B $24B $26.8B
 
Property Plant And Equipment $55.8B $60.5B $61.5B $65.5B $68.1B
Long-Term Investments $9.4B $10.3B $9.6B $11.3B $10.5B
Goodwill $70.7B $70.2B $58.5B $59.3B $58.2B
Other Intangibles $108.1B $105.8B $101.2B $100.1B $97.5B
Other Long-Term Assets $8.1B $12.4B $12.5B $12.3B $12.5B
Total Assets $273.9B $275.9B $257.3B $264.8B $266.2B
 
Accounts Payable $11.4B $12.5B $12.5B $12.4B $11.3B
Accrued Expenses $11.3B $11.7B $11.2B $13.3B $10.7B
Current Portion Of Long-Term Debt $3.1B $2.1B $1.7B $2.1B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -$1M --
Total Current Liabilities $28.8B $29.3B $27.9B $40.2B $39.6B
 
Long-Term Debt $109.5B $104.4B $104.3B $100.9B $99.8B
Capital Leases -- -- -- -- --
Total Liabilities $180.9B $177.9B $175.2B $181.3B $179.9B
 
Common Stock $54M $54M $51M $48M $47M
Other Common Equity Adj $1.9B $1.5B -$2.6B -$1.3B -$2B
Common Equity $90.3B $96.1B $80.9B $82.7B $85.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.7B $1.9B $1.1B $764M $714M
Total Equity $93B $98B $82B $83.5B $86.3B
 
Total Liabilities and Equity $273.9B $275.9B $257.3B $264.8B $266.2B
Cash and Short Terms $11.8B $8.8B $4.8B $6.2B $7.3B
Total Debt $113.4B $106.5B $106.1B $102.9B $104.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $11.8B $5.7B $6.4B $8.8B $9.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $12B $11.9B $12.8B $14B $13.2B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.6B $5.8B $4.9B $4.3B --
Total Current Assets $27.4B $23.4B $24.1B $27.2B $28.9B
 
Property Plant And Equipment $52.8B $53.6B $58.2B $61.8B $64.8B
Long-Term Investments $10.8B $9.6B $9.4B $10.2B $9.5B
Goodwill $69.6B $56.4B $58.1B $60.1B --
Other Intangibles $105.4B $100.7B $100.3B $99.1B --
Other Long-Term Assets $12.1B $12.4B $12B $12.7B --
Total Assets $277.1B $254.3B $261.1B $269.9B $273B
 
Accounts Payable $12B $12.2B $12.2B $11.8B $11.7B
Accrued Expenses $10.9B $11B $10.5B $10.5B --
Current Portion Of Long-Term Debt $695M $2B $8.2B -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -$1M -- -- -$1M --
Total Current Liabilities $26.7B $28B $34.5B $37.8B $32.7B
 
Long-Term Debt $101.7B $95.6B $94.4B $98.8B $93.2B
Capital Leases -- -- -- -- --
Total Liabilities $179.2B $173B $177.7B $183.3B $175.4B
 
Common Stock $54M $52M $49M $47M $45M
Other Common Equity Adj $1.3B -$4.6B -$2.5B -$8M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2B $1B $768M $768M $555M
Total Equity $97.8B $81.3B $83.4B $86.5B $97.6B
 
Total Liabilities and Equity $277.1B $254.3B $261.1B $269.9B $273B
Cash and Short Terms $11.8B $5.7B $6.4B $8.8B $9.3B
Total Debt $102.4B $97.6B $102.5B $101.4B $99.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $10.7B $13.8B $4.9B $15.1B $15.9B
Depreciation & Amoritzation $13.1B $13.8B $13.8B $14.3B $14.8B
Stock-Based Compensation $1.2B $1.3B $1.3B $1.2B $1.3B
Change in Accounts Receivable -$20M -$1.3B -$1.3B -$996M $136M
Change in Inventories -- -- -- -- --
Cash From Operations $24.7B $29.1B $26.4B $28.5B $27.7B
 
Capital Expenditures $12.1B $12.1B $13.8B $15.5B $15.1B
Cash Acquisitions $233M $1.4B $12M -- --
Cash From Investing -$12B -$13.4B -$14.1B -$7.2B -$15.7B
 
Dividends Paid (Ex Special Dividend) $4.1B $4.5B $4.7B $4.8B $4.8B
Special Dividend Paid
Long-Term Debt Issued $18.6B $2.6B $2.7B $6.1B $6.3B
Long-Term Debt Repaid -$18.8B -$11.5B -$2.3B -$9.2B -$3.6B
Repurchase of Common Stock $534M $4.7B $13.3B $11.3B $9.1B
Other Financing Activities -$1.7B -$544M $787M $5M $339M
Cash From Financing -$6.5B -$18.6B -$16.2B -$19.9B -$10.9B
 
Beginning Cash (CF) $11.8B $8.8B $4.8B $6.2B $7.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.2B -$3B -$4B $1.5B $1.1B
Ending Cash (CF) $17.9B $5.7B $687M $7.7B $8.4B
 
Levered Free Cash Flow $12.6B $17.1B $12.6B $13B $12.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $3.9B -$4.7B $4B $3.6B $3.3B
Depreciation & Amoritzation $3.5B $3.3B $3.5B $3.9B $4B
Stock-Based Compensation $308M $314M $287M $294M $311M
Change in Accounts Receivable -$857M -$236M $66M -$676M --
Change in Inventories -- -- -- -- --
Cash From Operations $6.1B $6.9B $8.2B $7B $8.7B
 
Capital Expenditures $2.9B $3.6B $4.1B $3.6B $3.7B
Cash Acquisitions -$1M $1M -- -- --
Cash From Investing -$2.8B -$3.4B -$4.2B -$3.7B -$3.8B
 
Dividends Paid (Ex Special Dividend) $1.2B $1.2B $1.2B $1.2B $1.2B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.1B -- $2M $3B --
Long-Term Debt Repaid -$3.3B -$47M -$40M -$522M --
Repurchase of Common Stock $1.7B $3.5B $3.5B $2B $1.6B
Other Financing Activities $59M $103M $136M $74M --
Cash From Financing -$3.9B -$4.7B -$4.6B -$642M -$5.2B
 
Beginning Cash (CF) $11.8B $5.7B $6.4B $8.8B $9.3B
Foreign Exchange Rate Adjustment -$3M -$46M -$32M $38M -$11M
Additions / Reductions -$560M -$1.1B -$713M $2.7B -$378M
Ending Cash (CF) $11.3B $4.5B $5.7B $11.6B $8.9B
 
Levered Free Cash Flow $3.2B $3.4B $4B $3.4B $4.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $14.3B $5B $14.8B $14.3B $22.3B
Depreciation & Amoritzation $13.5B $13.9B $14.3B $14.5B $15.9B
Stock-Based Compensation $1.3B $1.3B $1.3B $1.3B $1.3B
Change in Accounts Receivable -$1.7B -$1.2B -$779M -$896M --
Change in Inventories -- -- -- -- --
Cash From Operations $26.5B $28.2B $28.5B $25.5B $32.9B
 
Capital Expenditures $12.1B $13.1B $15.9B $14.5B $14.8B
Cash Acquisitions $175M $1.2B $11M -- $1.3B
Cash From Investing -$12.5B -$15.2B -$15.7B -$6B -$16.8B
 
Dividends Paid (Ex Special Dividend) $4.4B $4.7B $4.8B $4.8B $4.9B
Special Dividend Paid
Long-Term Debt Issued $2.8B $279M $8.6B $6.3B --
Long-Term Debt Repaid -$11B -$2.8B -$5B -$8.6B --
Repurchase of Common Stock $2.7B $11.9B $11.3B $10.4B $7.8B
Other Financing Activities -$478M $92M $442M $380M --
Cash From Financing -$15.9B -$19B -$12B -$17.2B -$15.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.9B -$6.1B $759M $2.4B $491M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $14.4B $15.1B $12.6B $11B $18.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $10.9B $2.1B $12B $11.2B $17.6B
Depreciation & Amoritzation $10.2B $10.3B $10.8B $11B $12B
Stock-Based Compensation $1B $989M $955M $983M $1B
Change in Accounts Receivable -$720M -$574M -$26M $74M $1B
Change in Inventories -- -- -- -- --
Cash From Operations $21.5B $20.5B $22.6B $19.6B $24.8B
 
Capital Expenditures $8.2B $9.2B $11.3B $10.3B $9.9B
Cash Acquisitions $167M $1M -- -- $1.3B
Cash From Investing -$8.4B -$10.2B -$11.7B -$10.6B -$11.7B
 
Dividends Paid (Ex Special Dividend) $3.4B $3.6B $3.6B $3.6B $3.7B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.5B $166M $6B $6.3B $2.5B
Long-Term Debt Repaid -$9B -$301M -$3B -$2.4B -$1.9B
Repurchase of Common Stock $2.6B $9.8B $7.8B $6.9B $5.6B
Other Financing Activities -$416M $220M -$125M $250M $9M
Cash From Financing -$12.9B -$13.3B -$9.1B -$6.5B -$11.1B
 
Beginning Cash (CF) $39.2B $21.5B $19.1B $21.4B $27.6B
Foreign Exchange Rate Adjustment -$15M -$122M -$18M $21M $35M
Additions / Reductions $90M -$3B $1.7B $2.6B $2B
Ending Cash (CF) $39.3B $18.3B $20.8B $24B $29.6B
 
Levered Free Cash Flow $13.3B $11.3B $11.3B $9.3B $14.9B

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
72
GLTO alert for Dec 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock