Financhill
Buy
58

GM Quote, Financials, Valuation and Earnings

Last price:
$81.08
Seasonality move :
-6.58%
Day range:
$80.05 - $81.51
52-week range:
$41.60 - $87.62
Dividend yield:
0.7%
P/E ratio:
26.93x
P/S ratio:
0.42x
P/B ratio:
1.20x
Volume:
6.3M
Avg. volume:
9M
1-year change:
69.3%
Market cap:
$73.3B
Revenue:
$185B
EPS (TTM):
$3.01
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $127B $156.7B $171.8B $187.4B $185B
Revenue Growth (YoY) 3.69% 23.41% 9.64% 9.08% -1.29%
 
Cost of Revenues $101.2B $126B $142.8B $154.8B $173.4B
Gross Profit $25.8B $30.8B $29B $32.6B $11.6B
Gross Profit Margin 20.3% 19.64% 16.9% 17.4% 6.27%
 
R&D Expenses $7.9B $9.8B $9.9B $9.2B $8.5B
Selling, General & Admin $8.6B $10.7B $9.8B $10.6B $8.7B
Other Inc / (Exp) $4.2B $1.8B $908M -$4.4B --
Operating Expenses $16.5B $20.5B $19.7B $19.8B $8.7B
Operating Income $9.3B $10.3B $9.3B $12.8B $2.9B
 
Net Interest Expenses $950M $987M $911M $846M $727M
EBT. Incl. Unusual Items $12.7B $11.6B $10.4B $8.5B $3.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.8B $1.9B $563M $2.6B $338M
Net Income to Company $9.9B $9.7B $9.8B $6B $2.8B
 
Minority Interest in Earnings -$74M -$226M -$287M -$45M $83M
Net Income to Common Excl Extra Items $9.9B $9.7B $9.8B $6B $2.8B
 
Basic EPS (Cont. Ops) $6.78 $6.17 $7.35 $6.45 $3.33
Diluted EPS (Cont. Ops) $6.70 $6.13 $7.32 $6.37 $3.27
Weighted Average Basic Share $1.5B $1.4B $1.4B $1.1B $955M
Weighted Average Diluted Share $1.5B $1.5B $1.4B $1.1B $973M
 
EBITDA $21.4B $21.6B $21B $24.2B $14.9B
EBIT $9.3B $10.3B $9.3B $12.8B $2.9B
 
Revenue (Reported) $127B $156.7B $171.8B $187.4B $185B
Operating Income (Reported) $9.3B $10.3B $9.3B $12.8B $2.9B
Operating Income (Adjusted) $9.3B $10.3B $9.3B $12.8B $2.9B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $33.6B $43.1B $43B $47.7B $45.3B
Revenue Growth (YoY) -10.49% 28.36% -0.3% 10.99% -5.07%
 
Cost of Revenues $29.6B $37.1B $39.7B $42.9B $46.4B
Gross Profit $4B $6B $3.3B $4.9B -$1.1B
Gross Profit Margin 11.91% 13.93% 7.7% 10.17% -2.48%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.5B $3.4B $2.4B $3.3B $2.5B
Other Inc / (Exp) $3.2B $1.2B $551M -$4.1B --
Operating Expenses $2.5B $3.4B $2.4B $3.3B $2.5B
Operating Income $1.5B $2.6B $918M $1.5B -$3.6B
 
Net Interest Expenses $227M $268M $222M $215M $167M
EBT. Incl. Unusual Items $2.2B $2.6B $1.1B -$2.6B -$4.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $471M $581M -$858M $318M -$988M
Net Income to Company $1.8B $2B $2B -$2.9B -$3.3B
 
Minority Interest in Earnings $25M $8M -$108M $87M $50M
Net Income to Common Excl Extra Items $1.8B $2B $2B -$2.9B -$3.3B
 
Basic EPS (Cont. Ops) $1.17 $1.42 $1.59 -$1.64 -$3.60
Diluted EPS (Cont. Ops) $1.15 $1.39 $1.59 -$1.64 -$3.60
Weighted Average Basic Share $1.5B $1.4B $1.3B $1.1B $925M
Weighted Average Diluted Share $1.5B $1.4B $1.3B $1.1B $925M
 
EBITDA $4.5B $5.4B $3.9B $11.1B -$694M
EBIT $1.5B $2.6B $918M $1.5B -$3.6B
 
Revenue (Reported) $33.6B $43.1B $43B $47.7B $45.3B
Operating Income (Reported) $1.5B $2.6B $918M $1.5B -$3.6B
Operating Income (Adjusted) $1.5B $2.6B $918M $1.5B -$3.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $127B $156.7B $171.8B $187.4B $185B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $109.1B $135.8B $152.7B $164B $173.4B
Gross Profit $17.9B $21B $19.1B $23.4B $11.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.6B $10.7B $9.8B $10.6B $8.7B
Other Inc / (Exp) $4.2B $1.8B $907M -$4.4B --
Operating Expenses $8.6B $10.7B $9.8B $10.6B $8.7B
Operating Income $9.3B $10.3B $9.3B $12.8B $2.9B
 
Net Interest Expenses $950M $987M $911M $846M $726M
EBT. Incl. Unusual Items $12.7B $11.6B $10.4B $8.5B $3.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.8B $1.9B $562M $2.6B $339M
Net Income to Company $9.9B $9.7B $9.8B $6B $2.8B
 
Minority Interest in Earnings -$74M -$226M -$286M -$45M $83M
Net Income to Common Excl Extra Items $9.9B $9.7B $9.8B $6B $2.8B
 
Basic EPS (Cont. Ops) $6.78 $6.19 $7.34 $6.22 $3.11
Diluted EPS (Cont. Ops) $6.70 $6.13 $7.31 $6.14 $3.01
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $21.4B $21.6B $21B $31.5B $15.9B
EBIT $9.3B $10.3B $9.3B $12.8B $2.9B
 
Revenue (Reported) $127B $156.7B $171.8B $187.4B $185B
Operating Income (Reported) $9.3B $10.3B $9.3B $12.8B $2.9B
Operating Income (Adjusted) $9.3B $10.3B $9.3B $12.8B $2.9B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $156.7B $171.8B $187.4B $185B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $135.8B $152.7B $164B $173.4B --
Gross Profit $21B $19.1B $23.4B $11.6B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.7B $9.8B $10.6B $8.7B --
Other Inc / (Exp) $1.8B $907M -$4.4B $142M --
Operating Expenses $10.7B $9.8B $10.6B $8.7B --
Operating Income $10.3B $9.3B $12.8B $2.9B --
 
Net Interest Expenses $987M $911M $846M $726M --
EBT. Incl. Unusual Items $11.6B $10.4B $8.5B $3.1B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.9B $562M $2.6B $339M --
Net Income to Company $9.7B $9.8B $6B $2.8B --
 
Minority Interest in Earnings -$226M -$286M -$45M $83M --
Net Income to Common Excl Extra Items $9.7B $9.8B $6B $2.8B --
 
Basic EPS (Cont. Ops) $6.19 $7.34 $6.22 $3.11 --
Diluted EPS (Cont. Ops) $6.13 $7.31 $6.14 $3.01 --
Weighted Average Basic Share $5.8B $5.5B $4.5B $3.8B --
Weighted Average Diluted Share $5.8B $5.5B $4.5B $3.9B --
 
EBITDA $21.6B $21B $31.5B $15.9B --
EBIT $10.3B $9.3B $12.8B $2.9B --
 
Revenue (Reported) $156.7B $171.8B $187.4B $185B --
Operating Income (Reported) $10.3B $9.3B $12.8B $2.9B --
Operating Income (Adjusted) $10.3B $9.3B $12.8B $2.9B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $31.6B $33.7B $29.1B $29.7B $30.6B
Short Term Investments $8.6B $12.2B $7.6B $7.3B --
Accounts Receivable, Net $34B $47B $51.5B $59.2B $58.3B
Inventory $13B $15.4B $16.5B $14.6B $14.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $6.4B $6.8B $7.2B $7.7B --
Total Current Assets $82.1B $100.5B $101.6B $108.5B $108.8B
 
Property Plant And Equipment $80.1B $79B $81.9B $84.4B $86.4B
Long-Term Investments $46.4B $51.2B $56.1B $54.1B $50.5B
Goodwill $1.9B $1.9B $1.9B $1.9B --
Other Intangibles $3.2B $3B $2.9B $2.7B --
Other Long-Term Assets $11.5B $9.4B $7.7B $8.3B --
Total Assets $244.7B $264B $273.1B $279.8B $281.3B
 
Accounts Payable $20.4B $27.5B $28.1B $25.7B $23.9B
Accrued Expenses $17.8B $22.4B $24.6B $27.8B --
Current Portion Of Long-Term Debt $33.7B $38.8B $39B $39.4B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -$1M -$1M -$1M --
Total Current Liabilities $74.4B $91.2B $94.4B $96.3B $93.3B
 
Long-Term Debt $76.7B $76.9B $83.7B $91.3B $95.6B
Capital Leases -- -- -- -- --
Total Liabilities $178.9B $191.8B $204.8B $214.2B $218.1B
 
Common Stock $15M $14M $12M $10M $9M
Other Common Equity Adj -$9.3B -$7.9B -$10.2B -$11.3B --
Common Equity $59.7B $67.8B $64.3B $63.1B $61.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $6.1B $4.5B $4B $2.5B $2B
Total Equity $65.8B $72.3B $68.3B $65.6B $63.2B
 
Total Liabilities and Equity $244.7B $264B $273.1B $279.8B $281.3B
Cash and Short Terms $31.6B $33.7B $29.1B $29.7B $30.6B
Total Debt $77.1B $78.8B $84.1B $93.4B $131.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $31.6B $33.7B $29.1B $29.7B $30.6B
Short Term Investments $8.6B $12.2B $7.6B $7.3B --
Accounts Receivable, Net $34B $47B $51.5B $59.2B $58.3B
Inventory $13B $15.4B $16.5B $14.6B $14.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $6.4B $6.8B $7.2B $7.7B --
Total Current Assets $82.1B $100.5B $101.6B $108.5B $108.8B
 
Property Plant And Equipment $80.1B $79B $81.9B $84.4B $86.4B
Long-Term Investments $46.4B $51.2B $56.1B $54.1B $50.5B
Goodwill $1.9B $1.9B $1.9B $1.9B --
Other Intangibles $3.2B $3B $2.9B $2.7B --
Other Long-Term Assets $11.5B $9.4B $7.7B $8.3B --
Total Assets $244.7B $264B $273.1B $279.8B $281.3B
 
Accounts Payable $20.4B $27.5B $28.1B $25.7B $23.9B
Accrued Expenses $17.8B $22.4B $24.6B $27.8B --
Current Portion Of Long-Term Debt $33.7B $38.8B $39B $39.4B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -$1M -$1M -$1M --
Total Current Liabilities $74.4B $91.2B $94.4B $96.3B $93.3B
 
Long-Term Debt $76.7B $76.9B $83.7B $91.3B $95.6B
Capital Leases -- -- -- -- --
Total Liabilities $178.9B $191.8B $204.8B $214.2B $218.1B
 
Common Stock $15M $14M $12M $10M $9M
Other Common Equity Adj -$9.3B -$7.9B -$10.2B -$11.3B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $6.1B $4.5B $4B $2.5B $2B
Total Equity $65.8B $72.3B $68.3B $65.6B $63.2B
 
Total Liabilities and Equity $244.7B $264B $273.1B $279.8B $281.3B
Cash and Short Terms $31.6B $33.7B $29.1B $29.7B $30.6B
Total Debt $77.1B $78.8B $84.1B $93.4B $131.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $9.9B $9.7B $9.8B $6B $2.8B
Depreciation & Amoritzation $12.1B $11.3B $11.9B $12.4B $12B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $3.3B -$9.5B -$1.8B -$7.2B $3.5B
Change in Inventories -$3.2B -$2.6B -$757M $666M $626M
Cash From Operations $15.2B $16B $20.9B $20.1B $26.9B
 
Capital Expenditures $22.1B $21.2B $24.6B $26.1B $25.1B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$16.4B -$17.9B -$14.7B -$20.5B -$16.1B
 
Dividends Paid (Ex Special Dividend) $186M $397M $597M $653M $657M
Special Dividend Paid
Long-Term Debt Issued $45.3B $45.8B $51B $53.4B --
Long-Term Debt Repaid -$47.8B -$39.6B -$44.7B -$43.4B --
Repurchase of Common Stock -- $4.6B $11.1B $7.1B $6B
Other Financing Activities $1.5B -$3.3B -$773M -$509M --
Cash From Financing $1.7B $383M -$6.4B $1.9B -$9.6B
 
Beginning Cash (CF) $23B $21.5B $21.5B $22.5B $23.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $425M -$1.6B -$32M $1B $1.3B
Ending Cash (CF) $23.3B $19.8B $21.5B $23B $25.4B
 
Levered Free Cash Flow -$6.9B -$5.1B -$3.7B -$6B $1.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.8B $2B $2B -$2.9B -$3.3B
Depreciation & Amoritzation $2.9B $2.8B $3.2B $3.2B $1.9B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $6.8B $5.6B $3.7B $4.1B $6.8B
 
Capital Expenditures $1.1B $6.2B $7.1B $7.3B $6.4B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.4B -$6.9B -$2.6B -$6.5B -$3.7B
 
Dividends Paid (Ex Special Dividend) $16M $127M $104M $127M $138M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $10.5B $9.8B $13.6B $15.3B --
Long-Term Debt Repaid -$9.5B -$8B -$11.4B -$11.4B --
Repurchase of Common Stock -- $1B $10B $4.7B $2.5B
Other Financing Activities -$78M -$157M -$171M -$140M --
Cash From Financing $532M -$316M -$8.2B -$1B -$5B
 
Beginning Cash (CF) $23B $21.5B $21.5B $22.5B $23.9B
Foreign Exchange Rate Adjustment -$34M $52M $23M -$352M -$60M
Additions / Reductions $1.9B -$1.6B -$7.1B -$3.8B -$1.9B
Ending Cash (CF) $24.9B $20B $14.4B $18.4B $21.9B
 
Levered Free Cash Flow $5.7B -$567M -$3.4B -$3.1B $390M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $9.9B $9.7B $9.8B $6B $2.8B
Depreciation & Amoritzation $12.1B $11.3B $11.9B $12.4B $12B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $15.2B $16B $20.9B $20.1B $26.9B
 
Capital Expenditures $22.1B $21.2B $24.6B $26.1B $25.1B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$16.4B -$17.9B -$14.7B -$20.5B -$16.1B
 
Dividends Paid (Ex Special Dividend) $186M $397M $597M $653M $657M
Special Dividend Paid
Long-Term Debt Issued $45.3B $45.8B $51B $53.4B --
Long-Term Debt Repaid -$47.8B -$39.6B -$44.7B -$43.4B --
Repurchase of Common Stock -- $4.6B $11.1B $7.1B $6B
Other Financing Activities $1.5B -$3.3B -$773M -$509M --
Cash From Financing $1.7B $383M -$6.4B $1.9B -$9.6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $425M -$1.6B -$32M $1B $1.3B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$6.9B -$5.1B -$3.7B -$6B $1.8B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $9.7B $9.8B $6B $2.8B --
Depreciation & Amoritzation $11.3B $11.9B $12.4B $12B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $16B $20.9B $20.1B $26.9B --
 
Capital Expenditures $21.2B $24.6B $26.1B $25.1B --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$17.9B -$14.7B -$20.5B -$16.1B --
 
Dividends Paid (Ex Special Dividend) $397M $597M $653M $657M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $45.8B $51B $53.4B $30.7B --
Long-Term Debt Repaid -$39.6B -$44.7B -$43.4B -$27.3B --
Repurchase of Common Stock $4.6B $11.1B $7.1B $6B --
Other Financing Activities -$3.3B -$773M -$509M -$351M --
Cash From Financing $383M -$6.4B $1.9B -$9.6B --
 
Beginning Cash (CF) $83.2B $96.9B $94.8B $98.5B --
Foreign Exchange Rate Adjustment -$138M $54M -$503M $177M --
Additions / Reductions -$1.6B -$32M $1B $1.3B --
Ending Cash (CF) $81.5B $97B $95.3B $100B --
 
Levered Free Cash Flow -$5.1B -$3.7B -$6B $1.8B --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 34x

Sell
44
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Buy
77
CPS alert for Feb 14

Cooper-Standard Holdings, Inc. [CPS] is up 32.06% over the past day.

Buy
58
TPH alert for Feb 14

Tri Pointe Homes, Inc. [TPH] is up 26.83% over the past day.

Sell
20
IRON alert for Feb 14

Disc Medicine, Inc. [IRON] is down 21.88% over the past day.

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

Show me the best stock