Financhill
Buy
81

MRK Quote, Financials, Valuation and Earnings

Last price:
$108.65
Seasonality move :
0.39%
Day range:
$107.68 - $110.17
52-week range:
$73.31 - $110.17
Dividend yield:
3.01%
P/E ratio:
14.40x
P/S ratio:
4.29x
P/B ratio:
5.21x
Volume:
14.5M
Avg. volume:
14.7M
1-year change:
9.18%
Market cap:
$270.2B
Revenue:
$64B
EPS (TTM):
$7.56
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $41.5B $48.9B $58.5B $59.9B $64B
Revenue Growth (YoY) -10.84% 17.74% 19.56% 2.39% 6.85%
 
Cost of Revenues $13.4B $13.5B $17.2B $16B $16.8B
Gross Profit $28.1B $35.4B $41.3B $43.9B $47.2B
Gross Profit Margin 67.64% 72.47% 70.58% 73.31% 73.74%
 
R&D Expenses $9.1B $10.2B $11.8B $30.5B $15.8B
Selling, General & Admin $9B $9.6B $10B $10.5B $10.8B
Other Inc / (Exp) $1.1B $1.5B -$1B -$284M $571M
Operating Expenses $18B $19.8B $21.8B $40.9B $26.5B
Operating Income $10.1B $15.6B $19.5B $3B $20.6B
 
Net Interest Expenses $831M $806M $962M $1.1B $1.3B
EBT. Incl. Unusual Items $5.9B $13.9B $16.4B $1.9B $19.9B
Earnings of Discontinued Ops. $2.5B $704M -- -- --
Income Tax Expense $1.3B $1.5B $1.9B $1.5B $2.8B
Net Income to Company $4.5B $12.4B $14.5B $377M $17.1B
 
Minority Interest in Earnings $4M $13M $7M $12M $16M
Net Income to Common Excl Extra Items $4.5B $12.4B $14.5B $377M $17.1B
 
Basic EPS (Cont. Ops) $2.79 $5.16 $5.73 $0.14 $6.76
Diluted EPS (Cont. Ops) $2.78 $5.14 $5.71 $0.14 $6.74
Weighted Average Basic Share $2.5B $2.5B $2.5B $2.5B $2.5B
Weighted Average Diluted Share $2.5B $2.5B $2.5B $2.5B $2.5B
 
EBITDA $13.5B $18.8B $23.4B $6.9B $25.1B
EBIT $10.1B $15.6B $19.5B $3B $20.6B
 
Revenue (Reported) $41.5B $48.9B $58.5B $59.9B $64B
Operating Income (Reported) $10.1B $15.6B $19.5B $3B $20.6B
Operating Income (Adjusted) $10.1B $15.6B $19.5B $3B $20.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $13.1B $15.2B $16B $16.7B $17.2B
Revenue Growth (YoY) 20.32% 16.03% 5.2% 4.42% 2.8%
 
Cost of Revenues $3.4B $3.9B $4.7B $4.4B $4.2B
Gross Profit $9.7B $11.3B $11.3B $12.3B $13B
Gross Profit Margin 74.06% 74.5% 70.74% 73.43% 75.59%
 
R&D Expenses $2.4B $3.5B $2.9B $5.3B $3.6B
Selling, General & Admin $2.3B $2.5B $2.5B $2.7B $2.6B
Other Inc / (Exp) $532M -$319M -$8M $309M --
Operating Expenses $4.8B $6B $5.3B $8B $5.5B
Operating Income $4.9B $5.3B $6B $4.3B $7.5B
 
Net Interest Expenses $196M $244M $317M $330M $327M
EBT. Incl. Unusual Items $5.3B $3.6B $5.6B $4.1B $6.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $695M $330M $870M $929M $958M
Net Income to Company $4.6B $3.3B $4.8B $3.2B $5.8B
 
Minority Interest in Earnings $4M $5M $5M $4M $2M
Net Income to Common Excl Extra Items $4.6B $3.3B $4.8B $3.2B $5.8B
 
Basic EPS (Cont. Ops) $1.81 $1.28 $1.87 $1.25 $2.32
Diluted EPS (Cont. Ops) $1.80 $1.28 $1.86 $1.24 $2.32
Weighted Average Basic Share $2.5B $2.5B $2.5B $2.5B $2.5B
Weighted Average Diluted Share $2.5B $2.5B $2.5B $2.5B $2.5B
 
EBITDA $5.7B $6.3B $7B $5.5B $8.5B
EBIT $4.9B $5.3B $6B $4.3B $7.5B
 
Revenue (Reported) $13.1B $15.2B $16B $16.7B $17.2B
Operating Income (Reported) $4.9B $5.3B $6B $4.3B $7.5B
Operating Income (Adjusted) $4.9B $5.3B $6B $4.3B $7.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $45.9B $59.9B $58.1B $62.9B $63.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $14.6B $17.2B $17.3B $17B $15.5B
Gross Profit $31.3B $42.7B $40.9B $45.9B $48.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $9.9B $11.6B $22.5B $20.8B $14.3B
Selling, General & Admin $9.4B $10.2B $10.4B $10.8B $10.7B
Other Inc / (Exp) $1.2B -$839M -$23M $475M --
Operating Expenses $19.3B $21.7B $32.8B $31.5B $23B
Operating Income $12B $21B $8B $14.5B $25.4B
 
Net Interest Expenses $805M $936M $1.1B $1.3B $1.3B
EBT. Incl. Unusual Items $7.4B $16.8B $7.4B $13.7B $21.8B
Earnings of Discontinued Ops. $1.3B -$62M -- -- --
Income Tax Expense $1.5B $1.5B $2.8B $1.6B $2.8B
Net Income to Company $5.9B $15.3B $4.6B $12.2B $19B
 
Minority Interest in Earnings $12M $11M $13M $16M $11M
Net Income to Common Excl Extra Items $5.9B $15.3B $4.6B $12.2B $19B
 
Basic EPS (Cont. Ops) $2.84 $6.03 $1.82 $4.79 $7.58
Diluted EPS (Cont. Ops) $2.83 $6.01 $1.80 $4.77 $7.56
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $15.2B $24.9B $11.8B $18.7B $29.9B
EBIT $12B $21B $8B $14.5B $25.4B
 
Revenue (Reported) $45.9B $59.9B $58.1B $62.9B $63.9B
Operating Income (Reported) $12B $21B $8B $14.5B $25.4B
Operating Income (Adjusted) $12B $21B $8B $14.5B $25.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $35B $46B $45.7B $48.7B $48.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.6B $13.4B $13.4B $12.7B $11.9B
Gross Profit $25.3B $32.6B $32.2B $36B $36.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $7.5B $8.9B $19.6B $11.7B $10.2B
Selling, General & Admin $6.8B $7.4B $7.7B $8B $7.8B
Other Inc / (Exp) $1.1B -$1.2B -$189M $568M -$147M
Operating Expenses $14.3B $16.1B $27.2B $19.6B $16.1B
Operating Income $11.1B $16.5B $5B $16.5B $20.5B
 
Net Interest Expenses $598M $727M $836M $943M $945M
EBT. Incl. Unusual Items $10B $12.9B $3.9B $15.8B $17.6B
Earnings of Discontinued Ops. $766M -- -- -- --
Income Tax Expense $1.4B $1.4B $2.3B $2.4B $2.3B
Net Income to Company $8.5B $11.5B $1.6B $13.4B $15.3B
 
Minority Interest in Earnings $9M $7M $12M $15M $9M
Net Income to Common Excl Extra Items $8.5B $11.5B $1.6B $13.4B $15.3B
 
Basic EPS (Cont. Ops) $3.67 $4.55 $0.63 $5.28 $6.10
Diluted EPS (Cont. Ops) $3.66 $4.53 $0.62 $5.26 $6.08
Weighted Average Basic Share $7.6B $7.6B $7.6B $7.6B $7.5B
Weighted Average Diluted Share $7.6B $7.6B $7.6B $7.6B $7.5B
 
EBITDA $13.4B $19.5B $7.9B $19.7B $23.8B
EBIT $11.1B $16.5B $5B $16.5B $20.5B
 
Revenue (Reported) $35B $46B $45.7B $48.7B $48.6B
Operating Income (Reported) $11.1B $16.5B $5B $16.5B $20.5B
Operating Income (Adjusted) $11.1B $16.5B $5B $16.5B $20.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $8.1B $8.1B $13.3B $7.2B $13.8B
Short Term Investments -- -- $498M $252M $447M
Accounts Receivable, Net $6.8B $9.2B $9.5B $10.3B $10.3B
Inventory $5.6B $6B $5.9B $6.4B $6.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $4.7B $7B $7.2B $8.4B $8.7B
Total Current Assets $27.8B $30.3B $35.7B $32.2B $38.8B
 
Property Plant And Equipment $18.7B $20.9B $22.8B $24.5B $25.1B
Long-Term Investments $1.6B $1.1B $2B $1.6B $1.7B
Goodwill $18.9B $21.3B $21.2B $21.2B $21.7B
Other Intangibles $14.1B $22.9B $20.3B $18B $16.4B
Other Long-Term Assets $13.1B $11.6B $9.5B $12B $16B
Total Assets $91.6B $105.7B $109.2B $106.7B $117.1B
 
Accounts Payable $4.3B $4.6B $4.3B $3.9B $4.1B
Accrued Expenses $12.2B $13.9B $14.2B $15.8B $15.7B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.1B -- -- -- --
Total Current Liabilities $27.3B $23.9B $24.2B $25.7B $28.4B
 
Long-Term Debt $26.7B $31.9B $29.8B $34.6B $35.3B
Capital Leases -- -- -- -- --
Total Liabilities $66.2B $67.4B $63.1B $69B $70.7B
 
Common Stock $1.8B $1.8B $1.8B $1.8B $1.8B
Other Common Equity Adj -$6.6B -$4.4B -$4.8B -$5.2B -$4.9B
Common Equity $25.3B $38.2B $46B $37.6B $46.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $87M $73M $67M $54M $59M
Total Equity $25.4B $38.3B $46.1B $37.6B $46.4B
 
Total Liabilities and Equity $91.6B $105.7B $109.2B $106.7B $117.1B
Cash and Short Terms $8.1B $8.1B $13.3B $7.2B $13.8B
Total Debt $26.7B $31.9B $29.8B $34.6B $35.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $10B $11.4B $8.8B $14.6B $18.2B
Short Term Investments -- $103M $168M -- --
Accounts Receivable, Net $8.6B $9.5B $10.4B $11.4B $12.1B
Inventory $5.6B $5.6B $6.1B $6.2B $6.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets $4.5B $7.2B $6.7B $8.1B --
Total Current Assets $31.1B $33.6B $32B $40.4B $47.6B
 
Property Plant And Equipment $18.6B $20.4B $22.5B $23.4B $25.6B
Long-Term Investments $510M $3.2B $2.7B $1.9B $2.3B
Goodwill $18.9B $21.2B $21.2B $21.7B --
Other Intangibles $13.4B $21.4B $19.2B $17B --
Other Long-Term Assets $11.2B $9.6B $10.6B $14.4B --
Total Assets $93.5B $107.1B $106.7B $117.5B $129.5B
 
Accounts Payable $3.4B $3.4B $3.5B $3.6B $4.1B
Accrued Expenses $14.2B $14.2B $14.8B $16.5B --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $23.7B $23B $23.1B $29.6B $28.6B
 
Long-Term Debt $22.9B $28.5B $34B $35B $40B
Capital Leases -- -- -- -- --
Total Liabilities $57.6B $62.6B $65.4B $73B $77.6B
 
Common Stock $1.8B $1.8B $1.8B $1.8B $1.8B
Other Common Equity Adj -$4.6B -$4.7B -$4.9B -$5.4B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $69M $66M $54M $58M $57M
Total Equity $35.9B $44.5B $41.3B $44.6B $51.9B
 
Total Liabilities and Equity $93.5B $107.1B $106.7B $117.5B $129.5B
Cash and Short Terms $10B $11.4B $8.8B $14.6B $18.2B
Total Debt $22.9B $28.5B $34B $35B $40B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $4.5B $12.4B $14.5B $377M $17.1B
Depreciation & Amoritzation $3.5B $3.2B $3.9B $3.9B $4.5B
Stock-Based Compensation $441M $479M $541M $645M $761M
Change in Accounts Receivable -$1B -$2B -$644M -$1.1B -$244M
Change in Inventories -$895M -$674M -$161M -$816M -$835M
Cash From Operations $10.3B $14.1B $19.1B $13B $21.5B
 
Capital Expenditures $4.4B $4.4B $4.4B $3.9B $3.4B
Cash Acquisitions $6.6B $12.9B $121M $12B $4.1B
Cash From Investing -$9.4B -$16.6B -$5B -$14.1B -$7.7B
 
Dividends Paid (Ex Special Dividend) $6.2B $6.6B $7B $7.4B $7.8B
Special Dividend Paid
Long-Term Debt Issued $4.4B $7.9B -- $5.9B $3.6B
Long-Term Debt Repaid -$2B -$2.3B -$2.3B -$1.8B -$1.3B
Repurchase of Common Stock $1.3B $840M -- $1.3B $1.3B
Other Financing Activities -$436M $8.7B -$240M -$328M -$372M
Cash From Financing -$2.8B $2.6B -$9.1B -$4.8B -$7B
 
Beginning Cash (CF) $8.1B $8.1B $12.8B $6.9B $13.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.8B $14M $4.6B -$5.9B $6.4B
Ending Cash (CF) $6.5B $8B $17B $1.1B $19.4B
 
Levered Free Cash Flow $5.8B $9.7B $14.7B $9.1B $18.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4.6B $3.3B $4.8B $3.2B $5.8B
Depreciation & Amoritzation $759M $959M $1B $1.2B $1.2B
Stock-Based Compensation $117M $139M $164M $195M $204M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $4.8B $5.6B $7.7B $9.3B $7.8B
 
Capital Expenditures $1.2B $1.1B $902M $783M $987M
Cash Acquisitions -$1M $121M -- $3.3B --
Cash From Investing -$1.1B -$962M -$334M -$3.8B -$283M
 
Dividends Paid (Ex Special Dividend) $1.6B $1.7B $1.9B $2B $2B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -$7M -$1M --
Long-Term Debt Repaid -- -$1B -$1M -- --
Repurchase of Common Stock $583M -- $466M $444M $1.3B
Other Financing Activities -$59M $35M -$10M -$32M --
Cash From Financing -$2.3B -$2.7B -$4.3B -$2.4B $2.6B
 
Beginning Cash (CF) $10B $11.3B $8.6B $14.6B $18.2B
Foreign Exchange Rate Adjustment -$46M -$412M -$157M $294M $10M
Additions / Reductions $1.4B $1.5B $3B $3.3B $10.2B
Ending Cash (CF) $11.4B $12.4B $11.4B $18.2B $28.4B
 
Levered Free Cash Flow $3.6B $4.5B $6.8B $8.5B $6.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $5.9B $15.3B $4.6B $12.2B $19B
Depreciation & Amoritzation $3.3B $3.9B $3.8B $4.3B $4.6B
Stock-Based Compensation $472M $515M $623M $741M $802M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $13.1B $19.7B $17.2B $18.3B $17.1B
 
Capital Expenditures $4.7B $4.4B $4B $3.4B $4B
Cash Acquisitions $4.8B $11.4B $12B $4.1B $2M
Cash From Investing -$9.3B -$15.3B -$15.9B -$6.2B -$4B
 
Dividends Paid (Ex Special Dividend) $6.5B $6.9B $7.3B $7.7B $8.1B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.2B -$3.4B -$1.8B -$754M --
Repurchase of Common Stock $822M $18M $953M $1.2B $4.3B
Other Financing Activities $8.8B -$205M -$393M -$333M --
Cash From Financing -$1.2B -$2.4B -$4.1B -$6.3B -$9.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.7B $1.2B -$2.6B $6B $3.6B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $8.4B $15.2B $13.2B $14.8B $13B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $8.5B $11.5B $1.6B $13.4B $15.3B
Depreciation & Amoritzation $2.4B $3B $2.9B $3.3B $3.4B
Stock-Based Compensation $360M $396M $478M $574M $615M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $9.1B $14.7B $12.8B $18B $13.6B
 
Capital Expenditures $3.2B $3.2B $2.9B $2.4B $3.1B
Cash Acquisitions $1.6B $121M $12B $4.1B --
Cash From Investing -$4.5B -$3.2B -$14.1B -$6.3B -$2.5B
 
Dividends Paid (Ex Special Dividend) $5B $5.3B $5.6B $5.9B $6.2B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $5.9B $3.6B --
Long-Term Debt Repaid -$1.2B -$2.3B -$1.8B -$751M -$2.5B
Repurchase of Common Stock $822M -- $953M $817M $3.8B
Other Financing Activities $8.7B -$172M -$325M -$330M -$254M
Cash From Financing -$2.6B -$7.6B -$2.6B -$4B -$6.7B
 
Beginning Cash (CF) $25.6B $29.6B $24.1B $31.7B $35B
Foreign Exchange Rate Adjustment -$65M -$776M -$163M $74M $540M
Additions / Reductions $1.9B $3.1B -$4.1B $7.8B $4.9B
Ending Cash (CF) $27.4B $32B $19.8B $39.5B $40.5B
 
Levered Free Cash Flow $5.8B $11.4B $9.9B $15.6B $10.5B

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

GET BETTER TRADE IDEAS

Popular

Why Did Stan Druckenmiller Sell Broadcom Stock?
Why Did Stan Druckenmiller Sell Broadcom Stock?

In Q3, legendary macro investor Stan Druckenmiller sold his entire…

Why Is CoreWeave Stock Down So Much?
Why Is CoreWeave Stock Down So Much?

AI cloud computing business CoreWeave (NASDAQ:CRWV) has been through a…

Why Did Stan Druckenmiller Buy MercadoLibre Stock?
Why Did Stan Druckenmiller Buy MercadoLibre Stock?

In Q3, billionaire Stan Druckenmiller bought about 4,620 shares of…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Sell
50
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 35x

Buy
59
Is GOOG Stock a Buy?

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

Alerts

Buy
69
RGC alert for Jan 7

Regencell Bioscience Holdings Ltd. [RGC] is up 58.95% over the past day.

Buy
69
WDC alert for Jan 7

Western Digital Corp. [WDC] is down 8.88% over the past day.

Buy
75
DRUG alert for Jan 7

Bright Minds Biosciences, Inc. [DRUG] is up 2.99% over the past day.

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

Show me the best stock