Financhill
Sell
48

GPI Quote, Financials, Valuation and Earnings

Last price:
$386.28
Seasonality move :
13.84%
Day range:
$381.44 - $394.00
52-week range:
$262.00 - $490.09
Dividend yield:
0.5%
P/E ratio:
10.53x
P/S ratio:
0.26x
P/B ratio:
1.72x
Volume:
217.3K
Avg. volume:
174.1K
1-year change:
46.76%
Market cap:
$5.1B
Revenue:
$19.9B
EPS (TTM):
$36.66
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $10.6B $13.5B $16.2B $17.9B $19.9B
Revenue Growth (YoY) -8.6% 27.19% 20.33% 10.18% 11.53%
 
Cost of Revenues $8.9B $11B $13.3B $14.9B $16.7B
Gross Profit $1.7B $2.4B $3B $3B $3.2B
Gross Profit Margin 16.36% 18.1% 18.28% 16.9% 16.26%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.5B $1.8B $1.9B $2.2B
Other Inc / (Exp) -$40.4M -$1.7M -$3.3M -$37.4M -$50.4M
Operating Expenses $1.2B $1.6B $1.9B $2B $2.3B
Operating Income $522.4M $886.1M $1.1B $1B $958.7M
 
Net Interest Expenses $101.1M $83.4M $104.8M $163.9M $249.8M
EBT. Incl. Unusual Items $380.8M $800.9M $985.3M $800.2M $658.5M
Earnings of Discontinued Ops. -$10.2M -$73.3M -$2.7M -$400K $1.2M
Income Tax Expense $84.2M $175.5M $231.1M $198.2M $161.5M
Net Income to Company $286.5M $552.1M $751.5M $601.6M $498.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $286.5M $552.1M $751.5M $601.6M $498.2M
 
Basic EPS (Cont. Ops) $15.55 $30.22 $47.29 $42.89 $36.96
Diluted EPS (Cont. Ops) $15.51 $30.11 $47.14 $42.73 $36.81
Weighted Average Basic Share $17.8M $17.7M $15.4M $13.7M $13.2M
Weighted Average Diluted Share $17.8M $17.7M $15.5M $13.7M $13.2M
 
EBITDA $557.7M $963.2M $1.2B $1.1B $1B
EBIT $481.9M $884.3M $1.1B $964.1M $908.3M
 
Revenue (Reported) $10.6B $13.5B $16.2B $17.9B $19.9B
Operating Income (Reported) $522.4M $886.1M $1.1B $1B $958.7M
Operating Income (Adjusted) $481.9M $884.3M $1.1B $964.1M $908.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.7B $3.5B $4.1B $4.5B $5.5B
Revenue Growth (YoY) 2.74% 27.42% 16.6% 10.1% 23.8%
 
Cost of Revenues $2.3B $2.8B $3.3B $3.7B $4.7B
Gross Profit $446.9M $671.2M $719.4M $730.6M $879.2M
Gross Profit Margin 16.32% 19.24% 17.68% 16.31% 15.85%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $267.3M $421M $453.7M $487.4M $614.3M
Other Inc / (Exp) -$2.9M -- -$5.9M -$27.4M -$49.7M
Operating Expenses $284.3M $441.6M $476.2M $510.8M $635.8M
Operating Income $162.6M $229.6M $243.2M $219.8M $243.4M
 
Net Interest Expenses $21M $23.1M $31.6M $47.1M $71M
EBT. Incl. Unusual Items $138.6M $206.5M $205.7M $145.4M $122.7M
Earnings of Discontinued Ops. -- -$76.1M $200K -$100K $200K
Income Tax Expense $28.4M $43.3M $49M $36.6M $28M
Net Income to Company $100.1M $87.1M $156.9M $108.7M $94.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $100.1M $87.1M $156.9M $108.7M $94.8M
 
Basic EPS (Cont. Ops) $5.33 $4.90 $10.66 $7.76 $7.00
Diluted EPS (Cont. Ops) $5.33 $4.84 $10.66 $7.76 $7.00
Weighted Average Basic Share $17.6M $17.2M $14.1M $13.4M $13.1M
Weighted Average Diluted Share $17.8M $17.5M $14.1M $13.5M $13.1M
 
EBITDA $178.9M $250.6M $259.8M $215.9M $225.2M
EBIT $159.6M $229.6M $237.3M $192.5M $193.7M
 
Revenue (Reported) $2.7B $3.5B $4.1B $4.5B $5.5B
Operating Income (Reported) $162.6M $229.6M $243.2M $219.8M $243.4M
Operating Income (Adjusted) $159.6M $229.6M $237.3M $192.5M $193.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $10.6B $13.5B $16.2B $17.9B $19.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.9B $11B $13.3B $14.9B $16.7B
Gross Profit $1.7B $2.4B $3B $3B $3.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.5B $1.8B $1.9B $2.2B
Other Inc / (Exp) -$40.4M -$1.7M -$3.3M -$37.3M -$50.4M
Operating Expenses $1.2B $1.6B $1.9B $2B $2.3B
Operating Income $522.4M $886M $1.1B $1B $958.8M
 
Net Interest Expenses $101M $83.4M $104.8M $163.9M $249.8M
EBT. Incl. Unusual Items $380.8M $800.9M $985.3M $800.2M $658.6M
Earnings of Discontinued Ops. -- -$73.3M -$2.7M -$400K $1.2M
Income Tax Expense $84.3M $175.5M $231.2M $198.2M $161.5M
Net Income to Company $286.5M $552.1M $751.5M $601.6M $498.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $286.5M $552.1M $751.5M $601.6M $498.2M
 
Basic EPS (Cont. Ops) $15.45 $30.24 $47.05 $42.68 $36.80
Diluted EPS (Cont. Ops) $15.40 $30.06 $46.92 $42.55 $36.66
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $557.6M $963.2M $1.2B $1.1B $1B
EBIT $481.8M $884.3M $1.1B $964.1M $908.4M
 
Revenue (Reported) $10.6B $13.5B $16.2B $17.9B $19.9B
Operating Income (Reported) $522.4M $886M $1.1B $1B $958.8M
Operating Income (Adjusted) $481.8M $884.3M $1.1B $964.1M $908.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $13.5B $16.2B $17.9B $19.9B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11B $13.3B $14.9B $16.7B --
Gross Profit $2.4B $3B $3B $3.2B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5B $1.8B $1.9B $2.2B --
Other Inc / (Exp) -$1.7M -$3.3M -$37.3M -$50.4M --
Operating Expenses $1.6B $1.9B $2B $2.3B --
Operating Income $886M $1.1B $1B $958.8M --
 
Net Interest Expenses $83.4M $104.8M $163.9M $249.8M --
EBT. Incl. Unusual Items $800.9M $985.3M $800.2M $658.6M --
Earnings of Discontinued Ops. -$73.3M -$2.7M -$400K $1.2M --
Income Tax Expense $175.5M $231.2M $198.2M $161.5M --
Net Income to Company $552.1M $751.5M $601.6M $498.1M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $552.1M $751.5M $601.6M $498.2M --
 
Basic EPS (Cont. Ops) $30.24 $47.05 $42.68 $36.80 --
Diluted EPS (Cont. Ops) $30.06 $46.92 $42.55 $36.66 --
Weighted Average Basic Share $70.5M $61.8M $54.7M $52.8M --
Weighted Average Diluted Share $70.9M $62M $54.9M $53M --
 
EBITDA $963.2M $1.2B $1.1B $1B --
EBIT $884.3M $1.1B $964.1M $908.4M --
 
Revenue (Reported) $13.5B $16.2B $17.9B $19.9B --
Operating Income (Reported) $886M $1.1B $1B $958.8M --
Operating Income (Adjusted) $884.3M $1.1B $964.1M $908.4M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $69M $14.9M $47.9M $57.2M $34.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $192.1M $177.9M $199.2M $238.3M $303.1M
Inventory $1.4B $1.1B $1.4B $2B $2.6B
Prepaid Expenses $15.3M $30.6M $30.5M $38.9M $67.9M
Other Current Assets $16.1M $50.5M $19M $25.2M $18.8M
Total Current Assets $2B $1.7B $2B $2.8B $3.5B
 
Property Plant And Equipment $1.8B $2.2B $2.4B $2.5B $3.2B
Long-Term Investments -- -- -- -- --
Goodwill $997.1M $1.4B $1.7B $1.7B $2.1B
Other Intangibles $232.8M $392.3M $516.3M $701.2M $948.1M
Other Long-Term Assets $63.9M $45M $176.8M $164.6M $149.1M
Total Assets $5.1B $5.7B $6.7B $7.8B $9.8B
 
Accounts Payable $430.4M $457.8M $488M $499.3M $738M
Accrued Expenses $217.9M $258.6M $271.5M $303.4M $418.6M
Current Portion Of Long-Term Debt $56M $220.4M $130.3M $109.4M $175.3M
Current Portion Of Capital Lease Obligations $19.9M $25.9M $21.8M $20.9M $25.8M
Other Current Liabilities $31.2M $49.9M $4.6M $7.3M $17.1M
Total Current Liabilities $1.8B $1.5B $1.9B $2.5B $3.4B
 
Long-Term Debt $1.3B $1.8B $2B $2B $2.7B
Capital Leases -- -- -- -- --
Total Liabilities $3.6B $3.9B $4.5B $5.1B $6.9B
 
Common Stock $300K $300K $300K $300K $200K
Other Common Equity Adj -$184M -$156.2M $22.5M $28.1M $1.6M
Common Equity $1.4B $1.8B $2.2B $2.7B $3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.4B $1.8B $2.2B $2.7B $3B
 
Total Liabilities and Equity $5.1B $5.7B $6.7B $7.8B $9.8B
Cash and Short Terms $69M $14.9M $47.9M $57.2M $34.4M
Total Debt $2.4B $2.6B $3.1B $3.7B $4.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $69M $14.9M $47.9M $57.2M $34.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $192.1M $177.9M $199.2M $238.3M $303.1M
Inventory $1.4B $1.1B $1.4B $2B $2.6B
Prepaid Expenses $15.3M $30.6M $30.5M $38.9M $67.9M
Other Current Assets $16.1M $50.5M $19M $25.2M $18.8M
Total Current Assets $2B $1.7B $2B $2.8B $3.5B
 
Property Plant And Equipment $1.8B $2.2B $2.4B $2.5B $3.2B
Long-Term Investments -- -- -- -- --
Goodwill $997.1M $1.4B $1.7B $1.7B $2.1B
Other Intangibles $232.8M $392.3M $516.3M $701.2M $948.1M
Other Long-Term Assets $63.9M $45M $176.8M $164.6M $149.1M
Total Assets $5.1B $5.7B $6.7B $7.8B $9.8B
 
Accounts Payable $430.4M $457.8M $488M $499.3M $738M
Accrued Expenses $217.9M $258.6M $271.5M $303.4M $418.6M
Current Portion Of Long-Term Debt $56M $220.4M $130.3M $109.4M $175.3M
Current Portion Of Capital Lease Obligations $19.9M $25.9M $21.8M $20.9M $25.8M
Other Current Liabilities $31.2M $49.9M $4.6M $7.3M $17.1M
Total Current Liabilities $1.8B $1.5B $1.9B $2.5B $3.4B
 
Long-Term Debt $1.3B $1.8B $2B $2B $2.7B
Capital Leases -- -- -- -- --
Total Liabilities $3.6B $3.9B $4.5B $5.1B $6.9B
 
Common Stock $300K $300K $300K $300K $200K
Other Common Equity Adj -$184M -$156.2M $22.5M $28.1M $1.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.4B $1.8B $2.2B $2.7B $3B
 
Total Liabilities and Equity $5.1B $5.7B $6.7B $7.8B $9.8B
Cash and Short Terms $69M $14.9M $47.9M $57.2M $34.4M
Total Debt $2.4B $2.6B $3.1B $3.7B $4.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $286.5M $552.1M $751.5M $601.6M $498.1M
Depreciation & Amoritzation $75.8M $78.9M $89.3M $92M $113.1M
Stock-Based Compensation $32.3M $28.3M $27M $20.1M $25.2M
Change in Accounts Receivable $64.7M $4.8M -$72.8M -$125.5M $5.8M
Change in Inventories $416.1M $529.8M -$282.1M -$567.6M -$254.4M
Cash From Operations $805.4M $1.3B $585.9M $190.2M $586.3M
 
Capital Expenditures $103.2M $143.6M $155.5M $185.4M $245.1M
Cash Acquisitions -$1.3M -$1.1B -$528.7M -$366.1M -$1.3B
Cash From Investing -$74.7M -$1.3B -$484.6M -$366.1M -$1.3B
 
Dividends Paid (Ex Special Dividend) -$11M -$23.9M -$23.7M -$25.2M -$25.2M
Special Dividend Paid
Long-Term Debt Issued $11.1B $9.2B $11B $11.7B $15.1B
Long-Term Debt Repaid -$11.7B -$9.1B -$10.5B -$11.3B -$14.2B
Repurchase of Common Stock -$80.2M -$210.6M -$521.2M -$172.8M -$161.6M
Other Financing Activities -$15.1M -$15.8M -$17.6M -$12.3M -$43.9M
Cash From Financing -$668.1M -$74M -$67.3M $185.2M $681.1M
 
Beginning Cash (CF) $28.1M $87.3M $18.7M $47.9M $57.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $62.6M -$66.1M $34M $9.2M -$15.2M
Ending Cash (CF) $87.3M $18.7M $47.9M $57.2M $34.4M
 
Levered Free Cash Flow $702.2M $1.1B $430.4M $4.8M $341.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $100.1M $87.1M $156.9M $108.7M $94.8M
Depreciation & Amoritzation $19.3M $21M $22.4M $23.4M $31.5M
Stock-Based Compensation $5.3M $9.3M $5.8M $4.6M $5.2M
Change in Accounts Receivable $6.5M -$57.5M -$58.9M -$81.4M -$45.5M
Change in Inventories -$83.5M -$113.2M -$125.5M -$253.3M $64.4M
Cash From Operations $92.7M $142.1M $52.5M -$202.3M $212.6M
 
Capital Expenditures $24.4M $55.2M $62.2M $48M $92.5M
Cash Acquisitions -- -$1B -$104.5M -$2.4M -$24.3M
Cash From Investing $4.1M -$1.1B -$158.7M -$20.3M -$73.3M
 
Dividends Paid (Ex Special Dividend) -$5.5M -$6M -$5.6M -$6.2M -$6.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.4B $3.2B $2.8B $3.1B $3.8B
Long-Term Debt Repaid -$2.5B -$2.4B -$2.5B -$2.9B -$3.9B
Repurchase of Common Stock -$31.3M -$192M -$161.7M -$42.3M -$32M
Other Financing Activities -$600K -$7.6M -$2.6M -$2.6M -$24.9M
Cash From Financing -$77.7M $668.2M $131.1M $226.9M -$159.8M
 
Beginning Cash (CF) $66.2M $296.9M $20.5M $52.9M $58.7M
Foreign Exchange Rate Adjustment $2M -$400K $2.4M -- -$3.7M
Additions / Reductions $19.1M -$277.8M $25M $4.3M -$20.6M
Ending Cash (CF) $87.3M $18.7M $47.9M $57.2M $34.4M
 
Levered Free Cash Flow $68.3M $86.9M -$9.7M -$250.3M $120.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $286.5M $552.1M $751.5M $601.6M $498.1M
Depreciation & Amoritzation $75.8M $78.9M $89.3M $92M $113.1M
Stock-Based Compensation $32.3M $28.3M $27M $20.1M $25.2M
Change in Accounts Receivable $64.7M $4.8M -$72.8M -$125.5M $5.8M
Change in Inventories $416.1M $529.8M -$282.1M -$567.6M -$254.4M
Cash From Operations $805.4M $1.3B $585.9M $190.2M $586.3M
 
Capital Expenditures $103.2M $143.6M $155.5M $185.4M $245.1M
Cash Acquisitions -$1.3M -$1.1B -$528.7M -$366.1M -$1.3B
Cash From Investing -$74.7M -$1.3B -$484.6M -$366.1M -$1.3B
 
Dividends Paid (Ex Special Dividend) -$11M -$23.9M -$23.7M -$25.2M -$25.2M
Special Dividend Paid
Long-Term Debt Issued $11.1B $9.2B $11B $11.7B $15.1B
Long-Term Debt Repaid -$11.7B -$9.1B -$10.5B -$11.3B -$14.2B
Repurchase of Common Stock -$80.2M -$210.6M -$521.2M -$172.8M -$161.6M
Other Financing Activities -$15.1M -$15.8M -$17.6M -$12.3M -$43.9M
Cash From Financing -$668.1M -$74M -$67.3M $185.2M $681.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $62.6M -$66.1M $34M $9.2M -$15.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $702.2M $1.1B $430.4M $4.8M $341.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $552.1M $751.5M $601.6M $498.1M --
Depreciation & Amoritzation $78.9M $89.3M $92M $113.1M --
Stock-Based Compensation $28.3M $27M $20.1M $25.2M --
Change in Accounts Receivable $4.8M -$72.8M -$125.5M $5.8M --
Change in Inventories $529.8M -$282.1M -$567.6M -$254.4M --
Cash From Operations $1.3B $585.9M $190.2M $586.3M --
 
Capital Expenditures $143.6M $155.5M $185.4M $245.1M --
Cash Acquisitions -$1.1B -$528.7M -$366.1M -$1.3B --
Cash From Investing -$1.3B -$484.6M -$366.1M -$1.3B --
 
Dividends Paid (Ex Special Dividend) -$23.9M -$23.7M -$25.2M -$25.2M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $9.2B $11B $11.7B $15.1B --
Long-Term Debt Repaid -$9.1B -$10.5B -$11.3B -$14.2B --
Repurchase of Common Stock -$210.6M -$521.2M -$172.8M -$161.6M --
Other Financing Activities -$15.8M -$17.6M -$12.3M -$43.9M --
Cash From Financing -$74M -$67.3M $185.2M $681.1M --
 
Beginning Cash (CF) $665.8M $107.7M $144.9M $222.2M --
Foreign Exchange Rate Adjustment -$2.5M -$4.8M $100K -$7.6M --
Additions / Reductions -$66.1M $34M $9.2M -$15.2M --
Ending Cash (CF) $597.2M $136.9M $154.2M $199.4M --
 
Levered Free Cash Flow $1.1B $430.4M $4.8M $341.2M --

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

GET BETTER TRADE IDEAS

Popular

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

3 Safest Stocks to Buy Now
3 Safest Stocks to Buy Now

With the S&P 500 now in correction and stocks selling…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

Sell
50
NUTX alert for Mar 15

Nutex Health [NUTX] is up 14.56% over the past day.

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

Show me the best stock