Financhill
Buy
52

CMCSA Quote, Financials, Valuation and Earnings

Last price:
$36.0800
Seasonality move :
5.19%
Day range:
$35.5700 - $36.1300
52-week range:
$32.5000 - $45.3100
Dividend yield:
3.44%
P/E ratio:
8.68x
P/S ratio:
1.14x
P/B ratio:
1.59x
Volume:
16.4M
Avg. volume:
27.6M
1-year change:
-16.49%
Market cap:
$136.2B
Revenue:
$123.7B
EPS (TTM):
$4.15
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 $33.1B $38.5B $38.2B $36.8B $37B
Gross Profit $70.4B $77.9B $83.2B $84.8B $86.7B
Gross Profit Margin 68.02% 66.96% 68.53% 69.76% 70.08%
 
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 $53B $57.1B $60.6B $61.5B $63.4B
Operating Income $17.5B $20.8B $22.6B $23.3B $23.3B
 
Net Interest Expenses $4.6B $4.3B $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 $325M $445M $282M $315M
Net Income to Common Excl Extra Items $10.5B $14.2B $5.4B $15.4B $16.2B
 
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 $31.8B $37.2B $27B $38.9B $37.6B
EBIT $18.7B $23.4B $13.2B $24.6B $22.8B
 
Revenue (Reported) $103.6B $116.4B $121.4B $121.6B $123.7B
Operating Income (Reported) $17.5B $20.8B $22.6B $23.3B $23.3B
Operating Income (Adjusted) $18.7B $23.4B $13.2B $24.6B $22.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $27.7B $30.3B $30.6B $31.3B $31.9B
Revenue Growth (YoY) -2.43% 9.49% 0.72% 2.29% 2.12%
 
Cost of Revenues $9.4B $9.9B $9.8B $10.3B $10B
Gross Profit $18.3B $20.5B $20.7B $21B $21.9B
Gross Profit Margin 65.94% 67.43% 67.91% 67.18% 68.58%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2B $2.2B $2.2B $2B $2.1B
Other Inc / (Exp) $1.5B $182M $115M $578M -$351M
Operating Expenses $14.4B $15.6B $16.2B $16.5B $16.9B
Operating Income $3.9B $4.8B $4.5B $4.5B $5B
 
Net Interest Expenses $1B $1.1B $974M $1B $1.1B
EBT. Incl. Unusual Items $4.4B $3.9B $3.7B $4B $3.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $979M $905M $797M $890M -$1.1B
Net Income to Company $3.4B $3B $2.9B $3.2B $4.7B
 
Minority Interest in Earnings -$57M $76M $150M $107M $93M
Net Income to Common Excl Extra Items $3.4B $3.1B $3B $3.3B $4.8B
 
Basic EPS (Cont. Ops) $0.74 $0.67 $0.72 $0.82 $1.26
Diluted EPS (Cont. Ops) $0.73 $0.66 $0.70 $0.81 $1.24
Weighted Average Basic Share $4.6B $4.6B $4.3B $4B $3.8B
Weighted Average Diluted Share $4.6B $4.6B $4.3B $4B $3.8B
 
EBITDA $8.7B $8.6B $8.1B $8.6B $8.5B
EBIT $5.5B $5B $4.6B $5.1B $4.6B
 
Revenue (Reported) $27.7B $30.3B $30.6B $31.3B $31.9B
Operating Income (Reported) $3.9B $4.8B $4.5B $4.5B $5B
Operating Income (Adjusted) $5.5B $5B $4.6B $5.1B $4.6B
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) -- -- -- -- --
 
Cost of Revenues $33.1B $38.5B $38.2B $36.8B $37B
Gross Profit $70.4B $77.9B $83.2B $84.8B $86.7B
Gross Profit Margin -- -- -- -- --
 
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 -$490M
Operating Expenses $53B $57.1B $60.6B $61.5B $63.4B
Operating Income $17.5B $20.8B $22.6B $23.3B $23.3B
 
Net Interest Expenses $4.6B $4.3B $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 $325M $446M $282M $314M
Net Income to Common Excl Extra Items $10.5B $14.2B $5.4B $15.4B $16.2B
 
Basic EPS (Cont. Ops) $2.30 $3.09 $1.22 $3.73 $4.18
Diluted EPS (Cont. Ops) $2.28 $3.03 $1.19 $3.72 $4.15
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $31.8B $37.2B $27B $38.9B $37.6B
EBIT $18.7B $23.4B $13.2B $24.6B $22.8B
 
Revenue (Reported) $103.6B $116.4B $121.4B $121.6B $123.7B
Operating Income (Reported) $17.5B $20.8B $22.6B $23.3B $23.3B
Operating Income (Adjusted) $18.7B $23.4B $13.2B $24.6B $22.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $116.4B $121.4B $121.6B $123.7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $38.5B $38.2B $36.8B $37B --
Gross Profit $77.9B $83.2B $84.8B $86.7B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.7B $8.5B $8B $8.1B --
Other Inc / (Exp) $2.6B -$9.4B $1.3B -$490M --
Operating Expenses $57.1B $60.6B $61.5B $63.4B --
Operating Income $20.8B $22.6B $23.3B $23.3B --
 
Net Interest Expenses $4.3B $3.9B $4.1B $4.1B --
EBT. Incl. Unusual Items $19.1B $9.3B $20.5B $18.7B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.3B $4.4B $5.4B $2.8B --
Net Income to Company $13.8B $4.9B $15.1B $15.9B --
 
Minority Interest in Earnings $325M $446M $282M $314M --
Net Income to Common Excl Extra Items $14.2B $5.4B $15.4B $16.2B --
 
Basic EPS (Cont. Ops) $3.09 $1.22 $3.73 $4.18 --
Diluted EPS (Cont. Ops) $3.03 $1.19 $3.72 $4.15 --
Weighted Average Basic Share $18.3B $17.6B $16.5B $15.5B --
Weighted Average Diluted Share $18.6B $17.7B $16.6B $15.6B --
 
EBITDA $37.2B $27B $38.9B $37.6B --
EBIT $23.4B $13.2B $24.6B $22.8B --
 
Revenue (Reported) $116.4B $121.4B $121.6B $123.7B --
Operating Income (Reported) $20.8B $22.6B $23.3B $23.3B --
Operating Income (Adjusted) $23.4B $13.2B $24.6B $22.8B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $11.7B $8.7B $4.7B $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 $52B $54B $55.5B $59.7B $62.5B
Long-Term Investments $8.3B $8.7B $7.7B $9.4B $8.6B
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 $105.8B $97.9B $98.2B $95B $94.2B
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 $11.7B $8.7B $4.7B $6.2B $7.3B
Total Debt $108.9B $100B $100B $97.1B $99.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $11.7B $8.7B $4.7B $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 $52B $54B $55.5B $59.7B $62.5B
Long-Term Investments $8.3B $8.7B $7.7B $9.4B $8.6B
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 $105.8B $97.9B $98.2B $95B $94.2B
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 -- -- -- -- --
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 $11.7B $8.7B $4.7B $6.2B $7.3B
Total Debt $108.9B $100B $100B $97.1B $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 $11.6B $12.1B $13.8B $15.5B $15.1B
Cash Acquisitions $608M -$1.7B $1.7B $524M $655M
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) $5.6B $11.8B $8.8B $4.8B $6.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.2B -$2.9B -$3.9B $1.5B $1.1B
Ending Cash (CF) $11.8B $8.8B $4.8B $6.3B $7.4B
 
Levered Free Cash Flow $13.1B $17.1B $12.6B $13B $12.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3.4B $3B $2.9B $3.2B $4.7B
Depreciation & Amoritzation $3.3B $3.6B $3.5B $3.5B $3.8B
Stock-Based Compensation $271M $296M $347M $286M $305M
Change in Accounts Receivable -$1B -$615M -$753M -$970M $62M
Change in Inventories -- -- -- -- --
Cash From Operations $5B $7.7B $5.9B $5.9B $8.1B
 
Capital Expenditures $3.5B $3.9B $4.6B $4.2B $4.8B
Cash Acquisitions -$180M -$1.2B $679M $233M $77M
Cash From Investing -$4.1B -$5B -$4B $4.6B -$5.1B
 
Dividends Paid (Ex Special Dividend) -$1.1B -$1.1B -$1.2B -$1.2B -$1.2B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $305M $113M $2.6B $6M --
Long-Term Debt Repaid -$2B -$2.5B -$2B -$6.1B -$1.1B
Repurchase of Common Stock -$105M -$2.1B -$3.5B -$3.5B -$2.2B
Other Financing Activities -$62M -$128M $567M $130M $89M
Cash From Financing -$2.9B -$5.7B -$2.9B -$10.7B -$4.4B
 
Beginning Cash (CF) $13.7B $11.9B $5.7B $6.5B $8.9B
Foreign Exchange Rate Adjustment -$15M -$56M $36M $27M -$47M
Additions / Reductions -$2B -$3B -$983M -$234M -$1.5B
Ending Cash (CF) $11.8B $8.8B $4.8B $6.3B $7.4B
 
Levered Free Cash Flow $1.5B $3.8B $1.3B $1.7B $3.3B
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 $11.6B $12.1B $13.8B $15.5B $15.1B
Cash Acquisitions $608M -$1.7B $1.7B $524M $655M
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) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.2B -$2.9B -$3.9B $1.5B $1.1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $13.1B $17.1B $12.6B $13B $12.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $13.8B $4.9B $15.1B $15.9B --
Depreciation & Amoritzation $13.8B $13.8B $14.3B $14.8B --
Stock-Based Compensation $1.3B $1.3B $1.2B $1.3B --
Change in Accounts Receivable -$1.3B -$1.3B -$996M $136M --
Change in Inventories -- -- -- -- --
Cash From Operations $29.1B $26.4B $28.5B $27.7B --
 
Capital Expenditures $12.1B $13.8B $15.5B $15.1B --
Cash Acquisitions -$1.7B $1.7B $524M $655M --
Cash From Investing -$13.4B -$14.1B -$7.2B -$15.7B --
 
Dividends Paid (Ex Special Dividend) -$4.5B -$4.7B -$4.8B -$4.8B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.6B $2.7B $6.1B $6.3B --
Long-Term Debt Repaid -$11.5B -$2.3B -$9.2B -$3.6B --
Repurchase of Common Stock -$4.7B -$13.3B -$11.3B -$9.1B --
Other Financing Activities -$544M $787M $5M $339M --
Cash From Financing -$18.6B -$16.2B -$19.9B -$10.9B --
 
Beginning Cash (CF) $51B $30.3B $24.1B $27.9B --
Foreign Exchange Rate Adjustment -$71M -$86M $9M -$26M --
Additions / Reductions -$2.9B -$3.9B $1.5B $1.1B --
Ending Cash (CF) $48B $26.3B $25.6B $29B --
 
Levered Free Cash Flow $17.1B $12.6B $13B $12.5B --

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

GET BETTER TRADE IDEAS

Popular

Is Alphabet Stock No Longer a Good Bet?
Is Alphabet Stock No Longer a Good Bet?

Alphabet tripled its price per share over the past 5…

Pepsi Vs Coke Stock: Which Is Best?
Pepsi Vs Coke Stock: Which Is Best?

Coca-Cola (NYSE:KO) and PepsiCo (NYSE:PEP) are two of the largest…

Is CyberArk The Next Big Cybersecurity Stock?
Is CyberArk The Next Big Cybersecurity Stock?

CyberArk Software (NASDAQ: CYBR) recently reported phenomenal quarter numbers, passing…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

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

Sell
48
Is MSFT Stock a Buy?

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

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Buy
52
RGC alert for Mar 19

Regencell Bioscience Holdings [RGC] is down 0.66% over the past day.

Sell
49
SRPT alert for Mar 19

Sarepta Therapeutics [SRPT] is up 8.72% over the past day.

Sell
46
CVNA alert for Mar 19

Carvana [CVNA] is up 5.74% over the past day.

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

Show me the best stock