Blackstone Inc. (BX)

Basic

  • Market Cap

    $81.91B

  • EV

    —

  • Shares Out

    710.54M

  • Revenue

    $8,243.75M

  • Employees

    4,695

Margins

  • Gross

    92.13%

  • EBITDA

    —

  • Operating

    —

  • Pre-Tax

    41.3%

  • Net

    21.8%

  • FCF

    44.09%

Returns (5Yr Avg)

  • ROA

    —

  • ROE

    14.64%

  • ROCE

    —

  • ROIC

    17.12%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $106.89

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    $10.97

  • Earnings (Dil)

    $2.39

  • FCF

    $4.84

  • Book Value

    $9.93

Growth (CAGR)

  • Rev 3Yr

    22.37%

  • Rev 5Yr

    0.37%

  • Rev 10Yr

    5.1%

  • Dil EPS 3Yr

    28.39%

  • Dil EPS 5Yr

    -2.74%

  • Dil EPS 10Yr

    7.76%

  • Rev Fwd 2Yr

    3.01%

  • EBITDA Fwd 2Yr

    0.52%

  • EPS Fwd 2Yr

    2.44%

  • EPS LT Growth Est

    9.34%

Dividends

  • Yield

    —

  • Payout

    138.82%

  • DPS

    $3.32

  • DPS Growth 3Yr

    20.24%

  • DPS Growth 5Yr

    8.38%

  • DPS Growth 10Yr

    10.9%

  • DPS Growth Fwd 2Yr

    2.62%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Revenues

3,551.1

4,210.5

4,508.2

7,884.7

6,114.9

7,375.0

Gain (Loss) on Sale of Investment, Total

2,437.9

2,865.3

1,721.6

14,328.7

1,946.6

841.4

Interest And Invest. Income

8.0

-17.3

-40.9

-37.6

-45.6

27.3

Other Revenues, Total

—

—

—

—

—

—

Total Revenues

5,997.0

7,058.6

6,188.9

22,175.8

8,015.9

8,243.7

Total Revenues % Chg.

-13.7%

17.7%

-12.3%

258.3%

-63.9%

-30.3%

Cost of Goods Sold, Total

1,064.7

1,247.5

733.1

6,188.2

962.7

648.7

Gross Profit

4,932.2

5,811.1

5,455.8

15,987.6

7,053.2

7,595.1

Selling General & Admin Expenses, Total

2,283.3

2,517.5

2,580.3

3,090.2

3,693.1

4,038.0

Other Operating Expenses, Total

2,283.3

2,517.5

2,580.3

3,090.2

3,693.1

4,038.0

Operating Income

2,648.9

3,293.6

2,875.5

12,897.4

3,360.1

3,557.1

Interest And Investment Income

191.7

282.8

30.5

461.6

—

102.5

Net Interest Expenses

191.7

282.8

30.5

461.6

—

102.5

Currency Exchange Gains (Loss)

87.4

76.4

-257.8

200.6

182.9

-227.4

Other Non Operating Income (Expenses)

584.9

165.2

-30.7

-0.3

23.9

25.5

EBT, Excl. Unusual Items

3,512.9

3,818.0

2,617.5

13,559.4

3,566.9

3,457.7

Gain (Loss) On Sale Of Investments

—

—

—

—

-105.1

-52.9

Other Unusual Items

—

—

—

—

—

—

EBT, Incl. Unusual Items

3,512.9

3,818.0

2,617.5

13,559.4

3,461.8

3,404.8

Income Tax Expense

249.4

-48.0

356.0

1,184.4

472.9

326.4

Earnings From Continuing Operations

3,263.6

3,866.0

2,261.5

12,375.0

2,988.9

3,078.5

Minority Interest

-1,721.8

-1,816.3

-1,216.1

-6,517.6

-1,241.3

-1,281.5

Net Income

1,541.8

2,049.7

1,045.4

5,857.4

1,747.6

1,796.9

Net Income to Common Incl Extra Items

1,541.8

2,049.7

1,045.4

5,857.4

1,747.6

1,796.9

Net Income to Common Excl. Extra Items

1,541.8

2,049.7

1,045.4

5,857.4

1,747.6

1,796.9

Total Shares Outstanding

672.8

671.2

683.9

704.3

710.3

718.4

Weighted Avg. Shares Outstanding

678.9

675.9

696.9

719.8

740.7

751.4

Weighted Avg. Shares Outstanding Dil

1,207.0

676.2

697.3

720.1

740.9

751.6

EPS

2.3

3.0

1.5

8.1

2.4

2.4

EPS Diluted

2.3

3.0

1.5

8.1

2.4

2.4