Comcast Corporation (CMCSA)

Basic

  • Market Cap

    $169.42B

  • EV

    $266.25B

  • Shares Out

    4,025.08M

  • Revenue

    $120.87B

  • Employees

    186,000

Margins

  • Gross

    69.96%

  • EBITDA

    31.14%

  • Operating

    19.33%

  • Pre-Tax

    16.63%

  • Net

    12.53%

  • FCF

    13.03%

Returns (5Yr Avg)

  • ROA

    4.94%

  • ROE

    13.05%

  • ROCE

    8.87%

  • ROIC

    5.97%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $49.31

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    $28.85

  • Earnings (Dil)

    $3.6

  • FCF

    $3.74

  • Book Value

    $20.36

Growth (CAGR)

  • Rev 3Yr

    5.05%

  • Rev 5Yr

    6.38%

  • Rev 10Yr

    6.62%

  • Dil EPS 3Yr

    17.33%

  • Dil EPS 5Yr

    -7.01%

  • Dil EPS 10Yr

    11.62%

  • Rev Fwd 2Yr

    0.85%

  • EBITDA Fwd 2Yr

    3.55%

  • EPS Fwd 2Yr

    8.45%

  • EPS LT Growth Est

    10.88%

Dividends

  • Yield

    —

  • Payout

    31.52%

  • DPS

    $1.14

  • DPS Growth 3Yr

    8.2%

  • DPS Growth 5Yr

    9.4%

  • DPS Growth 10Yr

    11.8%

  • DPS Growth Fwd 2Yr

    7.71%

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

Total Revenues

94,507.0

108,942.0

103,564.0

116,385.0

121,427.0

120,872.0

Total Revenues % Chg.

11.1%

15.3%

-4.9%

12.4%

4.3%

-0.3%

Cost of Goods Sold, Total

29,692.0

34,440.0

33,121.0

38,450.0

38,213.0

36,313.0

Gross Profit

64,815.0

74,502.0

70,443.0

77,935.0

83,214.0

84,559.0

Selling General & Admin Expenses, Total

34,791.0

40,424.0

39,850.0

43,314.0

46,769.0

46,920.0

Depreciation & Amortization

8,281.0

8,663.0

8,320.0

8,628.0

8,724.0

8,861.0

Amortization of Goodwill and Intangible Assets

2,736.0

4,290.0

4,780.0

5,176.0

5,097.0

5,419.0

Other Operating Expenses

-141.0

—

—

—

—

—

Other Operating Expenses, Total

45,667.0

53,377.0

52,950.0

57,118.0

60,590.0

61,200.0

Operating Income

19,148.0

21,125.0

17,493.0

20,817.0

22,624.0

23,359.0

Interest Expense, Total

-3,542.0

-4,567.0

-4,588.0

-4,281.0

-3,896.0

-4,042.0

Interest And Investment Income

—

—

—

—

—

—

Net Interest Expenses

-3,542.0

-4,567.0

-4,588.0

-4,281.0

-3,896.0

-4,042.0

Income (Loss) On Equity Invest.

-364.0

-505.0

-113.0

2,006.0

-537.0

440.0

Other Non Operating Income (Expenses)

326.0

287.0

259.0

212.0

-4.0

590.0

EBT, Excl. Unusual Items

15,568.0

16,340.0

13,051.0

18,754.0

18,187.0

20,347.0

Merger & Related Restructuring Charges

-339.0

—

—

—

—

—

Impairment of Goodwill

—

—

—

—

-8,098.0

—

Gain (Loss) On Sale Of Investments

-187.0

656.0

1,014.0

339.0

-320.0

-243.0

Gain (Loss) On Sale Of Assets

200.0

—

—

—

—

—

Asset Writedown

—

—

—

—

-485.0

—

Other Unusual Items

—

—

—

—

—

—

EBT, Incl. Unusual Items

15,242.0

16,996.0

14,065.0

19,093.0

9,284.0

20,104.0

Income Tax Expense

3,380.0

3,673.0

3,364.0

5,259.0

4,359.0

5,278.0

Earnings From Continuing Operations

11,862.0

13,323.0

10,701.0

13,834.0

4,925.0

14,826.0

Minority Interest

-131.0

-266.0

-167.0

325.0

445.0

325.0

Net Income

11,731.0

13,057.0

10,534.0

14,159.0

5,370.0

15,151.0

Net Income to Common Incl Extra Items

11,731.0

13,057.0

10,534.0

14,159.0

5,370.0

15,151.0

Net Income to Common Excl. Extra Items

11,731.0

13,057.0

10,534.0

14,159.0

5,370.0

15,151.0

Total Shares Outstanding

4,526.0

4,553.0

4,580.7

4,533.2

4,220.1

4,058.5

Weighted Avg. Shares Outstanding

4,584.0

4,548.0

4,574.0

4,584.0

4,406.0

4,189.3

Weighted Avg. Shares Outstanding Dil

4,640.0

4,610.0

4,624.0

4,654.0

4,430.0

4,210.3

EPS

2.6

2.9

2.3

3.1

1.2

3.6

EPS Diluted

2.5

2.8

2.3

3.0

1.2

3.6

EBITDA

30,165.0

34,078.0

30,593.0

34,621.0

36,445.0

37,638.0