LKQ Corporation (LKQ)

Basic

  • Market Cap

    $11.88B

  • EV

    $17.21B

  • Shares Out

    267.6M

  • Revenue

    $13.37B

  • Employees

    45,000

Margins

  • Gross

    40.39%

  • EBITDA

    12.88%

  • Operating

    10.74%

  • Pre-Tax

    9.7%

  • Net

    7.13%

  • FCF

    8.06%

Returns (5Yr Avg)

  • ROA

    6.25%

  • ROE

    14.54%

  • ROCE

    11.97%

  • ROIC

    8.71%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • EV/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    $60.6

  • P/E

  • EV/Sales

  • EV/EBITDA

  • EV/FCF

Per Share

  • Rev

    $49.94

  • Earnings (Dil)

    $3.56

  • FCF

    $4.01

  • Book Value

    $22.24

Growth (CAGR)

  • Rev 3Yr

    4.58%

  • Rev 5Yr

    3.34%

  • Rev 10Yr

    10.75%

  • Dil EPS 3Yr

    21.92%

  • Dil EPS 5Yr

    14.31%

  • Dil EPS 10Yr

    13.74%

  • Rev Fwd 2Yr

    9.03%

  • EBITDA Fwd 2Yr

    6.39%

  • EPS Fwd 2Yr

    4.21%

  • EPS LT Growth Est

    25%

Dividends

  • Yield

  • Payout

    30.96%

  • DPS

    $1.1

  • DPS Growth 3Yr

  • DPS Growth 5Yr

  • DPS Growth 10Yr

  • DPS Growth Fwd 2Yr

    8.2%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM

Total Revenues

11,876.7

12,506.1

11,629.0

13,089.0

12,794.0

13,366.0

Total Revenues % Chg.

22.0%

5.3%

-7.0%

12.6%

-2.3%

3.0%

Cost of Goods Sold, Total

7,301.8

7,633.7

7,028.0

7,766.0

7,571.0

7,967.0

Gross Profit

4,574.9

4,872.4

4,601.0

5,323.0

5,223.0

5,399.0

Selling General & Admin Expenses, Total

3,353.3

3,581.3

3,222.0

3,554.0

3,544.0

3,709.0

Depreciation & Amortization

274.2

290.8

272.0

260.0

237.0

254.0

Other Operating Expenses, Total

3,627.5

3,872.0

3,494.0

3,814.0

3,781.0

3,963.0

Operating Income

947.4

1,000.4

1,107.0

1,509.0

1,442.0

1,436.0

Interest Expense, Total

-146.4

-138.5

-104.0

-72.0

-78.0

-177.0

Interest And Investment Income

1.8

2.2

25.0

Net Interest Expenses

-144.5

-136.3

-104.0

-72.0

-78.0

-152.0

Income (Loss) On Equity Invest.

-64.5

-32.3

5.0

23.0

11.0

12.0

Currency Exchange Gains (Loss)

20.4

14.0

-47.0

2.0

Other Non Operating Income (Expenses)

-12.8

17.5

70.0

9.0

20.0

20.0

EBT, Excl. Unusual Items

746.0

863.4

1,031.0

1,471.0

1,395.0

1,316.0

Restructuring Charges

-32.4

-57.6

-73.0

-20.0

-20.0

-63.0

Merger & Related Restructuring Charges

49.0

Impairment of Goodwill

Gain (Loss) On Sale Of Investments

11.0

-5.0

-5.0

Gain (Loss) On Sale Of Assets

-33.2

-47.1

-3.0

159.0

Other Unusual Items

-1.4

0.1

-65.0

-40.0

EBT, Incl. Unusual Items

679.0

758.7

890.0

1,422.0

1,529.0

1,297.0

Income Tax Expense

191.4

215.3

250.0

331.0

385.0

344.0

Earnings From Continuing Operations

487.6

543.4

640.0

1,091.0

1,144.0

953.0

Earnings Of Discontinued Operations

-4.4

0.6

1.0

6.0

2.0

Minority Interest

-3.1

-2.8

-2.0

-1.0

-1.0

-2.0

Net Income

480.1

541.3

638.0

1,091.0

1,149.0

953.0

Net Income to Common Incl Extra Items

480.1

541.3

638.0

1,091.0

1,149.0

953.0

Net Income to Common Excl. Extra Items

484.5

540.6

638.0

1,090.0

1,143.0

951.0

Total Shares Outstanding

316.1

306.7

303.6

287.0

267.3

267.9

Weighted Avg. Shares Outstanding

314.4

310.2

304.6

296.8

277.1

267.7

Weighted Avg. Shares Outstanding Dil

315.8

311.0

305.0

297.7

278.0

268.3

EPS

1.5

1.7

2.1

3.7

4.1

3.6

EPS Diluted

1.5

1.7

2.1

3.7

4.1

3.6

EBITDA

1,241.4

1,312.5

1,401.0

1,792.0

1,706.0

1,722.0