Bayerische Motoren Werke Aktiengesellschaft (BMW)

Basic

  • Market Cap

    €60.85B

  • EV

    €143.19B

  • Shares Out

    638.84M

  • Revenue

    €152.05B

  • Employees

    149,475

Margins

  • Gross

    17.71%

  • EBITDA

    15.51%

  • Operating

    11.51%

  • Pre-Tax

    10.96%

  • Net

    7.29%

  • FCF

    6.32%

Returns (5Yr Avg)

  • ROA

    2.79%

  • ROE

    13.34%

  • ROCE

    6.78%

  • ROIC

    3.67%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    €109.57

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    €217.08

  • Earnings (Dil)

    €27.31

  • FCF

    €22.03

  • Book Value

    €134.85

Growth (CAGR)

  • Rev 3Yr

    15.43%

  • Rev 5Yr

    9.33%

  • Rev 10Yr

    7.13%

  • Dil EPS 3Yr

    54.52%

  • Dil EPS 5Yr

    15.88%

  • Dil EPS 10Yr

    13.41%

  • Rev Fwd 2Yr

    3.71%

  • EBITDA Fwd 2Yr

    2.92%

  • EPS Fwd 2Yr

    -22.66%

  • EPS LT Growth Est

    -12.45%

Dividends

  • Yield

    —

  • Payout

    31.13%

  • DPS

    €8.5

  • DPS Growth 3Yr

    50.37%

  • DPS Growth 5Yr

    16.27%

  • DPS Growth 10Yr

    13.02%

  • DPS Growth Fwd 2Yr

    -21.3%

Select a metric from the list below to chart it

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

Revenues

69,150.0

74,612.0

68,946.0

78,372.0

107,488.0

116,243.0

Finance Div. Revenues

27,705.0

29,598.0

30,044.0

32,867.0

35,122.0

35,809.0

Total Revenues

96,855.0

104,210.0

98,990.0

111,239.0

142,610.0

152,052.0

Total Revenues % Chg.

-1.5%

7.6%

-5.0%

12.4%

28.2%

15.6%

Cost of Goods Sold, Total

56,435.0

60,209.0

58,450.0

61,504.0

87,605.0

92,221.0

Finance Div. Operating Exp.

21,466.0

27,319.0

28,325.0

29,217.0

31,995.0

32,900.0

Interest Expense - Finance Division

2,049.0

7.0

4.0

3.0

6.0

9.0

Gross Profit

16,905.0

16,675.0

12,211.0

20,515.0

23,004.0

26,922.0

Selling General & Admin Expenses, Total

8,268.0

8,067.0

7,503.0

7,870.0

9,084.0

9,411.0

Other Operating Expenses

-59.0

-134.0

-129.0

-736.0

-55.0

8.0

Other Operating Expenses, Total

8,209.0

7,933.0

7,374.0

7,134.0

9,029.0

9,419.0

Operating Income

8,696.0

8,742.0

4,837.0

13,381.0

13,975.0

17,503.0

Interest Expense, Total

-310.0

-451.0

-420.0

-140.0

—

-362.0

Interest And Investment Income

385.0

175.0

113.0

133.0

416.0

631.0

Net Interest Expenses

75.0

-276.0

-307.0

-7.0

416.0

269.0

Income (Loss) On Equity Invest.

632.0

136.0

920.0

1,520.0

-100.0

-261.0

Currency Exchange Gains (Loss)

50.0

-33.0

40.0

28.0

14.0

14.0

Other Non Operating Income (Expenses)

-78.0

-152.0

-229.0

639.0

1,477.0

-8,585.0

EBT, Excl. Unusual Items

9,375.0

8,417.0

5,261.0

15,561.0

15,782.0

8,940.0

Gain (Loss) On Sale Of Investments

156.0

80.0

48.0

584.0

7,770.0

7,770.0

Gain (Loss) On Sale Of Assets

96.0

21.0

-87.0

-85.0

-43.0

-43.0

Legal Settlements

—

-1,400.0

—

—

—

—

EBT, Incl. Unusual Items

9,627.0

7,118.0

5,222.0

16,060.0

23,509.0

16,667.0

Income Tax Expense

2,530.0

2,140.0

1,365.0

3,597.0

4,927.0

4,941.0

Earnings From Continuing Operations

7,097.0

4,978.0

3,857.0

12,463.0

18,582.0

11,726.0

Earnings Of Discontinued Operations

-33.0

44.0

—

—

—

—

Minority Interest

-90.0

-107.0

-82.0

-81.0

-641.0

-645.0

Net Income

6,974.0

4,915.0

3,775.0

12,382.0

17,941.0

11,081.0

Net Income to Common Incl Extra Items

6,974.0

4,915.0

3,775.0

12,382.0

17,941.0

11,081.0

Net Income to Common Excl. Extra Items

7,007.0

4,871.0

3,775.0

12,382.0

17,941.0

11,081.0

Total Shares Outstanding

658.1

658.1

659.7

661.4

646.1

—

Weighted Avg. Shares Outstanding

657.6

658.1

658.9

659.7

657.0

—

Weighted Avg. Shares Outstanding Dil

657.6

658.1

658.9

659.7

657.0

—

EPS

10.6

7.5

5.7

18.8

27.3

—

EPS Diluted

10.6

7.5

5.7

18.8

27.3

—

EBITDA

12,395.0

12,625.0

8,762.0

17,457.0

19,617.0

23,588.0