Financhill
Sell
49

GRMN Quote, Financials, Valuation and Earnings

Last price:
$190.34
Seasonality move :
4.84%
Day range:
$184.47 - $188.80
52-week range:
$158.38 - $246.50
Dividend yield:
1.59%
P/E ratio:
24.77x
P/S ratio:
5.65x
P/B ratio:
4.43x
Volume:
928.4K
Avg. volume:
1.1M
1-year change:
10.77%
Market cap:
$36.2B
Revenue:
$6.3B
EPS (TTM):
$7.60
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.2B $5B $4.9B $5.2B $6.3B
Revenue Growth (YoY) 11.42% 19.02% -2.46% 7.57% 20.44%
 
Cost of Revenues $1.7B $2.1B $2.1B $2.2B $2.6B
Gross Profit $2.5B $2.9B $2.8B $3B $3.7B
Gross Profit Margin 59.27% 58.01% 57.75% 57.48% 58.7%
 
R&D Expenses $705.7M $778.8M $834.9M $904.7M $993.6M
Selling, General & Admin $721.4M $893.1M $944M $1B $1.1B
Other Inc / (Exp) $12.2M -$40.4M -$3.7M $30.9M -$12.1M
Operating Expenses $1.4B $1.7B $1.8B $1.9B $2.1B
Operating Income $1.1B $1.2B $1B $1.1B $1.6B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.1B $1.2B $1.1B $1.2B $1.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $111.1M $124.6M $91.4M -$89.3M $284M
Net Income to Company $992.3M $1.1B $973.6M $1.3B $1.4B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $992.3M $1.1B $973.6M $1.3B $1.4B
 
Basic EPS (Cont. Ops) $5.19 $5.63 $5.06 $6.74 $7.35
Diluted EPS (Cont. Ops) $5.17 $5.61 $5.04 $6.71 $7.30
Weighted Average Basic Share $191.1M $192.2M $192.5M $191.4M $192.1M
Weighted Average Diluted Share $191.9M $193M $193M $192.1M $193.3M
 
EBITDA $1.2B $1.4B $1.2B $1.3B $1.8B
EBIT $1.1B $1.2B $1B $1.1B $1.6B
 
Revenue (Reported) $4.2B $5B $4.9B $5.2B $6.3B
Operating Income (Reported) $1.1B $1.2B $1B $1.1B $1.6B
Operating Income (Adjusted) $1.1B $1.2B $1B $1.1B $1.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.1B $1.2B $1.1B $1.4B $1.5B
Revenue Growth (YoY) 25.26% 9.36% -2.15% 20.41% 11.11%
 
Cost of Revenues $430.8M $510.2M $494.6M $579.5M $650.6M
Gross Profit $641.6M $662.5M $652.8M $802.1M $884.5M
Gross Profit Margin 59.83% 56.49% 56.89% 58.06% 57.62%
 
R&D Expenses $188.8M $209M $221.5M $242.5M $268.1M
Selling, General & Admin $203M $224.9M $234.3M $261.2M $283.6M
Other Inc / (Exp) -$6.8M -$245K $8.9M $3.6M $25.7M
Operating Expenses $391.9M $433.9M $455.8M $503.7M $551.7M
Operating Income $249.7M $228.6M $197M $298.4M $332.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $250.5M $235.9M $221.8M $327M $389.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $30.5M $24.3M $19.4M $51.1M $56.3M
Net Income to Company $220M $211.6M $202.3M $276M $332.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $220M $211.6M $202.3M $276M $332.8M
 
Basic EPS (Cont. Ops) $1.15 $1.10 $1.06 $1.44 $1.73
Diluted EPS (Cont. Ops) $1.14 $1.09 $1.05 $1.43 $1.72
Weighted Average Basic Share $191.9M $192.9M $191.5M $191.9M $192.5M
Weighted Average Diluted Share $192.8M $193.6M $191.9M $192.7M $193.7M
 
EBITDA $286.5M $269.8M $240.4M $343.2M $379.1M
EBIT $249.7M $228.6M $197M $298.4M $332.8M
 
Revenue (Reported) $1.1B $1.2B $1.1B $1.4B $1.5B
Operating Income (Reported) $249.7M $228.6M $197M $298.4M $332.8M
Operating Income (Adjusted) $249.7M $228.6M $197M $298.4M $332.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.4B $5.1B $4.8B $5.5B $6.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.8B $2.2B $2B $2.3B $2.7B
Gross Profit $2.6B $2.9B $2.8B $3.2B $3.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $729.1M $798.9M $847.4M $925.7M $1B
Selling, General & Admin $760.4M $915M $953.4M $1B $1.1B
Other Inc / (Exp) $17.2M -$33.8M $5.4M $25.6M $10M
Operating Expenses $1.5B $1.7B $1.8B $2B $2.2B
Operating Income $1.1B $1.2B $996.3M $1.2B $1.6B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.2B $1.2B $1.1B $1.3B $1.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $125.1M $118.4M $86.6M -$57.6M $289.2M
Net Income to Company $1.1B $1.1B $964.3M $1.4B $1.5B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.1B $1.1B $964.3M $1.4B $1.5B
 
Basic EPS (Cont. Ops) $5.49 $5.59 $5.02 $7.12 $7.65
Diluted EPS (Cont. Ops) $5.46 $5.55 $5.00 $7.09 $7.60
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.3B $1.4B $1.2B $1.4B $1.8B
EBIT $1.1B $1.2B $996.3M $1.2B $1.6B
 
Revenue (Reported) $4.4B $5.1B $4.8B $5.5B $6.5B
Operating Income (Reported) $1.1B $1.2B $996.3M $1.2B $1.6B
Operating Income (Adjusted) $1.1B $1.2B $996.3M $1.2B $1.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.1B $1.2B $1.1B $1.4B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $430.8M $510.2M $494.6M $579.5M $650.6M
Gross Profit $641.6M $662.5M $652.8M $802.1M $884.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $188.8M $209M $221.5M $242.5M $268.1M
Selling, General & Admin $203M $224.9M $234.3M $261.2M $283.6M
Other Inc / (Exp) -$6.8M -$245K $8.9M $3.6M $25.7M
Operating Expenses $391.9M $433.9M $455.8M $503.7M $551.7M
Operating Income $249.7M $228.6M $197M $298.4M $332.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $250.5M $235.9M $221.8M $327M $389.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $30.5M $24.3M $19.4M $51.1M $56.3M
Net Income to Company $220M $211.6M $202.3M $276M $332.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $220M $211.6M $202.3M $276M $332.8M
 
Basic EPS (Cont. Ops) $1.15 $1.10 $1.06 $1.44 $1.73
Diluted EPS (Cont. Ops) $1.14 $1.09 $1.05 $1.43 $1.72
Weighted Average Basic Share $191.9M $192.9M $191.5M $191.9M $192.5M
Weighted Average Diluted Share $192.8M $193.6M $191.9M $192.7M $193.7M
 
EBITDA $286.5M $269.8M $240.4M $343.2M $379.1M
EBIT $249.7M $228.6M $197M $298.4M $332.8M
 
Revenue (Reported) $1.1B $1.2B $1.1B $1.4B $1.5B
Operating Income (Reported) $249.7M $228.6M $197M $298.4M $332.8M
Operating Income (Adjusted) $249.7M $228.6M $197M $298.4M $332.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.5B $1.5B $1.3B $1.7B $2.1B
Short Term Investments $387.6M $348M $173.3M $274.6M $421.3M
Accounts Receivable, Net $849.5M $843.4M $656.8M $815.2M $983.4M
Inventory $762.1M $1.2B $1.5B $1.3B $1.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $191.6M $328.7M $315.9M $318.6M $354M
Total Current Assets $3.7B $4.3B $4B $4.5B $5.3B
 
Property Plant And Equipment $950.2M $1.2B $1.3B $1.4B $1.4B
Long-Term Investments $1.1B $1.3B $1.2B $1.1B $1.2B
Goodwill $584.2M $575.1M $568M $608.5M $603.9M
Other Intangibles $244.4M $216M $178.5M $181.1M $154.2M
Other Long-Term Assets $190.2M $103.4M $85.3M $91.1M $107M
Total Assets $7B $7.9B $7.7B $8.6B $9.6B
 
Accounts Payable $258.9M $370M $212.4M $253.8M $359.4M
Accrued Expenses $334.3M $393M $346.1M $400.2M $387.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.2B $1.4B $1.2B $1.3B $1.5B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $1.7B $1.5B $1.6B $1.8B
 
Common Stock $18M $18M $18M $19.6M $19.5M
Other Common Equity Adj $183.4M -$5.6M -$88.6M -$54.1M -$30.4M
Common Equity $5.5B $6.1B $6.2B $7B $7.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5.5B $6.1B $6.2B $7B $7.8B
 
Total Liabilities and Equity $7B $7.9B $7.7B $8.6B $9.6B
Cash and Short Terms $1.8B $1.8B $1.5B $2B $2.5B
Total Debt -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.6B $1.4B $1.4B $1.9B $2.2B
Short Term Investments $342.7M $375.2M $188.9M $274.6M $499M
Accounts Receivable, Net $558.2M $599.7M $610.7M $694.7M $787.1M
Inventory $837.9M $1.3B $1.5B $1.3B $1.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $201.5M $335.2M $309.3M $305.7M $380.5M
Total Current Assets $3.6B $4.1B $4B $4.5B $5.4B
 
Property Plant And Equipment $954.3M $1.2B $1.3B $1.3B $1.4B
Long-Term Investments $1.2B $1.2B $1.2B $1.1B $1.2B
Goodwill -- $573M $571.5M $601.6M $617M
Other Intangibles -- $209.3M $172.7M $176.6M $150M
Other Long-Term Assets $189.1M $93.4M $89.6M $88.1M $107.5M
Total Assets $7B $7.7B $7.7B $8.6B $9.8B
 
Accounts Payable $250.8M $299M $208.8M $243.1M $344.8M
Accrued Expenses $265.6M $318.6M $289.3M $324.3M $342.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $933.1M $1.2B $1B $1.1B $1.3B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1.5B $1.3B $1.4B $1.6B
 
Common Stock $18M $18M $18M $19.5M $19.5M
Other Common Equity Adj $140.3M $10.9M -$77.5M -$122.1M -$17.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5.7B $6.2B $6.4B $7.2B $8.2B
 
Total Liabilities and Equity $7B $7.7B $7.7B $8.6B $9.8B
Cash and Short Terms $1.9B $1.8B $1.6B $2.2B $2.7B
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $992.3M $1.1B $973.6M $1.3B $1.4B
Depreciation & Amoritzation $126.7M $154.8M $163.9M $177.6M $179.7M
Stock-Based Compensation $80.9M $92.5M $76.8M $101.4M $137.2M
Change in Accounts Receivable -$108.9M -$19.1M $167.3M -$129.1M -$196.3M
Change in Inventories $28.7M -$476.5M -$363.3M $244.5M -$178.8M
Cash From Operations $1.1B $1B $788.3M $1.4B $1.4B
 
Capital Expenditures $187.5M $309.6M $244.3M $193.5M $193.6M
Cash Acquisitions -$148.6M -$20.2M -$13.5M -$150.9M -$16.4M
Cash From Investing -$260.5M -$475.4M -$145.1M -$333M -$393.3M
 
Dividends Paid (Ex Special Dividend) -$450.6M -$491.5M -$679.1M -$558.8M -$572.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$201M -$99M -$62.3M
Other Financing Activities -- -- -- -- --
Cash From Financing -$461.8M -$486.7M -$840.6M -$636.5M -$626.9M
 
Beginning Cash (CF) $1B $1.5B $1.5B $1.3B $1.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $413M $50.3M -$197.5M $406.8M $412.3M
Ending Cash (CF) $1.5B $1.5B $1.3B $1.7B $2.1B
 
Levered Free Cash Flow $947.8M $702.8M $544M $1.2B $1.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $220M $211.6M $202.3M $276M $332.8M
Depreciation & Amoritzation $36.9M $41.2M $43.4M $44.8M $46.3M
Stock-Based Compensation $22.7M $24.7M $20.7M $30.7M $37.8M
Change in Accounts Receivable $281.5M $238.1M $46.9M $108.5M $213.1M
Change in Inventories -$87.5M -$134.8M $43.7M $16.5M -$102.2M
Cash From Operations $368.4M $185.6M $279.2M $435.3M $420.8M
 
Capital Expenditures $37.7M $60.3M $46.8M $33.2M $40.1M
Cash Acquisitions -$15.9M -$10.8M -- $5M -$2.1M
Cash From Investing -$104.1M -$135.9M -$7.9M -$36.9M -$132.6M
 
Dividends Paid (Ex Special Dividend) -$116.7M -$128.9M -$139.8M -$140.2M -$144.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$116.3M -$123.3M -$192.3M -$156.2M -$204.8M
 
Beginning Cash (CF) $1.5B $1.5B $1.3B $1.7B $2.1B
Foreign Exchange Rate Adjustment -$6.5M -$7M $3.4M -$13.9M $12.7M
Additions / Reductions $148M -$73.6M $79M $242.2M $83.4M
Ending Cash (CF) $1.6B $1.4B $1.4B $1.9B $2.2B
 
Levered Free Cash Flow $330.7M $125.4M $232.4M $402.1M $380.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.1B $1.1B $964.3M $1.4B $1.5B
Depreciation & Amoritzation $135.4M $159.1M $166.1M $179M $181.2M
Stock-Based Compensation $88M $94.5M $72.8M $111.4M $144.2M
Change in Accounts Receivable -$24.5M -$62.5M -$23.9M -$67.5M -$91.6M
Change in Inventories -$11.4M -$523.8M -$184.8M $217.3M -$297.6M
Cash From Operations $1.3B $829.7M $881.8M $1.5B $1.4B
 
Capital Expenditures $182.8M $332.2M $230.8M $179.9M $200.5M
Cash Acquisitions -$158.5M -$15.1M -$2.6M -$145.8M -$23.6M
Cash From Investing -$285.8M -$507.1M -$17.1M -$361.9M -$489.1M
 
Dividends Paid (Ex Special Dividend) -$458.7M -$503.7M -$690.1M -$559.1M -$576.7M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$457.9M -$493.8M -$909.6M -$600.4M -$675.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $534.1M -$171.2M -$44.9M $570M $253.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.1B $497.5M $651M $1.4B $1.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $220M $211.6M $202.3M $276M $332.8M
Depreciation & Amoritzation $36.9M $41.2M $43.4M $44.8M $46.3M
Stock-Based Compensation $22.7M $24.7M $20.7M $30.7M $37.8M
Change in Accounts Receivable $281.5M $238.1M $46.9M $108.5M $213.1M
Change in Inventories -$87.5M -$134.8M $43.7M $16.5M -$102.2M
Cash From Operations $368.4M $185.6M $279.2M $435.3M $420.8M
 
Capital Expenditures $37.7M $60.3M $46.8M $33.2M $40.1M
Cash Acquisitions -$15.9M -$10.8M -- $5M -$2.1M
Cash From Investing -$104.1M -$135.9M -$7.9M -$36.9M -$132.6M
 
Dividends Paid (Ex Special Dividend) -$116.7M -$128.9M -$139.8M -$140.2M -$144.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$116.3M -$123.3M -$192.3M -$156.2M -$204.8M
 
Beginning Cash (CF) $1.5B $1.5B $1.3B $1.7B $2.1B
Foreign Exchange Rate Adjustment -$6.5M -$7M $3.4M -$13.9M $12.7M
Additions / Reductions $148M -$73.6M $79M $242.2M $83.4M
Ending Cash (CF) $1.6B $1.4B $1.4B $1.9B $2.2B
 
Levered Free Cash Flow $330.7M $125.4M $232.4M $402.1M $380.7M

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

GET BETTER TRADE IDEAS

Popular

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 8

Regencell Bioscience Holdings [RGC] is up 10.54% over the past day.

Buy
92
TPB alert for May 8

Turning Point Brands [TPB] is down 6.67% over the past day.

Buy
74
LIVN alert for May 8

LivaNova PLC [LIVN] is up 1.33% over the past day.

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

Show me the best stock