Loading...
XNYS
BX
Market cap96bUSD
Apr 04, Last price  
125.00USD
1D
-6.09%
1Q
-28.94%
Jan 2017
362.45%
IPO
285.33%
Name

Blackstone Inc

Chart & Performance

D1W1MN
P/E
34.61
P/S
7.26
EPS
3.61
Div Yield, %
2.07%
Shrs. gr., 5y
2.54%
Rev. gr., 5y
16.47%
Revenues
13.23b
+72.18%
5,639,278,0008,670,642,0006,184,553,000-1,244,705,0001,938,089,0003,223,144,0002,892,974,0003,784,684,0005,662,941,0006,526,378,0004,197,289,0004,389,138,0005,911,231,0005,796,257,0006,173,924,0005,233,168,00016,652,351,0007,132,632,0007,683,902,00013,229,968,000
Net income
2.78b
+99.62%
1,330,663,0002,266,206,0001,623,237,000-1,163,032,000-715,291,000-370,028,000-168,303,000218,598,0001,171,202,0001,584,589,000709,789,0001,039,235,0001,470,830,0001,541,788,0003,865,967,0002,261,506,00012,374,995,0002,988,909,0001,390,880,0002,776,508,000
CFO
3.48b
-14.18%
2,709,258,000-4,396,614,000-850,296,0001,890,435,000411,509,000-371,885,0001,099,613,000583,155,0003,547,941,0001,654,989,0002,397,043,000-541,286,000-2,448,740,00045,742,0001,963,107,0001,935,945,0003,985,988,0006,336,253,0004,056,906,0003,481,662,000
Dividend
Jul 29, 20240.82 USD/sh
Earnings
Apr 16, 2025

Profile

Blackstone/GSO Loan Financing Ltd is an internally managed investment fund. it invests in floating rate senior secured loans directly and indirectly through CLO Securities. Blackstone/GSO Loan Financing Ltd was founded in 2014 and is domiciled in Jersey, Channel Islands.
URL
https://www.blackstone.com/
IPO date
Jun 22, 2007
Employees
4,695
Domiciled in
US
Incorporated in
US

Valuation

Title
USD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
13,229,968
72.18%
7,683,902
7.73%
7,132,632
-57.17%
Cost of revenue
4,410,138
4,274,901
4,655,800
Unusual Expense (Income)
NOPBT
8,819,830
3,409,001
2,476,832
NOPBT Margin
66.67%
44.37%
34.73%
Operating Taxes
3,682,972
513,461
472,880
Tax Rate
41.76%
15.06%
19.09%
NOPAT
5,136,858
2,895,540
2,003,952
Net income
2,776,508
99.62%
1,390,880
-53.47%
2,988,909
-75.85%
Dividends
(4,424,183)
(4,268,447)
(6,518,785)
Dividend yield
3.35%
4.32%
11.86%
Proceeds from repurchase of equity
(661,065)
(418,024)
(465,956)
BB yield
0.50%
0.42%
0.85%
Debt
Debt current
163,003
232,103
Long-term debt
12,957,699
14,482,436
Deferred revenue
22,843,160
Other long-term liabilities
(12,130,879)
(36,025,366)
Net debt
(1,972,140)
(16,468,873)
(17,090,715)
Cash flow
Cash from operating activities
3,481,662
4,056,906
6,336,253
CAPEX
(61,409)
(224,231)
(235,497)
Cash from investing activities
(61,409)
(229,651)
(235,497)
Cash from financing activities
(4,501,561)
(5,053,895)
(3,794,455)
FCF
9,760,939
1,269,215
2,991,321
Balance
Cash
1,972,140
3,272,063
4,252,003
Long term investments
26,317,512
27,553,251
Excess cash
1,310,642
29,205,380
31,448,622
Stockholders' equity
1,609,485
11,919,157
15,493,900
Invested Capital
42,159,233
28,531,376
25,225,064
ROIC
14.53%
10.77%
8.19%
ROCE
20.29%
8.43%
5.95%
EV
Common stock shares outstanding
766,647
755,420
740,942
Price
172.42
31.70%
130.92
76.47%
74.19
-42.66%
Market cap
132,185,191
33.66%
98,899,578
79.91%
54,970,517
-41.00%
EV
131,014,450
93,689,121
51,653,064
EBITDA
8,855,795
3,543,176
2,543,929
EV/EBITDA
14.79
26.44
20.30
Interest
443,688
431,868
317,225
Interest/NOPBT
5.03%
12.67%
12.81%