Loading...
XNYSBX
Market cap131bUSD
Dec 20, Last price  
170.84USD
1D
1.14%
1Q
8.04%
Jan 2017
532.04%
IPO
426.63%
Name

Blackstone Inc

Chart & Performance

D1W1MN
XNYS:BX chart
P/E
94.33
P/S
17.08
EPS
1.81
Div Yield, %
3.25%
Shrs. gr., 5y
-8.95%
Rev. gr., 5y
5.80%
Revenues
7.68b
+7.73%
503,463,0005,639,278,0008,670,642,0006,184,553,000-1,244,705,0001,938,089,0003,223,144,0002,892,974,0003,784,684,0005,662,941,0006,526,378,0004,197,289,0004,389,138,0005,911,231,0005,796,257,0006,173,924,0005,233,168,00016,652,351,0007,132,632,0007,683,902,000
Net income
1.39b
-53.47%
1,523,314,0001,330,663,0002,266,206,0001,623,237,000-1,163,032,000-715,291,000-370,028,000-168,303,000218,598,0001,171,202,0001,584,589,000709,789,0001,039,235,0001,470,830,0001,541,788,0003,865,967,0002,261,506,00012,374,995,0002,988,909,0001,390,880,000
CFO
4.06b
-35.97%
02,709,258,000-4,396,614,000-850,296,0001,890,435,000411,509,000-371,885,0001,099,613,000583,155,0003,547,941,0001,654,989,0002,397,043,000-541,286,000-2,448,740,00045,742,0001,963,107,0001,935,945,0003,985,988,0006,336,253,0004,056,906,000
Dividend
Jul 29, 20240.82 USD/sh
Earnings
Jan 23, 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
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
7,683,902
7.73%
7,132,632
-57.17%
16,652,351
218.21%
Cost of revenue
4,274,901
4,655,800
9,278,349
Unusual Expense (Income)
NOPBT
3,409,001
2,476,832
7,374,002
NOPBT Margin
44.37%
34.73%
44.28%
Operating Taxes
513,461
472,880
1,184,401
Tax Rate
15.06%
19.09%
16.06%
NOPAT
2,895,540
2,003,952
6,189,601
Net income
1,390,880
-53.47%
2,988,909
-75.85%
12,374,995
447.20%
Dividends
(4,268,447)
(6,518,785)
(4,602,574)
Dividend yield
4.32%
11.86%
4.94%
Proceeds from repurchase of equity
(418,024)
(465,956)
(3,495,314)
BB yield
0.42%
0.85%
3.75%
Debt
Debt current
163,003
232,103
178,080
Long-term debt
12,957,699
14,482,436
9,502,109
Deferred revenue
22,843,160
19,490,362
Other long-term liabilities
(12,130,879)
(36,025,366)
(20,278,295)
Net debt
(16,468,873)
(17,090,715)
(21,249,993)
Cash flow
Cash from operating activities
4,056,906
6,336,253
3,985,988
CAPEX
(224,231)
(235,497)
(64,316)
Cash from investing activities
(229,651)
(235,497)
(64,316)
Cash from financing activities
(5,053,895)
(3,794,455)
(3,776,590)
FCF
1,269,215
2,991,321
4,919,682
Balance
Cash
3,272,063
4,252,003
2,119,738
Long term investments
26,317,512
27,553,251
28,810,444
Excess cash
29,205,380
31,448,622
30,097,564
Stockholders' equity
11,919,157
15,493,900
15,930,945
Invested Capital
28,531,376
25,225,064
23,718,441
ROIC
10.77%
8.19%
30.46%
ROCE
8.43%
5.95%
18.24%
EV
Common stock shares outstanding
755,420
740,942
720,125
Price
130.92
76.47%
74.19
-42.66%
129.39
99.65%
Market cap
98,899,578
79.91%
54,970,517
-41.00%
93,176,979
106.19%
EV
93,689,121
51,653,064
84,229,765
EBITDA
3,543,176
2,543,929
7,448,873
EV/EBITDA
26.44
20.30
11.31
Interest
431,868
317,225
198,268
Interest/NOPBT
12.67%
12.81%
2.69%