XNYSLAD
Market cap9.19bUSD
Jan 07, Last price
344.83USD
1D
-0.05%
1Q
12.71%
Jan 2017
256.12%
Name
Lithia Motors Inc
Chart & Performance
Profile
Lithia Motors, Inc. operates as an automotive retailer in the United States. The company operates through three segments: Domestic, Import, and Luxury. It offers new and used vehicles; vehicle financing services; warranties, insurance contracts, and vehicle and theft protection services; and automotive repair and maintenance services, as well as sells vehicle body and parts under the Driveway and GreenCars brand names. As of February 18, 2022, the company operated through 278 stores. It also offers its products online through 300 websites. Lithia Motors, Inc. was founded in 1946 and is headquartered in Medford, Oregon.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 31,042,300 9.96% | 28,231,500 23.65% | |||||||
Cost of revenue | 29,110,000 | 26,189,200 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 1,932,300 | 2,042,300 | |||||||
NOPBT Margin | 6.22% | 7.23% | |||||||
Operating Taxes | 350,600 | 468,400 | |||||||
Tax Rate | 18.14% | 22.93% | |||||||
NOPAT | 1,581,700 | 1,573,900 | |||||||
Net income | 1,000,800 -20.00% | 1,251,000 18.01% | |||||||
Dividends | (52,800) | (45,200) | |||||||
Dividend yield | 0.58% | 0.78% | |||||||
Proceeds from repurchase of equity | (19,200) | (652,200) | |||||||
BB yield | 0.21% | 11.26% | |||||||
Debt | |||||||||
Debt current | 3,745,100 | 2,116,600 | |||||||
Long-term debt | 8,011,200 | 5,857,100 | |||||||
Deferred revenue | 264,100 | 226,700 | |||||||
Other long-term liabilities | 220,700 | 553,800 | |||||||
Net debt | 10,814,900 | 5,514,600 | |||||||
Cash flow | |||||||||
Cash from operating activities | (472,400) | (610,100) | |||||||
CAPEX | (230,200) | (303,100) | |||||||
Cash from investing activities | (1,270,300) | (1,329,800) | |||||||
Cash from financing activities | 2,409,800 | 2,035,900 | |||||||
FCF | (836,900) | (124,900) | |||||||
Balance | |||||||||
Cash | 941,400 | 246,700 | |||||||
Long term investments | 2,212,400 | ||||||||
Excess cash | 1,047,525 | ||||||||
Stockholders' equity | 6,203,000 | 5,174,300 | |||||||
Invested Capital | 18,096,100 | 12,611,175 | |||||||
ROIC | 10.30% | 14.11% | |||||||
ROCE | 10.48% | 14.65% | |||||||
EV | |||||||||
Common stock shares outstanding | 27,600 | 28,300 | |||||||
Price | 329.28 60.83% | 204.74 -31.05% | |||||||
Market cap | 9,088,128 56.85% | 5,794,142 -32.72% | |||||||
EV | 19,972,028 | 11,353,642 | |||||||
EBITDA | 2,196,900 | 2,270,400 | |||||||
EV/EBITDA | 9.09 | 5.00 | |||||||
Interest | 352,100 | 167,900 | |||||||
Interest/NOPBT | 18.22% | 8.22% |