Blackstone Inc. (BX) Stock Analysis | Financial Data & Charts

加载图表中...

📊 Valuation

Key valuation metrics

EV/EBITDA (TTM)

Enterprise Value, EBITDA and Ratio

EV/EBIT (TTM)

Enterprise Value, EBIT and Ratio

P/E Ratio (TTM)

Market Cap, Net Income and Ratio

P/B Ratio (Quarterly)

Market Cap, Book Value and Ratio

P/TBV - Price to Tangible Book Value (Quarterly)

Market Cap, Tangible Book Value and Ratio

Price / OCF (TTM)

Market Cap, Operating Cash Flow and Ratio

📈 Growth

Revenue, earnings, and per-share growth metrics

Revenue (Quarterly)

Quarterly Revenue

Net Income (Quarterly)

Quarterly Net Income

EPS (Quarterly)

Earnings Per Share

FCF/Share (Quarterly)

Free Cash Flow Per Share

BVPS Growth YoY

(BVPS_current / BVPS_1y_ago) - 1

TBVPS Growth YoY

(TBVPS_current / TBVPS_1y_ago) - 1

💰 Profitability

Profit margins and return on equity

Operating Margin (TTM)

Revenue, Operating Income and Operating Margin

Net Profit Margin (TTM)

Revenue, Net Income and Net Profit Margin

ROE (TTM)

Equity, Net Income and Return on Equity

ROA (TTM)

Assets, Net Income and Return on Assets

ROTCE - Return on Tangible Common Equity (TTM)

Net Income, Tangible Common Equity and ROTCE

💵 Cash Quality

Cash flow quality and conversion metrics

OCF/NI Ratio (TTM)

Operating Cash Flow, Net Income and Ratio

OCF-to-Debt - Operating Cash Flow to Debt Ratio (TTM)

Operating Cash Flow, Total Debt and Ratio

OCF-to-Assets - Operating Cash Flow to Assets Ratio (TTM)

Operating Cash Flow, Total Assets and Ratio

🛡️ Leverage & Liquidity

Debt, liquidity, and financial health

Debt/Equity (quarterly)

Total Debt, Total Equity and Debt/Equity Ratio

Altman Z-Score

Financial Distress Prediction Model

Debt-to-Assets Ratio (MRQ)

Total Debt, Total Assets and Debt-to-Assets Ratio

Liquidity-to-Assets Ratio (MRQ)

Current Assets, Total Assets and Liquidity-to-Assets Ratio

⚙️ Ops & Cap Efficiency

Asset utilization, working capital, ROIC, and capital efficiency

ROIC (TTM)

NOPAT, Invested Capital and Return on Invested Capital

Asset Turnover (TTM)

Revenue, Total Assets and Turnover Ratio

SG&A/Revenue - SG&A Efficiency (TTM)

SG&A Expenses, Revenue and Ratio

Operating Expense Ratio (TTM)

Operating Expenses, Revenue and Ratio

Cost-to-Income Ratio (TTM)

Operating Expenses, Operating Income and Ratio

Revenue per Employee (Quarterly)

Revenue and Revenue per Employee

🎁 Shareholder Returns

Dividends, share buybacks, dilution, and insider trading activity

Dividend Yield (TTM)

Dividend Per Share, Share Price and Dividend Yield

Buyback Yield (TTM)

Net Buyback and Buyback Yield

TSR - Total Shareholder Return (1Y)

(Price_end + Dividends_TTM) / Price_start - 1

Dividend Growth CAGR (3Y)

(Dividend_end / Dividend_start)^(1/3) - 1

Profit Waterfall Analysis

加载图表中...

Profitability Margins

Operating Income Margini

54.20%

Operating Income = $2.36B

Revenue = $4.36B

Pre-tax Profit Margini

54.05%

Income Before Tax = $2.36B

Revenue = $4.36B

Net Profit Margini

23.28%

Net Income = $1.02B

Revenue = $4.36B

Tax Metrics

Effective Tax Ratei

16.21%

Income Tax Expense = $0.38B

Income Before Tax = $2.36B

Cash Tax Rate (TTM)i

0.00%

Income Taxes Paid = $0.00B

Income Before Tax = $7.17B

Financial Sector PPNR Metrics

PPNRi

$3.78B

PPNR = Net Interest Income + Non-Interest Income - Non-Interest Expense

net interest income: $-0.02B | non interest income: $4.25B | non interest expense: $0.45B

PPNR Margini

86.79%

PPNR = $3.78B

Revenue = $4.36B

PPNR / Avg Assetsi

8.30%

PPNR ROA = PPNR / Avg Total Assets

ppnr: $3.78B | avg total assets: $45.59B

Cost Efficiency Metrics

Efficiency Ratioi

10.27%

Non-Interest Expense = $0.45B

Revenue = $4.36B

Cost-to-Incomei

10.27%

Operating Expenses = $0.45B

Revenue = $4.36B

Cost-to-Assetsi

0.98%

Operating Expenses = $0.45B

Avg Total Assets = $45.59B

Operating Leverage Metrics

Operating JAWSi

115.49%

Revenue Growth = 54.72%

Expense Growth = -60.77%

Operating Margin Expansioni

-1.20pp

Current Operating Margin = 54.20%

Prior Operating Margin = 55.40%

Earnings Quality Metrics

Earnings Qualityi

1.57x

Operating Cash Flow = $1.60B

Net Income = $1.02B

Accruals / Avg Assetsi

-1.28%

Accruals / Avg Assets = (Net Income - OCF) / Avg Total Assets

net income: $1.02B | operating cash flow: $1.60B | avg total assets: $45.59B

Volatility Metrics

PPNR Volatilityi

0.40x

Core Revenue Volatilityi

0.18x

Employee Productivity Metrics

Revenue per Employeei

N/A

Revenue per Employee = Revenue (TTM) / Employee Count

revenue TTM: $13.83B | employee count: N/A

OpEx per Employeei

N/A

OpEx per Employee = Operating Expenses (TTM) / Employee Count

operating expenses TTM: $4.72B | employee count: N/A

加载图表中...

Capital Adequacy

Tangible Common Equity (TCE)i

$6.64B

Tangible Assets (TA)i

$45.69B

TCE / TA Ratioi

14.54%

✅ Healthy

TCE = $6.64B

TA = $45.69B

Leverage

Equity / Assets (E/A)i

18.16%

Total Equity = $8.67B

Total Assets = $47.71B

Assets / Equity (A/E)i

5.51x

Total Assets = $47.71B

Total Equity = $8.67B

Capital Quality

AOCI / TCEi

-0.09%

✅ Healthy

AOCI = $-0.01B

TCE = $6.64B

(Goodwill + Intangibles) / Equityi

23.33%

✅ Healthy

GW+Intangibles = $2.02B

Total Equity = $8.67B

Liquidity

Liquidity Buffer (HQLA proxy)i

5.98%

🔴 Risk

Cash+ST Inv = $2.85B

Total Assets = $47.71B

Funding Structure

Wholesale Funding Ratio (Core)i

51.52%

🔴 Risk

ST+LT Debt = $13.31B

Total Liabilities = $25.83B

Securities / Assetsi

0.00%

✅ Healthy

ST+LT Inv = $0.00B

Total Assets = $47.71B

Risk-Adjusted

Risk-Adjusted TCE (ATCE)i

$6.64B

ATCE / TAi

14.53%

TCE ATCE = $6.64B

TA = $45.69B

ATCE Scissor Spreadi

1 bps

✅ Healthy

TCE/TA = 1454.00%

ATCE/TA = 1453.00%

加载图表中...

Cash Flow Waterfall Chart

加载图表中...

Inflow

Outflow

Subtotal

Start/End

Cash Generation Capability

Earnings Cash Contenti

1.39x

TTM Operating Cash Flow = $3.76B

TTM Net Income = $2.71B

Cash Flow ROA (CFROA)i

8.31%

TTM Operating Cash Flow = $3.76B

Average Total Assets = $45.23B

Liquidity / Solvency

Cash Flow Adequacyi

0.60x

TTM Operating Cash Flow = $3.76B

CapEx + 债务偿还 + 分红 CapEx + Debt Repayment + Dividends = $6.27B

OCF / Short-Term Debti

N/A

TTM Operating Cash Flow = $3.76B

Short-Term Debt = $0.00B

Sustainability / Stability

OCF Growth Rate (YoY)i

30.76%

Current Quarter OCF = $1.60B

Same Quarter Last Year OCF = $1.22B

OCF Volatility (CV)i

0.43x

加载图表中...

📊 Valuation

Key valuation metrics

EV/EBITDA (TTM)

Enterprise Value, EBITDA and Ratio

EV/EBIT (TTM)

Enterprise Value, EBIT and Ratio

P/E Ratio (TTM)

Market Cap, Net Income and Ratio

P/B Ratio (Quarterly)

Market Cap, Book Value and Ratio

P/TBV - Price to Tangible Book Value (Quarterly)

Market Cap, Tangible Book Value and Ratio

Price / OCF (TTM)

Market Cap, Operating Cash Flow and Ratio

📈 Growth

Revenue, earnings, and per-share growth metrics

Revenue (Quarterly)

Quarterly Revenue

Net Income (Quarterly)

Quarterly Net Income

EPS (Quarterly)

Earnings Per Share

FCF/Share (Quarterly)

Free Cash Flow Per Share

BVPS Growth YoY

(BVPS_current / BVPS_1y_ago) - 1

TBVPS Growth YoY

(TBVPS_current / TBVPS_1y_ago) - 1

💰 Profitability

Profit margins and return on equity

Operating Margin (TTM)

Revenue, Operating Income and Operating Margin

Net Profit Margin (TTM)

Revenue, Net Income and Net Profit Margin

ROE (TTM)

Equity, Net Income and Return on Equity

ROA (TTM)

Assets, Net Income and Return on Assets

ROTCE - Return on Tangible Common Equity (TTM)

Net Income, Tangible Common Equity and ROTCE

💵 Cash Quality

Cash flow quality and conversion metrics

OCF/NI Ratio (TTM)

Operating Cash Flow, Net Income and Ratio

OCF-to-Debt - Operating Cash Flow to Debt Ratio (TTM)

Operating Cash Flow, Total Debt and Ratio

OCF-to-Assets - Operating Cash Flow to Assets Ratio (TTM)

Operating Cash Flow, Total Assets and Ratio

🛡️ Leverage & Liquidity

Debt, liquidity, and financial health

Debt/Equity (quarterly)

Total Debt, Total Equity and Debt/Equity Ratio

Altman Z-Score

Financial Distress Prediction Model

Debt-to-Assets Ratio (MRQ)

Total Debt, Total Assets and Debt-to-Assets Ratio

Liquidity-to-Assets Ratio (MRQ)

Current Assets, Total Assets and Liquidity-to-Assets Ratio

⚙️ Ops & Cap Efficiency

Asset utilization, working capital, ROIC, and capital efficiency

ROIC (TTM)

NOPAT, Invested Capital and Return on Invested Capital

Asset Turnover (TTM)

Revenue, Total Assets and Turnover Ratio

SG&A/Revenue - SG&A Efficiency (TTM)

SG&A Expenses, Revenue and Ratio

Operating Expense Ratio (TTM)

Operating Expenses, Revenue and Ratio

Cost-to-Income Ratio (TTM)

Operating Expenses, Operating Income and Ratio

Revenue per Employee (Quarterly)

Revenue and Revenue per Employee

🎁 Shareholder Returns

Dividends, share buybacks, dilution, and insider trading activity

Dividend Yield (TTM)

Dividend Per Share, Share Price and Dividend Yield

Buyback Yield (TTM)

Net Buyback and Buyback Yield

TSR - Total Shareholder Return (1Y)

(Price_end + Dividends_TTM) / Price_start - 1

Dividend Growth CAGR (3Y)

(Dividend_end / Dividend_start)^(1/3) - 1

Profitability Margins

Operating Income Margini

54.20%

Operating Income = $2.36B

Revenue = $4.36B

Pre-tax Profit Margini

54.05%

Income Before Tax = $2.36B

Revenue = $4.36B

Net Profit Margini

23.28%

Net Income = $1.02B

Revenue = $4.36B

Tax Metrics

Effective Tax Ratei

16.21%

Income Tax Expense = $0.38B

Income Before Tax = $2.36B

Cash Tax Rate (TTM)i

0.00%

Income Taxes Paid = $0.00B

Income Before Tax = $7.17B

Financial Sector PPNR Metrics

PPNRi

$3.78B

PPNR = Net Interest Income + Non-Interest Income - Non-Interest Expense

net interest income: $-0.02B | non interest income: $4.25B | non interest expense: $0.45B

PPNR Margini

86.79%

PPNR = $3.78B

Revenue = $4.36B

PPNR / Avg Assetsi

8.30%

PPNR ROA = PPNR / Avg Total Assets

ppnr: $3.78B | avg total assets: $45.59B

Cost Efficiency Metrics

Efficiency Ratioi

10.27%

Non-Interest Expense = $0.45B

Revenue = $4.36B

Cost-to-Incomei

10.27%

Operating Expenses = $0.45B

Revenue = $4.36B

Cost-to-Assetsi

0.98%

Operating Expenses = $0.45B

Avg Total Assets = $45.59B

Operating Leverage Metrics

Operating JAWSi

115.49%

Revenue Growth = 54.72%

Expense Growth = -60.77%

Operating Margin Expansioni

-1.20pp

Current Operating Margin = 54.20%

Prior Operating Margin = 55.40%

Earnings Quality Metrics

Earnings Qualityi

1.57x

Operating Cash Flow = $1.60B

Net Income = $1.02B

Accruals / Avg Assetsi

-1.28%

Accruals / Avg Assets = (Net Income - OCF) / Avg Total Assets

net income: $1.02B | operating cash flow: $1.60B | avg total assets: $45.59B

Volatility Metrics

PPNR Volatilityi

0.40x

Core Revenue Volatilityi

0.18x

Employee Productivity Metrics

Revenue per Employeei

N/A

Revenue per Employee = Revenue (TTM) / Employee Count

revenue TTM: $13.83B | employee count: N/A

OpEx per Employeei

N/A

OpEx per Employee = Operating Expenses (TTM) / Employee Count

operating expenses TTM: $4.72B | employee count: N/A

Capital Adequacy

Tangible Common Equity (TCE)i

$6.64B

Tangible Assets (TA)i

$45.69B

TCE / TA Ratioi

14.54%

✅ Healthy

TCE = $6.64B

TA = $45.69B

Leverage

Equity / Assets (E/A)i

18.16%

Total Equity = $8.67B

Total Assets = $47.71B

Assets / Equity (A/E)i

5.51x

Total Assets = $47.71B

Total Equity = $8.67B

Capital Quality

AOCI / TCEi

-0.09%

✅ Healthy

AOCI = $-0.01B

TCE = $6.64B

(Goodwill + Intangibles) / Equityi

23.33%

✅ Healthy

GW+Intangibles = $2.02B

Total Equity = $8.67B

Liquidity

Liquidity Buffer (HQLA proxy)i

5.98%

🔴 Risk

Cash+ST Inv = $2.85B

Total Assets = $47.71B

Funding Structure

Wholesale Funding Ratio (Core)i

51.52%

🔴 Risk

ST+LT Debt = $13.31B

Total Liabilities = $25.83B

Securities / Assetsi

0.00%

✅ Healthy

ST+LT Inv = $0.00B

Total Assets = $47.71B

Risk-Adjusted

Risk-Adjusted TCE (ATCE)i

$6.64B

ATCE / TAi

14.53%

TCE ATCE = $6.64B

TA = $45.69B

ATCE Scissor Spreadi

1 bps

✅ Healthy

TCE/TA = 1454.00%

ATCE/TA = 1453.00%

Loading...

Blackstone Inc.

🔍 Business Model Analysis (DuPont Model)

Financial Metrics

📊 Valuation

EV/EBITDA (TTM)

EV/EBIT (TTM)

P/E Ratio (TTM)

P/B Ratio (Quarterly)

P/TBV - Price to Tangible Book Value (Quarterly)

Price / OCF (TTM)

📈 Growth

Revenue (Quarterly)

Net Income (Quarterly)

EPS (Quarterly)

FCF/Share (Quarterly)

BVPS Growth YoY

TBVPS Growth YoY

💰 Profitability

Operating Margin (TTM)

Net Profit Margin (TTM)

ROE (TTM)

ROA (TTM)

ROTCE - Return on Tangible Common Equity (TTM)

💵 Cash Quality

OCF/NI Ratio (TTM)

OCF-to-Debt - Operating Cash Flow to Debt Ratio (TTM)

OCF-to-Assets - Operating Cash Flow to Assets Ratio (TTM)

🛡️ Leverage & Liquidity

Debt/Equity (quarterly)

Altman Z-Score

Debt-to-Assets Ratio (MRQ)

Liquidity-to-Assets Ratio (MRQ)

⚙️ Ops & Cap Efficiency

ROIC (TTM)

Asset Turnover (TTM)

SG&A/Revenue - SG&A Efficiency (TTM)

Operating Expense Ratio (TTM)

Cost-to-Income Ratio (TTM)

Revenue per Employee (Quarterly)

🎁 Shareholder Returns

Dividend Yield (TTM)

Buyback Yield (TTM)

TSR - Total Shareholder Return (1Y)

Dividend Growth CAGR (3Y)

Income Statement Analysis

Profit Waterfall Analysis

Balance Sheet Analysis

Cash Flow Statement Analysis

📊 Valuation

EV/EBITDA (TTM)

EV/EBIT (TTM)

P/E Ratio (TTM)

P/B Ratio (Quarterly)

P/TBV - Price to Tangible Book Value (Quarterly)

Price / OCF (TTM)

📈 Growth

Revenue (Quarterly)

Net Income (Quarterly)

EPS (Quarterly)

FCF/Share (Quarterly)

BVPS Growth YoY

TBVPS Growth YoY

💰 Profitability

Operating Margin (TTM)

Net Profit Margin (TTM)

ROE (TTM)

ROA (TTM)

ROTCE - Return on Tangible Common Equity (TTM)

💵 Cash Quality

OCF/NI Ratio (TTM)

OCF-to-Debt - Operating Cash Flow to Debt Ratio (TTM)

OCF-to-Assets - Operating Cash Flow to Assets Ratio (TTM)

🛡️ Leverage & Liquidity

Debt/Equity (quarterly)

Altman Z-Score

Debt-to-Assets Ratio (MRQ)

Liquidity-to-Assets Ratio (MRQ)

⚙️ Ops & Cap Efficiency

ROIC (TTM)