Merck & Co., Inc. (MRK) Stock Analysis | Financial Data & Charts

Investment Radar

Seven-Dimensional Value Assessment Based on 2025 Q4 Financials

加载雷达图...

加载图表中...

📊 Valuation

Key valuation metrics

EV/EBITDA (TTM)

i

Enterprise Value, EBITDA and Ratio

EV/EBIT (TTM)

i

Enterprise Value, EBIT and Ratio

EV/Sales (TTM)

i

Enterprise Value, Revenue and Ratio

P/E Ratio (TTM)

i

Market Cap, Net Income and Ratio

P/B Ratio (Quarterly)

i

Market Cap, Book Value and Ratio

FCF Yield (TTM)

i

FCF, Enterprise Value and Yield

PR Profit Ratio (PPM)

i

PE Ratio, ROE and Profit Ratio (PR = PE / ROE)

📈 Growth

Revenue, earnings, and per-share growth metrics

Revenue (Quarterly)

i

Quarterly Revenue

Revenue/Share (Quarterly)

i

Revenue Per Share

Net Income (Quarterly)

i

Quarterly Net Income

EPS (Quarterly)

i

Earnings Per Share

Gross Profit/Share (Quarterly)

i

Gross Profit Per Share

OCF/Share (Quarterly)

i

Operating Cash Flow Per Share

FCF/Share (Quarterly)

i

Free Cash Flow Per Share

Operating Leverage (YoY)

i

Change in Operating Income / Change in Revenue

💰 Profitability

Profit margins and return on equity

Gross Margin (TTM)

i

Revenue, Gross Profit and Gross Margin

Operating Margin (TTM)

i

Revenue, Operating Income and Operating Margin

Net Profit Margin (TTM)

i

Revenue, Net Income and Net Profit Margin

ROE (TTM)

i

Equity, Net Income and Return on Equity

ROA (TTM)

i

Assets, Net Income and Return on Assets

ROTCE - Return on Tangible Common Equity (TTM)

i

Net Income, Tangible Common Equity and ROTCE

OCF Margin (TTM)

i

Revenue, Operating Cash Flow and OCF Margin

FCF Margin (TTM)

i

Revenue, Free Cash Flow and FCF Margin

💵 Cash Quality

Cash flow quality and conversion metrics

OCF/NI Ratio (TTM)

i

Operating Cash Flow, Net Income and Ratio

FCF/NI Ratio (TTM)

i

Free Cash Flow, Net Income and Ratio

OCF/Capex (TTM)

i

Operating Cash Flow, Capex and Coverage Ratio

OCF/SBC (TTM)

i

Operating Cash Flow, SBC and Coverage Ratio

🛡️ Leverage & Liquidity

Debt, liquidity, and financial health

Debt/Equity (quarterly)

i

Total Debt, Total Equity and Debt/Equity Ratio

EBITDA/Net Debt (TTM)

i

EBITDA, Net Debt and Coverage Ratio

Interest Coverage (TTM)

i

EBIT, Interest Expense and Coverage Ratio

Current Ratio (quarterly)

i

Current Assets, Current Liabilities and Current Ratio

Quick Ratio (quarterly)

i

Quick Assets, Current Liabilities and Quick Ratio

Altman Z-Score

i

Financial Distress Prediction Model

⚙️ Ops & Cap Efficiency

Asset utilization, working capital, ROIC, and capital efficiency

ROIC (TTM)

i

NOPAT, Invested Capital and Return on Invested Capital

ROCE - Return on Capital Employed (TTM)

i

EBIT, Capital Employed and Return on Capital Employed

Asset Turnover (TTM)

i

Revenue, Total Assets and Turnover Ratio

CapEx/Depreciation - Investment Intensity (TTM)

i

CapEx, Depreciation and Ratio (>1=Expansion, <1=Contraction)

R&D/Gross Profit - R&D Intensity (TTM)

i

R&D Expenses, Gross Profit and Ratio

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

i

SG&A Expenses, Revenue and Ratio

Cash Conversion Cycle (TTM)

i

DSO + DIO - DPO (in days)

DSO - Days Sales Outstanding (TTM)

i

Average Receivables and Days Sales Outstanding

DIO - Days Inventory Outstanding (TTM)

i

Average Inventory and Days Inventory Outstanding

DPO - Days Payables Outstanding (TTM)

i

Average Payables and Days Payables Outstanding

Goodwill/Assets (Quarterly)

i

Goodwill as % of Total Assets

🎁 Shareholder Returns

Dividends, share buybacks, dilution, and insider trading activity

Dividend Yield (TTM)

i

Dividend Per Share, Share Price and Dividend Yield

Buyback Yield (TTM)

i

Net Buyback and Buyback Yield

Buyback Yield (3 Years)

i

Net Buyback 3Y and Buyback Yield 3Y

Dilution Rate (1 Year)

i

Current Shares, 1Y Ago Shares and Dilution Rate

Dilution Rate (3 Years)

i

Current Shares, 3Y Ago Shares and Dilution Rate

SBC Offset Rate (TTM)

i

Buyback / Stock-Based Comp and SBC Ratio

Insider Activity Rate (TTM)

i

Insider Net Buying and Activity Rate

Profit Waterfall Analysis

加载图表中...

P

Profitability Margins

Gross Profit Margini

92.71%

Gross Profit = $15.20B

Revenue = $16.40B

Operating Profit Margini

53.27%

Operating Income = $8.74B

Revenue = $16.40B

EBITDA Margini

26.47%

EBITDA = $4.34B

Revenue = $16.40B

EBIT Margini

20.85%

EBIT = $3.42B

Revenue = $16.40B

Net Profit Margini

18.07%

Net Income = $2.96B

Revenue = $16.40B

Pretax Profit Margini

20.85%

EBT = $3.42B

Revenue = $16.40B

E

Operating Efficiency

Interest Coveragei

23.29x

EBIT (TTM) = $22.01B

Interest Expense (TTM) = $0.94B

16.7x

16.0x

18.1x

23.3x

SG&A / Revenuei

16.93%

SG&A = $2.78B

Revenue = $16.40B

R&D / Revenuei

22.51%

R&D = $3.69B

Revenue = $16.40B

R

Return Metrics (TTM)

ROAi

31.18%

Net Income = $18.25B

Avg Total Assets = $58.55B

ROEi

37.17%

Net Income = $18.25B

Avg Equity = $49.11B

ROICi

29.60%

NOPAT (TTM) = $23.21B

Avg Invested Capital = $78.43B

(NOPAT = Operating Income × (1 - Effective Tax Rate))

(Avg IC = (Current IC + Year-Ago IC) / 2)

Revenue Growthi

4.97%

Current Revenue = $16.40B

Previous Revenue = $15.62B

+6.8%

-1.6%

-1.9%

+3.7%

+5.0%

Operating Cash Flow/Sharei

$5.47

Operating CF = $13.62B

Diluted Shares = 2.49B

$8.45

$8.25

$7.38

$6.83

$5.47

Comprehensive Analysis

Income Statement Items	YoY Growth	Current Quarter Value	Trend
Revenue	+5.0%	$16.40B	↑
Gross Profit	+28.9%	$15.20B, 92.71%	↑
Operating Income	+100.9%	$8.74B, 53.27%	↑
EBITDA	-23.8%	$4.34B, 26.47%	↓
EBT	-18.0%	$3.42B, 20.85%	↓
Net Income	-20.8%	$2.96B, 18.07%	↓
Diluted EPS	-19.6%	1.19	↓

加载图表中...

L

Liquidity Metrics

Current Ratioi

1.54

Normal

Total Current Assets = $43.52B

Total Current Liabilities = $28.33B

Quick Ratioi

1.54

Healthy

Quick Assets = $43.52B

Total Current Liabilities = $28.33B

Cash Ratioi

0.51

Healthy

Cash & Equivalents = $14.56B

Total Current Liabilities = $28.33B

Cash Ratio = (Cash + Short-term Investments) / Current Liabilities

L

Leverage Metrics

Debt to Equityi

0.94

Normal

Total Debt = $49.34B

Total Equity = $52.61B

Liabilities to Assetsi

-56.0%

Healthy

Total Liabilities = $-51.91B

Total Assets = $92.73B

Equity Multiplieri

1.76

Healthy

Total Assets = $92.73B

Total Equity = $52.61B

E

Efficiency Metrics

Asset Turnoveri

1.11

Healthy

Revenue (TTM) = $65.01B

Avg Total Assets = $58.55B

Inventory Turnoveri

3.73

Attention

COGS (TTM) = $12.03B

Avg Inventory = $3.22B

Receivables Turnoveri

10.73

Healthy

Revenue (TTM) = $65.01B

Avg Receivables = $6.06B

S

Solvency Metrics

Interest Coveragei

23.29

Healthy

EBIT (TTM) = $22.01B

Interest Expense (TTM) = $0.94B

Net Debt to EBITDAiNet Debt/EBITDA

1.32

Normal

Net Debt = $34.77B

EBITDA (TTM) = $26.31B

Debt Service Coveragei

5.26

Healthy

Operating CF (TTM) = $13.62B

Debt Service = $2.59B

V

Value Metrics

Goodwill %iGoodwill/Assets

23.3%

Attention

Goodwill = $21.58B

Total Assets = $92.73B

Working Capital Ratioi

0.16

Normal

Working Capital = $15.19B

Total Assets = $92.73B

加载图表中...

Cash Flow Waterfall Chart

加载图表中...

Inflow

Outflow

Subtotal

Start/End

C

Cash Flow Metrics

Operating Cash Flow TTMi

$13.62B

Free Cash Flow TTMi

$10.54B

FCF = OCF - CapEx

OCF (TTM) = $13.62B

CapEx (TTM) = $-3.08B

FCF Yieldi

4.01%

Attention

FCF (TTM) = $10.54B

Market Cap = $262.94B

OCF/Sales Ratioi

20.94%

Healthy

OCF (TTM) = $13.62B

Revenue (TTM) = $65.01B

Q

Quality & Coverage Metrics

Income Qualityi

0.75x

Attention

OCF (TTM) = $13.62B

Net Income (TTM) = $18.25B

Cash Flow/Debti

0.28x

Normal

OCF (TTM) = $13.62B

Total Debt = $49.34B

Short Term Coveragei

0.48x

Normal

OCF (TTM) = $13.62B

Current Liabilities = $28.33B

Capex Coveragei

4.42x

Healthy

OCF (TTM) = $13.62B

CapEx (TTM) = $3.08B

E

Efficiency Metrics

⚡ Ratios calculated in USD to eliminate exchange rate impact

FCF/OCF Ratioi

77.39%

Normal

FCF (TTM) = $10.54B

OCF (TTM) = $13.62B

Capex/Revenuei

4.74%

Healthy

CapEx (TTM) = $3.08B

Revenue (TTM) = $65.01B

Net Debt/EBITDAi

1.32

Normal

Net Debt = $34.77B

EBITDA (TTM) = $26.31B

G

Growth Metrics

OCF Growthi

-100.00%

Attention

Current OCF (TTM) = $0.00B

Previous OCF = $3.45B

Owner Earningsi

$18.55B

Healthy

Net Income (TTM) = $18.25B

+ D&A (TTM) = $3.37B

- CapEx (TTM) = $-3.08B

加载图表中...

Loading...

Merck & Co., Inc.

Investment Radar

🔍 Business Model Analysis (DuPont Model)

Leading Indicators

Financial Metrics

📊 Valuation

EV/EBITDA (TTM)

EV/EBIT (TTM)

EV/Sales (TTM)

P/E Ratio (TTM)

P/B Ratio (Quarterly)

FCF Yield (TTM)

PR Profit Ratio (PPM)

📈 Growth

Revenue (Quarterly)

Revenue/Share (Quarterly)

Net Income (Quarterly)

EPS (Quarterly)

Gross Profit/Share (Quarterly)

OCF/Share (Quarterly)

FCF/Share (Quarterly)

Operating Leverage (YoY)

💰 Profitability

Gross Margin (TTM)

Operating Margin (TTM)

Net Profit Margin (TTM)

ROE (TTM)

ROA (TTM)

ROTCE - Return on Tangible Common Equity (TTM)

OCF Margin (TTM)

FCF Margin (TTM)

💵 Cash Quality

OCF/NI Ratio (TTM)

FCF/NI Ratio (TTM)

OCF/Capex (TTM)

OCF/SBC (TTM)

🛡️ Leverage & Liquidity

Debt/Equity (quarterly)

EBITDA/Net Debt (TTM)

Interest Coverage (TTM)

Current Ratio (quarterly)

Quick Ratio (quarterly)

Altman Z-Score

⚙️ Ops & Cap Efficiency

ROIC (TTM)

ROCE - Return on Capital Employed (TTM)

Asset Turnover (TTM)

CapEx/Depreciation - Investment Intensity (TTM)

R&D/Gross Profit - R&D Intensity (TTM)

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

Cash Conversion Cycle (TTM)

DSO - Days Sales Outstanding (TTM)

DIO - Days Inventory Outstanding (TTM)

DPO - Days Payables Outstanding (TTM)

Goodwill/Assets (Quarterly)

🎁 Shareholder Returns

Dividend Yield (TTM)

Buyback Yield (TTM)

Buyback Yield (3 Years)

Dilution Rate (1 Year)

Dilution Rate (3 Years)

SBC Offset Rate (TTM)

Insider Activity Rate (TTM)

Income Statement Analysis

Profit Waterfall Analysis

Balance Sheet Analysis

Cash Flow Statement Analysis

📊 Valuation

EV/EBITDA (TTM)

EV/EBIT (TTM)

EV/Sales (TTM)

P/E Ratio (TTM)

P/B Ratio (Quarterly)

FCF Yield (TTM)

PR Profit Ratio (PPM)

📈 Growth

Revenue (Quarterly)

Revenue/Share (Quarterly)

Net Income (Quarterly)