Financhill
Sell
50

GSK Quote, Financials, Valuation and Earnings

Last price:
$39.49
Seasonality move :
4.92%
Day range:
$39.05 - $39.61
52-week range:
$31.72 - $45.93
Dividend yield:
3.94%
P/E ratio:
24.94x
P/S ratio:
2.04x
P/B ratio:
4.69x
Volume:
4.9M
Avg. volume:
5.7M
1-year change:
-8.33%
Market cap:
$80.5B
Revenue:
$40.1B
EPS (TTM):
$1.58
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $31.3B $34B $36.3B $37.7B $40.1B
Revenue Growth (YoY) -27.48% 8.7% 6.88% 3.92% 6.26%
 
Cost of Revenues $10.2B $11.2B $11.8B $10.7B $11.6B
Gross Profit $21.1B $22.7B $24.5B $27.1B $28.5B
Gross Profit Margin 67.44% 66.95% 67.42% 71.76% 71.16%
 
R&D Expenses $6.2B $6.9B $6.8B $7.7B $8.2B
Selling, General & Admin $9.5B $9.7B $10.4B $11.7B $14.1B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $15.2B $16B $16.1B $17.9B $21.5B
Operating Income $5.9B $6.7B $8.3B $9.1B $7.1B
 
Net Interest Expenses $1.1B $1B $1B $914.6M $770.7M
EBT. Incl. Unusual Items $6.6B $5B $7B $7.5B $4.4B
Earnings of Discontinued Ops. $1.6B $2.2B $13.3B -- --
Income Tax Expense $86M $114.2M $875.5M $940.7M $672.2M
Net Income to Company $6.5B $4.8B $6.1B $6.6B $3.8B
 
Minority Interest in Earnings -$820.1M -$978.2M -$823.5M -$472.8M -$480.5M
Net Income to Common Excl Extra Items $7.4B $6B $18.5B $6.1B $3.3B
 
Basic EPS (Cont. Ops) $3.71 $3.02 $9.20 $3.03 $1.62
Diluted EPS (Cont. Ops) $3.66 $2.98 $9.07 $2.98 $1.59
Weighted Average Basic Share $2B $2B $2B $2B $2B
Weighted Average Diluted Share $2B $2B $2B $2.1B $2.1B
 
EBITDA $10.4B $8.9B $10.7B $11.3B $8.5B
EBIT $7.7B $6B $8B $8.4B $5.3B
 
Revenue (Reported) $31.3B $34B $36.3B $37.7B $40.1B
Operating Income (Reported) $5.9B $6.7B $8.3B $9.1B $7.1B
Operating Income (Adjusted) $7.7B $6B $8B $8.4B $5.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -$1.3B $9.5B $8.7B $10B $10.4B
Revenue Growth (YoY) -- -- -9.07% 15.3% 3.92%
 
Cost of Revenues -$796.9M $3.8B $2.6B $3B $3.3B
Gross Profit -$530.4M $5.8B $6B $7B $7.1B
Gross Profit Margin 39.96% 60.64% 69.66% 69.97% 68.47%
 
R&D Expenses $1.5B $1.9B $2.1B $2.5B $2.6B
Selling, General & Admin -$1.1B $3B $2.9B $3.3B $3.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.3B $4.4B $3.5B $5.5B $4.3B
Operating Income -$2.8B $1.4B $2.5B $1.5B $2.8B
 
Net Interest Expenses $314M $252.1M $314M $311.7M $249.7M
EBT. Incl. Unusual Items -$1.3B $408.5M $1.9B $470.7M $720.8M
Earnings of Discontinued Ops. -- $687.5M -$5.9M -- --
Income Tax Expense -$700.6M -$157.7M $1.2M -$23.6M $79.4M
Net Income to Company -$621.2M $568.4M $2.2B $387.5M $583.5M
 
Minority Interest in Earnings -$213.7M -- -$147M -$59.6M -$111.4M
Net Income to Common Excl Extra Items $893.3M $295.2M $1.8B $434.7M $530.1M
 
Basic EPS (Cont. Ops) $0.45 $0.51 $0.87 $0.21 $0.26
Diluted EPS (Cont. Ops) $0.44 $0.50 $0.86 $0.21 $0.26
Weighted Average Basic Share $2B $2B $2B $2B $2B
Weighted Average Diluted Share $2B $2B $2B $2.1B $2.1B
 
EBITDA $2.1B $1.1B $2.2B $1.4B $1.4B
EBIT -$1B $653.8M $2.2B $663.2M $905.2M
 
Revenue (Reported) -$1.3B $9.5B $8.7B $10B $10.4B
Operating Income (Reported) -$2.8B $1.4B $2.5B $1.5B $2.8B
Operating Income (Adjusted) -$1B $653.8M $2.2B $663.2M $905.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $31B $37.1B $36.2B $37.7B $40.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.1B $12.3B $11.9B $10.7B $11.6B
Gross Profit $20.9B $24.7B $24.4B $27.1B $28.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $6.1B $7B $6.7B $7.7B $8.2B
Selling, General & Admin $9.4B $11B $10.3B $11.7B $14.1B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $15.2B $17.3B $16B $18B $21.5B
Operating Income $5.7B $7.4B $8.4B $9.1B $7.1B
 
Net Interest Expenses $1.1B $1B $1B $913.6M $770.2M
EBT. Incl. Unusual Items $6.5B $5.6B $7B $7.5B $4.4B
Earnings of Discontinued Ops. -- $1.6B $12.7B -- --
Income Tax Expense $60M $256.2M $897.3M $940.2M $666.6M
Net Income to Company $6.5B $4.8B $6.1B $6.6B $3.8B
 
Minority Interest in Earnings -$819.7M -$457.7M -$853.6M -$471.1M -$481.1M
Net Income to Common Excl Extra Items $7.3B $5.6B $18B $6.1B $3.3B
 
Basic EPS (Cont. Ops) $3.68 $3.02 $8.82 $3.03 $1.60
Diluted EPS (Cont. Ops) $3.63 $2.99 $8.69 $2.99 $1.58
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $11.8B $9.6B $10.9B $11.3B $8.5B
EBIT $7.6B $6.7B $8.1B $8.4B $5.2B
 
Revenue (Reported) $31B $37.1B $36.2B $37.7B $40.1B
Operating Income (Reported) $5.7B $7.4B $8.4B $9.1B $7.1B
Operating Income (Adjusted) $7.6B $6.7B $8.1B $8.4B $5.2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $37.1B $36.2B $37.7B $40.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.3B $11.9B $10.7B $11.6B --
Gross Profit $24.7B $24.4B $27.1B $28.5B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $7B $6.7B $7.7B $8.2B --
Selling, General & Admin $11B $10.3B $11.7B $14.1B --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $17.3B $16B $18B $21.5B --
Operating Income $7.4B $8.4B $9.1B $7.1B --
 
Net Interest Expenses $1B $1B $913.6M $770.2M --
EBT. Incl. Unusual Items $5.6B $7B $7.5B $4.4B --
Earnings of Discontinued Ops. $1.6B $12.7B -- -- --
Income Tax Expense $256.2M $897.3M $940.2M $666.6M --
Net Income to Company $4.8B $6.1B $6.6B $3.8B --
 
Minority Interest in Earnings -$457.7M -$853.6M -$471.1M -$481.1M --
Net Income to Common Excl Extra Items $5.6B $18B $6.1B $3.3B --
 
Basic EPS (Cont. Ops) $3.02 $8.82 $3.03 $1.60 --
Diluted EPS (Cont. Ops) $2.99 $8.69 $2.99 $1.58 --
Weighted Average Basic Share $8B $8.6B $8.1B $8.2B --
Weighted Average Diluted Share $8.1B $8.7B $8.2B $8.3B --
 
EBITDA $9.6B $10.9B $11.3B $8.5B --
EBIT $6.7B $8.1B $8.4B $5.2B --
 
Revenue (Reported) $37.1B $36.2B $37.7B $40.1B --
Operating Income (Reported) $7.4B $8.4B $9.1B $7.1B --
Operating Income (Adjusted) $6.7B $8.1B $8.4B $5.2B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $8.3B $5.5B $4.3B $3.5B $4.6B
Short Term Investments $106.3M $82.3M $5B $2.9B $26.4M
Accounts Receivable, Net $7.6B $8.4B $6.6B $7.5B $7B
Inventory $8.2B $7.8B $6.2B $7B $7.1B
Prepaid Expenses $489.3M $425.1M $415.1M $452.2M $489.4M
Other Current Assets -- -- -- -- --
Total Current Assets $27.6B $25.2B $25.1B $23.8B $21.3B
 
Property Plant And Equipment $15B $14.4B $11.6B $12.7B $12.6B
Long-Term Investments -- -- -- -- --
Goodwill $14.4B $14.2B $8.5B $8.7B $8.8B
Other Intangibles $40.6B $40.6B $17.3B $18.8B $19.5B
Other Long-Term Assets -- -- -- -- $2.4B
Total Assets $109.6B $106.8B $72.8B $75.2B $74.6B
 
Accounts Payable $5.9B $6.1B $4.7B $4.7B $4.3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $313.5M $274M $202.1M $198.7M $210.8M
Other Current Liabilities $1B $1.3B $1.6B $1.3B $1.5B
Total Current Liabilities $30.2B $31.9B $27.6B $26.8B $27.2B
 
Long-Term Debt $30.7B $26.7B $19.6B $18B $17.2B
Capital Leases -- -- -- -- --
Total Liabilities $81.3B $78B $60.6B $58.9B $58.2B
 
Common Stock $1.8B $1.8B $1.6B $1.7B $1.7B
Other Common Equity Adj -- -- -- -- --
Common Equity $19.9B $20.3B $12.8B $17B $17.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $8.5B $8.5B -$607.5M -$703.2M -$734.1M
Total Equity $28.4B $28.8B $12.2B $16.3B $16.4B
 
Total Liabilities and Equity $109.6B $106.8B $72.8B $75.2B $74.6B
Cash and Short Terms $8.4B $5.6B $9.3B $6.4B $4.7B
Total Debt $35.5B $31.3B $24.2B $21.4B $19.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $8.3B $5.5B $4.3B $3.5B $4.6B
Short Term Investments $106.3M $82.3M $5B $2.9B $26.4M
Accounts Receivable, Net $7.6B $8.4B $6.6B $7.5B $7B
Inventory $8.2B $7.8B $6.2B $7B $7.1B
Prepaid Expenses $489.3M $425.1M $415.1M $452.2M $489.4M
Other Current Assets -- -- -- -- --
Total Current Assets $27.6B $25.2B $25.1B $23.8B $21.3B
 
Property Plant And Equipment $15B $14.4B $11.6B $12.7B $12.6B
Long-Term Investments -- -- -- -- --
Goodwill $14.4B $14.2B $8.5B $8.7B $8.8B
Other Intangibles $40.6B $40.6B $17.3B $18.8B $19.5B
Other Long-Term Assets -- -- -- -- $2.4B
Total Assets $109.6B $106.8B $72.8B $75.2B $74.6B
 
Accounts Payable $5.9B $6.1B $4.7B $4.7B $4.3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $313.5M $274M $202.1M $198.7M $210.8M
Other Current Liabilities $1B $1.3B $1.6B $1.3B $1.5B
Total Current Liabilities $30.2B $31.9B $27.6B $26.8B $27.2B
 
Long-Term Debt $30.7B $26.7B $19.6B $18B $17.2B
Capital Leases -- -- -- -- --
Total Liabilities $81.3B $78B $60.6B $58.9B $58.2B
 
Common Stock $1.8B $1.8B $1.6B $1.7B $1.7B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $8.5B $8.5B -$607.5M -$703.2M -$734.1M
Total Equity $28.4B $28.8B $12.2B $16.3B $16.4B
 
Total Liabilities and Equity $109.6B $106.8B $72.8B $75.2B $74.6B
Cash and Short Terms $8.4B $5.6B $9.3B $6.4B $4.7B
Total Debt $35.5B $31.3B $24.2B $21.4B $19.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $6.5B $4.8B $6.1B $6.6B $3.8B
Depreciation & Amoritzation $2.6B $2.9B $2.7B $2.9B $3.3B
Stock-Based Compensation $432.5M $471.9M $428.5M $382M $439.6M
Change in Accounts Receivable -$806M -$1.6B -$762.8M -$807.6M $434.5M
Change in Inventories $128.3M $70.2M -$333.1M -$527.6M -$375.7M
Cash From Operations $10.8B $10.9B $9.2B $8.4B $8.4B
 
Capital Expenditures $2.5B $3.7B $2.8B $2.9B $3.8B
Cash Acquisitions $3.7B $254.5M -$3.9B $362.1M $1.7B
Cash From Investing $2.8B -$2.4B -$10.9B -$2B -$1.6B
 
Dividends Paid (Ex Special Dividend) -$5.1B -$5.5B -$4.3B -$2.8B -$3.1B
Special Dividend Paid
Long-Term Debt Issued $4.2B $414.1M $2.5B $277.5M $1.7B
Long-Term Debt Repaid -$9.4B -$3.2B -$8.3B -$3.2B -$3.2B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$866.3M -$572.3M $13B $424.3M $176.4M
Cash From Financing -$13B -$10.4B $1B -$7B -$6B
 
Beginning Cash (CF) $6.2B $7.2B $4.7B $4.3B $3.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $603.2M -$1.9B -$676.1M -$582.3M $765.5M
Ending Cash (CF) $6.8B $5.3B $4.2B $3.6B $4.3B
 
Levered Free Cash Flow $8.3B $7.3B $6.4B $5.5B $4.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$621.2M $568.4M $2.2B $387.5M $583.5M
Depreciation & Amoritzation $3.1B $416.8M -$37.6M $738.6M $476.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $4.9B $5.2B $2.7B $3.9B $2.9B
 
Capital Expenditures $694.9M $746.1M $1B $940.1M $1.4B
Cash Acquisitions -$74.2M -$46.1M -$199.7M $1.2B -$156.6M
Cash From Investing -$86.2M -$492.3M -$1.2B $374.3M -$1.4B
 
Dividends Paid (Ex Special Dividend) -$1.2B -$1.3B -$982.6M -$669.9M -$739.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.2B $414.1M $1.6B -$1.8B $1.7B
Long-Term Debt Repaid -$1.9B -$2.4B -$2.3B -$1.7B -$1.4B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.2B -$1.5M $936.5M $192.6M -$59.2M
Cash From Financing -$2.7B -$3.8B -$1.5B -$4.4B -$986M
 
Beginning Cash (CF) $4.7B $4.4B $3.9B $3.8B $3.9B
Foreign Exchange Rate Adjustment -$28.1M -$10.9M $63.5M -$40.9M $10.4M
Additions / Reductions $2.1B $875.7M -$1.8M -$151.8M $465M
Ending Cash (CF) $6.8B $5.3B $4.2B $3.6B $4.3B
 
Levered Free Cash Flow $4.2B $4.4B $1.7B $3B $1.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $6.5B $4.8B $6.1B $6.6B $3.8B
Depreciation & Amoritzation $2.6B $2.9B $2.7B $2.9B $3.3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $10.8B $10.9B $9.2B $8.4B $8.4B
 
Capital Expenditures $2.5B $3.7B $2.8B $2.9B $3.8B
Cash Acquisitions $3.7B $254.5M -$3.9B $362.1M $1.7B
Cash From Investing $2.8B -$2.4B -$10.9B -$2B -$1.6B
 
Dividends Paid (Ex Special Dividend) -$5.1B -$5.5B -$4.3B -$2.8B -$3.1B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$9.4B -$3.2B -$8.3B -$3.2B -$3.2B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$866.3M -$572.3M $13B $424.3M $176.4M
Cash From Financing -$13B -$10.4B $1B -$7B -$6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $603.2M -$1.9B -$676.1M -$582.3M $765.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $8.3B $7.3B $6.4B $5.5B $4.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $4.8B $6.1B $6.6B $3.8B --
Depreciation & Amoritzation $2.9B $2.7B $2.9B $3.3B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $10.9B $9.2B $8.4B $8.4B --
 
Capital Expenditures $3.7B $2.8B $2.9B $3.8B --
Cash Acquisitions $254.5M -$3.9B $362.1M $1.7B --
Cash From Investing -$2.4B -$10.9B -$2B -$1.6B --
 
Dividends Paid (Ex Special Dividend) -$5.5B -$4.3B -$2.8B -$3.1B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $414.1M $2.5B $277.5M $1.7B --
Long-Term Debt Repaid -$3.2B -$8.3B -$3.2B -$3.2B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$572.3M $13B $424.3M $176.4M --
Cash From Financing -$10.4B $1B -$7B -$6B --
 
Beginning Cash (CF) $21.8B $32.8B $15.1B $14.5B --
Foreign Exchange Rate Adjustment -$39.9M $188.2M -$123.2M -$69M --
Additions / Reductions -$1.9B -$676.1M -$582.3M $765.5M --
Ending Cash (CF) $19.8B $31.9B $14.5B $15.2B --
 
Levered Free Cash Flow $7.3B $6.4B $5.5B $4.6B --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

3 Safest Stocks to Buy Now
3 Safest Stocks to Buy Now

With the S&P 500 now in correction and stocks selling…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock