Financhill
Sell
35

MRK Quote, Financials, Valuation and Earnings

Last price:
$94.53
Seasonality move :
3.5%
Day range:
$93.45 - $94.88
52-week range:
$81.04 - $134.63
Dividend yield:
3.3%
P/E ratio:
14.05x
P/S ratio:
3.74x
P/B ratio:
5.16x
Volume:
12.7M
Avg. volume:
18.3M
1-year change:
-21.53%
Market cap:
$238.9B
Revenue:
$64.2B
EPS (TTM):
$6.73
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $41.5B $48.7B $59.3B $60.1B $64.2B
Revenue Growth (YoY) 6.13% 17.31% 21.72% 1.4% 6.74%
 
Cost of Revenues $13.6B $13.6B $17.4B $16.1B $15.2B
Gross Profit $27.9B $35.1B $41.9B $44B $49B
Gross Profit Margin 67.2% 72.02% 70.63% 73.18% 76.32%
 
R&D Expenses $13.4B $12.2B $13.5B $30.5B $17.9B
Selling, General & Admin $9B $9.6B $10B $10.5B $10.8B
Other Inc / (Exp) $1.1B $1.5B -$1B -$284M $571M
Operating Expenses $22.4B $21.9B $23.6B $41B $28.8B
Operating Income $5.5B $13.2B $18.3B $3B $20.2B
 
Net Interest Expenses $772M $770M $805M $781M $856M
EBT. Incl. Unusual Items $5.9B $13.9B $16.4B $1.9B $19.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3B $1.5B $1.9B $1.5B $2.8B
Net Income to Company $4.5B $12.4B $14.5B $377M $17.1B
 
Minority Interest in Earnings $2.5B $691M -$7M -$12M -$16M
Net Income to Common Excl Extra Items $7.1B $13B $14.5B $365M $17.1B
 
Basic EPS (Cont. Ops) $2.79 $5.16 $5.73 $0.14 $6.76
Diluted EPS (Cont. Ops) $2.78 $5.14 $5.71 $0.14 $6.74
Weighted Average Basic Share $2.5B $2.5B $2.5B $2.5B $2.5B
Weighted Average Diluted Share $2.5B $2.5B $2.5B $2.5B $2.5B
 
EBITDA $10.2B $17.9B $21.3B $6.9B $25.7B
EBIT $6.7B $14.7B $17.4B $3B $21.2B
 
Revenue (Reported) $41.5B $48.7B $59.3B $60.1B $64.2B
Operating Income (Reported) $5.5B $13.2B $18.3B $3B $20.2B
Operating Income (Adjusted) $6.7B $14.7B $17.4B $3B $21.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $10.9B $13.5B $13.8B $14.6B $15.6B
Revenue Growth (YoY) 163.87% 23.5% 2.29% 5.79% 6.79%
 
Cost of Revenues $5B $3.9B $3.9B $3.9B $3.8B
Gross Profit $5.9B $9.6B $9.9B $10.7B $11.8B
Gross Profit Margin 54.07% 71.35% 71.94% 73.26% 75.5%
 
R&D Expenses $5.8B $3.1B $3.8B $9.6B $4.6B
Selling, General & Admin $2.6B $2.8B $2.7B $2.8B $2.9B
Other Inc / (Exp) $139M $360M $166M -$93M $4M
Operating Expenses $8.4B $5.9B $6.5B $12.4B $7.4B
Operating Income -$2.5B $3.7B $3.5B -$1.7B $4.3B
 
Net Interest Expenses $196M $200M $140M $240M $182M
EBT. Incl. Unusual Items -$2.5B $3.9B $3.5B -$2B $4.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $69M $85M $495M -$820M $426M
Net Income to Company -$2.6B $3.8B $3B -$1.2B $3.7B
 
Minority Interest in Earnings $520M -$66M -$1M -- -$1M
Net Income to Common Excl Extra Items -$2.1B $3.8B $3B -$1.2B $3.7B
 
Basic EPS (Cont. Ops) -$0.83 $1.49 $1.19 -$0.48 $1.48
Diluted EPS (Cont. Ops) -$0.83 $1.48 $1.18 -$0.48 $1.48
Weighted Average Basic Share $2.5B $2.5B $2.5B $2.5B $2.5B
Weighted Average Diluted Share $2.5B $2.5B $2.5B $2.5B $2.5B
 
EBITDA -$1.5B $5B $4.6B -$772M $5.7B
EBIT -$2.3B $4.1B $3.7B -$1.7B $4.5B
 
Revenue (Reported) $10.9B $13.5B $13.8B $14.6B $15.6B
Operating Income (Reported) -$2.5B $3.7B $3.5B -$1.7B $4.3B
Operating Income (Adjusted) -$2.3B $4.1B $3.7B -$1.7B $4.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $43.3B $48.7B $59.3B $60.1B $64.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $14.1B $13.6B $17.4B $16.1B $15.2B
Gross Profit $29.2B $35.1B $41.9B $44B $49B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $13.4B $12.2B $13.5B $30.5B $17.9B
Selling, General & Admin $9.3B $9.6B $10B $10.5B $10.8B
Other Inc / (Exp) $1.1B $1.5B -$1B -$282M $572M
Operating Expenses $22.8B $21.9B $23.6B $41B $28.8B
Operating Income $6.4B $13.2B $18.3B $3B $20.2B
 
Net Interest Expenses $772M $771M $805M $782M $856M
EBT. Incl. Unusual Items $6.7B $13.9B $16.4B $1.9B $19.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.5B $1.5B $1.9B $1.5B $2.8B
Net Income to Company $4.5B $12.4B $14.5B $377M $17.1B
 
Minority Interest in Earnings $1.8B $691M -$8M -$12M -$16M
Net Income to Common Excl Extra Items $7.1B $13B $14.5B $365M $17.1B
 
Basic EPS (Cont. Ops) $2.79 $5.17 $5.73 $0.15 $6.76
Diluted EPS (Cont. Ops) $2.77 $5.14 $5.71 $0.14 $6.73
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $11.1B $17.9B $21.3B $6.9B $25.7B
EBIT $7.6B $14.7B $17.4B $3B $21.2B
 
Revenue (Reported) $43.3B $48.7B $59.3B $60.1B $64.2B
Operating Income (Reported) $6.4B $13.2B $18.3B $3B $20.2B
Operating Income (Adjusted) $7.6B $14.7B $17.4B $3B $21.2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $48.7B $59.3B $60.1B $64.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13.6B $17.4B $16.1B $15.2B --
Gross Profit $35.1B $41.9B $44B $49B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $12.2B $13.5B $30.5B $17.9B --
Selling, General & Admin $9.6B $10B $10.5B $10.8B --
Other Inc / (Exp) $1.5B -$1B -$282M $572M --
Operating Expenses $21.9B $23.6B $41B $28.8B --
Operating Income $13.2B $18.3B $3B $20.2B --
 
Net Interest Expenses $771M $805M $782M $856M --
EBT. Incl. Unusual Items $13.9B $16.4B $1.9B $19.9B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.5B $1.9B $1.5B $2.8B --
Net Income to Company $12.4B $14.5B $377M $17.1B --
 
Minority Interest in Earnings $691M -$8M -$12M -$16M --
Net Income to Common Excl Extra Items $13B $14.5B $365M $17.1B --
 
Basic EPS (Cont. Ops) $5.17 $5.73 $0.15 $6.76 --
Diluted EPS (Cont. Ops) $5.14 $5.71 $0.14 $6.73 --
Weighted Average Basic Share $10.1B $10.1B $10.1B $10.1B --
Weighted Average Diluted Share $10.2B $10.2B $10.2B $10.2B --
 
EBITDA $17.9B $21.3B $6.9B $25.7B --
EBIT $14.7B $17.4B $3B $21.2B --
 
Revenue (Reported) $48.7B $59.3B $60.1B $64.2B --
Operating Income (Reported) $13.2B $18.3B $3B $20.2B --
Operating Income (Adjusted) $14.7B $17.4B $3B $21.2B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $8.1B $8.1B $12.7B $6.8B $13.2B
Short Term Investments -- -- $498M $252M $447M
Accounts Receivable, Net $6.8B $9.2B $9.5B $10.3B $10.3B
Inventory $5.6B $6B $5.9B $6.4B $6.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $4.7B $7B $7.2B $8.4B $8.7B
Total Current Assets $27.8B $30.3B $35.7B $32.2B $38.8B
 
Property Plant And Equipment $17B $19.3B $21.4B $23.1B $23.8B
Long-Term Investments $785M $370M $1B $252M $463M
Goodwill $18.9B $21.3B $21.2B $21.2B $21.7B
Other Intangibles $14.1B $22.9B $20.3B $18B $16.4B
Other Long-Term Assets $13.1B $11.6B $9.5B $12B $16B
Total Assets $91.6B $105.7B $109.2B $106.7B $117.1B
 
Accounts Payable $4.3B $4.6B $4.3B $3.9B $4.1B
Accrued Expenses $12.2B $13.9B $14.2B $15.8B $15.7B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.1B -- -- -- --
Total Current Liabilities $27.3B $23.9B $24.2B $25.7B $28.4B
 
Long-Term Debt $25.4B $30.7B $28.7B $33.7B $34.5B
Capital Leases -- -- -- -- --
Total Liabilities $66.2B $67.4B $63.1B $69B $70.7B
 
Common Stock $1.8B $1.8B $1.8B $1.8B $1.8B
Other Common Equity Adj -$6.6B -$4.4B -$4.8B -$5.2B -$4.9B
Common Equity $25.3B $38.2B $46B $37.6B $46.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $87M $73M $67M $54M $59M
Total Equity $25.4B $38.3B $46.1B $37.6B $46.4B
 
Total Liabilities and Equity $91.6B $105.7B $109.2B $106.7B $117.1B
Cash and Short Terms $8.1B $8.1B $13.2B $7.1B $13.7B
Total Debt $31.8B $33.1B $30.7B $35.1B $37.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $8.1B $8.1B $12.7B $6.8B $13.2B
Short Term Investments -- -- $498M $252M $447M
Accounts Receivable, Net $6.8B $9.2B $9.5B $10.3B $10.3B
Inventory $5.6B $6B $5.9B $6.4B $6.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $4.7B $7B $7.2B $8.4B $8.7B
Total Current Assets $27.8B $30.3B $35.7B $32.2B $38.8B
 
Property Plant And Equipment $17B $19.3B $21.4B $23.1B $23.8B
Long-Term Investments $785M $370M $1B $252M $463M
Goodwill $18.9B $21.3B $21.2B $21.2B $21.7B
Other Intangibles $14.1B $22.9B $20.3B $18B $16.4B
Other Long-Term Assets $13.1B $11.6B $9.5B $12B $16B
Total Assets $91.6B $105.7B $109.2B $106.7B $117.1B
 
Accounts Payable $4.3B $4.6B $4.3B $3.9B $4.1B
Accrued Expenses $12.2B $13.9B $14.2B $15.8B $15.7B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.1B -- -- -- --
Total Current Liabilities $27.3B $23.9B $24.2B $25.7B $28.4B
 
Long-Term Debt $25.4B $30.7B $28.7B $33.7B $34.5B
Capital Leases -- -- -- -- --
Total Liabilities $66.2B $67.4B $63.1B $69B $70.7B
 
Common Stock $1.8B $1.8B $1.8B $1.8B $1.8B
Other Common Equity Adj -$6.6B -$4.4B -$4.8B -$5.2B -$4.9B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $87M $73M $67M $54M $59M
Total Equity $25.4B $38.3B $46.1B $37.6B $46.4B
 
Total Liabilities and Equity $91.6B $105.7B $109.2B $106.7B $117.1B
Cash and Short Terms $8.1B $8.1B $13.2B $7.1B $13.7B
Total Debt $31.8B $33.1B $30.7B $35.1B $37.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $4.5B $12.4B $14.5B $377M $17.1B
Depreciation & Amoritzation $3.5B $3.2B $3.9B $3.9B $4.5B
Stock-Based Compensation $441M $479M $541M $645M $761M
Change in Accounts Receivable -$1B -$2B -$644M -$1.1B -$244M
Change in Inventories -$895M -$674M -$161M -$816M -$835M
Cash From Operations $10.3B $14.1B $19.1B $13B $21.5B
 
Capital Expenditures $4.4B $4.4B $4.4B $3.9B $3.4B
Cash Acquisitions -$6.6B -$12.9B -- -$12B -$4.1B
Cash From Investing -$9.4B -$16.6B -$5B -$14.1B -$7.7B
 
Dividends Paid (Ex Special Dividend) -$6.2B -$6.6B -$7B -$7.4B -$7.8B
Special Dividend Paid
Long-Term Debt Issued $4.4B $7.9B -- $5.9B $3.6B
Long-Term Debt Repaid -$2B -$2.3B -$2.3B -$1.8B -$1.3B
Repurchase of Common Stock -$1.3B -$840M -- -$1.3B -$1.3B
Other Financing Activities -$436M $8.7B -$240M -$328M -$372M
Cash From Financing -$2.8B $2.6B -$9.1B -$4.8B -$7B
 
Beginning Cash (CF) $9.9B $8.2B $8.2B $12.8B $6.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2B $147M $5B -$5.9B $6.7B
Ending Cash (CF) $8.2B $8.2B $12.8B $6.9B $13.3B
 
Levered Free Cash Flow $5.8B $9.7B $14.7B $9.1B $18.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$2.6B $3.8B $3B -$1.2B $3.7B
Depreciation & Amoritzation $883M $835M $892M $964M $1.2B
Stock-Based Compensation $112M $119M $145M $167M $187M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $4B $5B $4.4B $246M $3.5B
 
Capital Expenditures $1.4B $1.2B $1.1B $989M $937M
Cash Acquisitions -$3.2B -$11.3B $121M -- -$2M
Cash From Investing -$4.8B -$12B -$1.7B $53M -$1.4B
 
Dividends Paid (Ex Special Dividend) -$1.5B -$1.6B -$1.8B -$1.9B -$2B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$3M -$1.2B -$1M -$3M -$539M
Repurchase of Common Stock -- -$18M -- -$393M -$489M
Other Financing Activities $36M -$33M -$68M -$3M -$42M
Cash From Financing $1.4B $5.2B -$1.6B -$2.2B -$3B
 
Beginning Cash (CF) $7.4B $10B $11.3B $8.7B $14.7B
Foreign Exchange Rate Adjustment $164M -$68M $366M $186M -$367M
Additions / Reductions $600M -$1.8B $1.1B -$1.9B -$1B
Ending Cash (CF) $8.2B $8.2B $12.8B $6.9B $13.3B
 
Levered Free Cash Flow $2.6B $3.8B $3.3B -$743M $2.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $4.5B $12.4B $14.5B $377M $17.1B
Depreciation & Amoritzation $3.5B $3.2B $3.9B $3.9B $4.5B
Stock-Based Compensation $441M $479M $541M $645M $761M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $10.3B $14.1B $19.1B $13B $21.5B
 
Capital Expenditures $4.4B $4.4B $4.4B $3.9B $3.4B
Cash Acquisitions -$6.6B -$12.9B -- -$12B -$4.1B
Cash From Investing -$9.4B -$16.6B -$5B -$14.1B -$7.7B
 
Dividends Paid (Ex Special Dividend) -$6.2B -$6.6B -$7B -$7.4B -$7.8B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2B -$2.3B -$2.3B -$1.8B -$1.3B
Repurchase of Common Stock -$1.3B -- -- -$1.3B -$1.3B
Other Financing Activities -$436M $8.7B -$240M -$328M -$372M
Cash From Financing -$2.8B $2.6B -$9.1B -$4.8B -$7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2B $147M $5B -$5.9B $6.7B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $5.8B $9.7B $14.7B $9.1B $18.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $12.4B $14.5B $377M $17.1B --
Depreciation & Amoritzation $3.2B $3.9B $3.9B $4.5B --
Stock-Based Compensation $479M $541M $645M $761M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $14.1B $19.1B $13B $21.5B --
 
Capital Expenditures $4.4B $4.4B $3.9B $3.4B --
Cash Acquisitions -$12.9B -- -$12B -$4.1B --
Cash From Investing -$16.6B -$5B -$14.1B -$7.7B --
 
Dividends Paid (Ex Special Dividend) -$6.6B -$7B -$7.4B -$7.8B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $5.9B $3.6B --
Long-Term Debt Repaid -$2.3B -$2.3B -$1.8B -$1.3B --
Repurchase of Common Stock -$840M -- -$1.3B -$1.3B --
Other Financing Activities $8.7B -$240M -$328M -$372M --
Cash From Financing $2.6B -$9.1B -$4.8B -$7B --
 
Beginning Cash (CF) $33.7B $37.8B $36.9B $38.6B --
Foreign Exchange Rate Adjustment -$133M -$410M $23M -$293M --
Additions / Reductions $147M $5B -$5.9B $6.7B --
Ending Cash (CF) $33.7B $42.4B $31.1B $45.1B --
 
Levered Free Cash Flow $9.7B $14.7B $9.1B $18.1B --

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