
CoStar Group (CSGP) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
732.2M
Gross Profit
578.9M
79.06%
Operating Income
-42.8M
-5.85%
Net Income
-14.8M
-2.02%
EPS (Diluted)
$-0.04
Balance Sheet Metrics
Total Assets
10.4B
Total Liabilities
1.9B
Shareholders Equity
8.6B
Debt to Equity
0.22
Cash Flow Metrics
Operating Cash Flow
29.9M
Free Cash Flow
-26.0M
Revenue & Profitability Trend
CoStar Group Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 2.7B | 2.5B | 2.2B | 1.9B | 1.7B |
Cost of Goods Sold | 558.5M | 491.5M | 414.0M | 357.2M | 309.0M |
Gross Profit | 2.2B | 2.0B | 1.8B | 1.6B | 1.4B |
Gross Margin % | 79.6% | 80.0% | 81.0% | 81.6% | 81.4% |
Operating Expenses | |||||
Research & Development | 325.3M | 267.6M | 220.9M | 201.0M | 162.9M |
Selling, General & Administrative | 1.8B | 1.4B | 1.0B | 878.8M | 835.5M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 2.1B | 1.6B | 1.2B | 1.1B | 998.4M |
Operating Income | 4.7M | 282.3M | 451.0M | 432.3M | 289.2M |
Operating Margin % | 0.2% | 11.5% | 20.7% | 22.2% | 17.4% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | - | - | - | - | - |
Other Non-Operating Income | -7.1M | 5.4M | 3.4M | 3.3M | -827.0K |
Pre-tax Income | 210.1M | 501.3M | 486.5M | 404.0M | 271.0M |
Income Tax | 71.4M | 126.6M | 117.0M | 111.4M | 43.9M |
Effective Tax Rate % | 34.0% | 25.3% | 24.0% | 27.6% | 16.2% |
Net Income | 138.7M | 374.7M | 369.5M | 292.6M | 227.1M |
Net Margin % | 5.1% | 15.3% | 16.9% | 15.1% | 13.7% |
Key Metrics | |||||
EBITDA | 151.6M | 389.8M | 588.9M | 571.9M | 406.1M |
EPS (Basic) | $0.34 | $0.92 | $0.93 | $0.75 | $0.60 |
EPS (Diluted) | $0.34 | $0.92 | $0.93 | $0.74 | $0.59 |
Basic Shares Outstanding | 406300000 | 405300000 | 396284000 | 392210000 | 380730000 |
Diluted Shares Outstanding | 406300000 | 405300000 | 396284000 | 392210000 | 380730000 |
Income Statement Trend
CoStar Group Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 4.7B | 5.2B | 5.0B | 3.8B | 3.7B |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 187.9M | 190.0M | 153.9M | 124.8M | 103.9M |
Inventory | - | - | - | - | - |
Other Current Assets | 81.3M | 70.2M | 64.0M | 36.2M | 28.7M |
Total Current Assets | 5.0B | 5.5B | 5.2B | 4.0B | 3.9B |
Non-Current Assets | |||||
Property, Plant & Equipment | 103.0M | 79.8M | 80.4M | 100.7M | 108.7M |
Goodwill | 5.5B | 5.1B | 5.0B | 5.1B | 4.9B |
Intangible Assets | 433.2M | 313.7M | 329.3M | 474.4M | 451.4M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 227.9M | 191.7M | 170.8M | 140.0M | 129.1M |
Total Non-Current Assets | 4.3B | 3.4B | 3.2B | 3.3B | 3.0B |
Total Assets | 9.3B | 8.9B | 8.4B | 7.3B | 6.9B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 47.0M | 23.1M | 28.6M | 22.2M | 15.7M |
Short-term Debt | 32.0M | 40.0M | 36.0M | 26.3M | 32.6M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 552.3M | 455.8M | 372.7M | 338.7M | 330.8M |
Non-Current Liabilities | |||||
Long-term Debt | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B |
Deferred Tax Liabilities | 7.6M | 36.7M | 76.2M | 98.7M | 73.0M |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | 1.2B | 1.1B | 1.2B | 1.2B | 1.2B |
Total Liabilities | 1.7B | 1.6B | 1.5B | 1.5B | 1.5B |
Equity | |||||
Common Stock | 4.1M | 4.1M | 4.1M | 3.9M | 3.9M |
Retained Earnings | 2.3B | 2.2B | 1.8B | 1.5B | 1.2B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 7.6B | 7.3B | 6.9B | 5.7B | 5.4B |
Key Metrics | |||||
Total Debt | 1.2B | 1.1B | 1.1B | 1.1B | 1.1B |
Working Capital | 4.4B | 5.0B | 4.8B | 3.6B | 3.6B |
Balance Sheet Composition
CoStar Group Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 138.7M | 374.7M | 369.5M | 292.6M | 227.1M |
Depreciation & Amortization | 146.9M | 107.5M | 137.9M | 139.6M | 116.9M |
Stock-Based Compensation | 89.0M | 85.0M | 75.2M | 63.7M | 53.4M |
Working Capital Changes | -134.2M | -194.4M | -168.4M | -145.7M | -26.2M |
Operating Cash Flow | 341.2M | 460.0M | 497.6M | 467.8M | 448.6M |
Investing Activities | |||||
Capital Expenditures | -636.2M | -25.3M | -28.5M | -64.6M | -48.3M |
Acquisitions | -276.7M | -99.6M | -6.3M | -193.0M | -426.1M |
Investment Purchases | - | - | - | - | - |
Investment Sales | 0 | 3.8M | 900.0K | 0 | 10.3M |
Investing Cash Flow | -912.9M | -238.6M | -69.1M | -381.3M | -464.2M |
Financing Activities | |||||
Share Repurchases | - | - | - | -33.3M | -38.9M |
Dividends Paid | - | - | - | - | - |
Debt Issuance | - | - | 0 | 0 | 1.7B |
Debt Repayment | -5.1M | 0 | -2.2M | 0 | -745.0M |
Financing Cash Flow | -38.2M | -27.1M | 720.5M | -67.0M | 2.6B |
Free Cash Flow | -245.3M | 464.2M | 420.1M | 404.5M | 437.8M |
Net Change in Cash | -609.9M | 194.3M | 1.1B | 19.4M | 2.6B |
Cash Flow Trend
CoStar Group Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
344.85
Forward P/E
80.05
Price to Book
4.41
Price to Sales
13.03
PEG Ratio
-4.31
Profitability Ratios
Profit Margin
3.57%
Operating Margin
-3.48%
Return on Equity
1.30%
Return on Assets
-0.04%
Financial Health
Current Ratio
5.83
Debt to Equity
12.95
Beta
0.85
Per Share Data
EPS (TTM)
$0.26
Book Value per Share
$20.32
Revenue per Share
$7.10
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
csgp | 38.0B | 344.85 | 4.41 | 1.30% | 3.57% | 12.95 |
CBRE | 47.0B | 44.21 | 5.60 | 12.95% | 2.86% | 108.18 |
Ke Holdings Inc. ADR | 21.7B | 34.39 | 0.31 | 6.52% | 4.47% | 32.40 |
Jones Lang LaSalle | 11.3B | 21.45 | 1.65 | 8.06% | 2.23% | 52.84 |
FirstService | 9.2B | 64.01 | 7.28 | 12.30% | 2.61% | 90.42 |
Colliers | 8.3B | 73.00 | 5.97 | 9.24% | 2.17% | 91.51 |
Financial data is updated regularly. All figures are in the company's reporting currency.