Group 1 Automotive (GPI) | Financial Analysis & Statements
Group 1 Automotive Inc. Mid-cap Consumer Cyclical
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Dec 2025Income Metrics
Revenue
5.6B
Gross Profit
874.4M
15.67%
Operating Income
215.6M
3.86%
Net Income
43.6M
0.78%
EPS (Diluted)
$3.52
Balance Sheet Metrics
Total Assets
10.3B
Total Liabilities
7.6B
Shareholders Equity
2.8B
Debt to Equity
2.71
Cash Flow Metrics
Operating Cash Flow
30.9M
Free Cash Flow
51.4M
Revenue & Profitability Trend
Quarter Income Flow
Dec 31, 2025
Annual Income Flow
2025
Group 1 Automotive Income Statement From 2021 to 2025
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Revenue | 22.6B | 19.9B | 17.9B | 16.2B | 13.5B |
| Cost of Goods Sold | 18.9B | 16.7B | 14.9B | 13.3B | 11.0B |
| Gross Profit | 3.6B | 3.2B | 3.0B | 3.0B | 2.4B |
| Gross Margin % | 16.0% | 16.3% | 16.9% | 18.3% | 18.1% |
| Operating Expenses | |||||
| Research & Development | - | - | - | - | - |
| Selling, General & Administrative | 2.5B | 2.2B | 1.9B | 1.8B | 1.5B |
| Other Operating Expenses | - | -10.0M | - | - | - |
| Total Operating Expenses | 2.5B | 2.2B | 1.9B | 1.8B | 1.5B |
| Operating Income | 955.2M | 958.7M | 1.0B | 1.1B | 886.1M |
| Operating Margin % | 4.2% | 4.8% | 5.6% | 6.7% | 6.6% |
| Non-Operating Items | |||||
| Interest Income | - | - | - | - | - |
| Interest Expense | 284.4M | 249.8M | 163.9M | 104.8M | 83.4M |
| Other Non-Operating Income | -221.4M | -50.4M | -37.4M | -3.3M | -1.7M |
| Pre-tax Income | 449.9M | 658.5M | 800.2M | 985.3M | 800.9M |
| Income Tax | 126.2M | 161.5M | 198.2M | 231.1M | 175.5M |
| Effective Tax Rate % | 28.1% | 24.5% | 24.8% | 23.5% | 21.9% |
| Net Income | 325.2M | 498.2M | 601.6M | 751.5M | 552.1M |
| Net Margin % | 1.4% | 2.5% | 3.4% | 4.6% | 4.1% |
| Key Metrics | |||||
| EBITDA | 1.1B | 1.1B | 1.1B | 1.2B | 964.9M |
| EPS (Basic) | $26.70 | $36.73 | $42.89 | $51.10 | $31.07 |
| EPS (Diluted) | $25.24 | $36.73 | $42.73 | $47.14 | $30.11 |
| Basic Shares Outstanding | 12043409 | 13278785 | 13684038 | 14292322 | 17175826 |
| Diluted Shares Outstanding | 12043409 | 13278785 | 13684038 | 14292322 | 17175826 |
Income Statement Trend
Join Our United States Telegram Channel
Get Instant Market Updates: 52-Week High/Low Alerts, Breakout Notifications & Expert Stock Analysis Delivered To Your Phone. Join Traders Making Informed Decisions Daily!
Group 1 Automotive Balance Sheet From 2021 to 2025
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Assets | |||||
| Current Assets | |||||
| Cash & Equivalents | 32.5M | 34.4M | 57.2M | 47.9M | 14.9M |
| Short-term Investments | - | - | - | - | - |
| Accounts Receivable | 308.4M | 303.1M | 238.3M | 199.2M | 177.9M |
| Inventory | 2.7B | 2.6B | 2.0B | 1.4B | 1.1B |
| Other Current Assets | 17.3M | 18.8M | 25.2M | 19.0M | 50.5M |
| Total Current Assets | 3.7B | 3.5B | 2.8B | 2.0B | 1.7B |
| Non-Current Assets | |||||
| Property, Plant & Equipment | 276.0M | 315.3M | 216.5M | 249.1M | 267.8M |
| Goodwill | 5.3B | 5.1B | 4.0B | 3.8B | 3.2B |
| Intangible Assets | 933.8M | 948.1M | 701.2M | 516.3M | 392.3M |
| Long-term Investments | - | - | - | - | - |
| Other Non-Current Assets | 135.1M | 149.1M | 164.6M | 176.8M | 45.0M |
| Total Non-Current Assets | 6.7B | 6.3B | 5.0B | 4.7B | 4.1B |
| Total Assets | 10.3B | 9.8B | 7.8B | 6.7B | 5.7B |
| Liabilities | |||||
| Current Liabilities | |||||
| Accounts Payable | 732.8M | 738.0M | 499.3M | 488.0M | 457.8M |
| Short-term Debt | 2.2B | 2.2B | 1.7B | 1.2B | 777.3M |
| Current Portion of Long-term Debt | - | - | - | - | - |
| Other Current Liabilities | 38.4M | 17.1M | 7.3M | 4.6M | 49.9M |
| Total Current Liabilities | 3.4B | 3.4B | 2.5B | 1.9B | 1.5B |
| Non-Current Liabilities | |||||
| Long-term Debt | 3.7B | 3.0B | 2.2B | 2.2B | 2.1B |
| Deferred Tax Liabilities | 331.1M | 295.8M | 256.6M | 238.1M | 180.9M |
| Other Non-Current Liabilities | 156.0M | 143.4M | 138.5M | 129.8M | 127.6M |
| Total Non-Current Liabilities | 4.2B | 3.5B | 2.6B | 2.6B | 2.4B |
| Total Liabilities | 7.6B | 6.9B | 5.1B | 4.5B | 3.9B |
| Equity | |||||
| Common Stock | 200.0K | 200.0K | 300.0K | 300.0K | 300.0K |
| Retained Earnings | 4.4B | 4.1B | 3.6B | 3.1B | 2.3B |
| Treasury Stock | 2.1B | 1.5B | 1.4B | 1.2B | 690.4M |
| Other Equity | - | - | - | - | - |
| Total Shareholders Equity | 2.8B | 3.0B | 2.7B | 2.2B | 1.8B |
| Key Metrics | |||||
| Total Debt | 5.9B | 5.2B | 3.9B | 3.3B | 2.8B |
| Working Capital | 259.5M | 100.5M | 285.6M | 63.9M | 122.6M |
Balance Sheet Composition
Group 1 Automotive Cash Flow Statement From 2021 to 2025
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Operating Activities | |||||
| Net Income | 325.2M | 498.1M | 601.6M | 751.5M | 552.1M |
| Depreciation & Amortization | 121.1M | 113.1M | 92.0M | 89.3M | 78.9M |
| Stock-Based Compensation | 29.0M | 25.2M | 20.1M | 27.0M | 28.3M |
| Working Capital Changes | -68.5M | -182.1M | -679.2M | -318.2M | 555.3M |
| Operating Cash Flow | 467.1M | 509.2M | 78.8M | 610.6M | 1.3B |
| Investing Activities | |||||
| Capital Expenditures | -124.5M | -15.4M | 8.4M | -14.1M | -118.8M |
| Acquisitions | -546.8M | -1.3B | -366.1M | -528.7M | -1.1B |
| Investment Purchases | - | - | - | - | - |
| Investment Sales | - | - | - | - | - |
| Investing Cash Flow | -671.3M | -1.3B | -366.1M | -544.0M | -1.3B |
| Financing Activities | |||||
| Share Repurchases | -554.8M | -161.6M | -172.8M | -521.2M | -210.6M |
| Dividends Paid | -25.6M | -25.2M | -25.2M | -23.7M | -23.9M |
| Debt Issuance | 1.9B | 2.5B | 150.2M | 315.5M | 534.3M |
| Debt Repayment | -17.3B | -14.2B | -11.3B | -10.5B | -9.1B |
| Financing Cash Flow | -16.1B | -11.8B | -11.0B | -10.3B | -9.0B |
| Free Cash Flow | 424.5M | 341.2M | 4.8M | 430.4M | 1.1B |
| Net Change in Cash | -16.3B | -12.6B | -11.2B | -10.2B | -8.9B |
Cash Flow Trend
Group 1 Automotive Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
13.72
Forward P/E
7.35
Price to Book
1.47
Price to Sales
0.18
PEG Ratio
-0.28
Profitability Ratios
Profit Margin
1.44%
Operating Margin
3.89%
Return on Equity
11.23%
Return on Assets
5.93%
Financial Health
Current Ratio
1.08
Debt to Equity
210.47
Beta
0.88
Per Share Data
EPS (TTM)
$25.13
Book Value per Share
$234.09
Revenue per Share
$1,775.41
Peer Financial Comparison
| Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
|---|---|---|---|---|---|---|
| GPI | 4.1B | 13.72 | 1.47 | 11.23% | 1.44% | 210.47 |
| Carvana | 90.3B | 48.35 | 16.91 | 67.95% | 6.92% | 133.12 |
| Penske Automotive | 10.5B | 11.37 | 1.90 | 17.05% | 2.94% | 158.09 |
| AutoNation | 7.0B | 12.30 | 3.09 | 27.06% | 2.35% | 436.91 |
| Lithia Motors | 6.4B | 8.55 | 0.98 | 12.42% | 2.18% | 235.16 |
| Rush Enterprises | 6.1B | 23.33 | 2.65 | 12.13% | 3.55% | 64.81 |
Financial data is updated regularly. All figures are in the company's reporting currency.






