TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Dec 2020

Income Metrics

Revenue 28.6B
Gross Profit 4.3B 14.91%
Operating Income 2.0B 6.88%
Net Income 1.6B 5.46%

Balance Sheet Metrics

Total Assets 207.6B
Total Liabilities 125.5B
Shareholders Equity 82.1B
Debt to Equity 1.53

Cash Flow Metrics

Operating Cash Flow 4.4B
Free Cash Flow 3.9B

Revenue & Profitability Trend

Stellantis N.V Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i156.9B189.5B179.6B149.4B47.7B
Cost of Goods Sold i136.4B151.4B144.3B119.9B38.2B
Gross Profit i20.5B38.1B35.3B29.5B9.4B
Gross Margin % i13.1%20.1%19.6%19.7%19.7%
Operating Expenses
Research & Development i5.8B5.6B5.2B4.5B2.2B
Selling, General & Administrative i9.3B9.5B9.0B9.1B3.9B
Other Operating Expenses i-----
Total Operating Expenses i15.1B15.2B14.2B13.6B6.2B
Operating Income i5.4B23.0B21.1B15.9B3.3B
Operating Margin % i3.5%12.1%11.7%10.6%6.8%
Non-Operating Items
Interest Income i2.0B2.7B1.1B188.0M116.0M
Interest Expense i1.5B1.3B1.2B770.0M191.0M
Other Non-Operating Income-1.9B-1.9B-1.5B-148.0M-261.0M
Pre-tax Income i4.0B22.4B19.5B15.1B2.9B
Income Tax i-1.5B3.8B2.7B1.9B504.0M
Effective Tax Rate % i-36.9%16.9%14.0%12.6%17.3%
Net Income i5.5B18.6B16.8B14.2B2.0B
Net Margin % i3.5%9.8%9.3%9.5%4.2%
Key Metrics
EBITDA i14.6B33.7B29.2B22.7B5.7B
EPS (Basic) i$1.87$5.98$5.35$4.64$1.41
EPS (Diluted) i$1.84$5.94$5.31$4.51$1.34
Basic Shares Outstanding i29496520003107725000314008900029446679861505988670
Diluted Shares Outstanding i29496520003107725000314008900029446679861505988670

Income Statement Trend

Stellantis N.V Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i34.1B43.7B46.4B49.6B22.9B
Short-term Investments i3.0B4.7B3.8B1.8B931.0M
Accounts Receivable i5.5B6.4B4.9B3.0B4.9B
Inventory i20.9B21.2B17.1B11.4B5.4B
Other Current Assets3.8B2.7B2.9B2.9B2.5B
Total Current Assets i81.6B91.5B84.8B74.8B37.5B
Non-Current Assets
Property, Plant & Equipment i14.0B8.4B6.7B6.1B5.1B
Goodwill i69.7B66.8B66.3B60.9B19.4B
Intangible Assets i39.0B36.4B35.2B32.2B10.7B
Long-term Investments327.0M74.0M307.0M114.0M34.0M
Other Non-Current Assets13.5B9.2B7.0B5.9B2.5B
Total Non-Current Assets i126.0B110.6B101.4B97.0B37.8B
Total Assets i207.6B202.1B186.2B171.8B75.3B
Liabilities
Current Liabilities
Accounts Payable i29.7B33.0B31.7B28.2B16.0B
Short-term Debt i12.2B9.5B7.7B11.0B2.6B
Current Portion of Long-term Debt-----
Other Current Liabilities3.9B3.7B3.1B2.9B1.9B
Total Current Liabilities i75.2B73.9B66.8B64.9B31.5B
Non-Current Liabilities
Long-term Debt i25.0B20.0B19.5B22.6B11.1B
Deferred Tax Liabilities i4.5B4.8B4.3B4.4B801.0M
Other Non-Current Liabilities243.0M197.0M527.0M379.0M311.0M
Total Non-Current Liabilities i50.3B46.1B46.9B50.6B20.0B
Total Liabilities i125.5B120.0B113.8B115.5B51.4B
Equity
Common Stock i37.0M31.0M32.0M31.0M20.0M
Retained Earnings i77.3B80.9B66.8B52.8B22.1B
Treasury Stock i285.0M2.4B923.0M0-
Other Equity-----
Total Shareholders Equity i82.1B82.1B72.4B56.3B23.9B
Key Metrics
Total Debt i37.2B29.5B27.2B33.6B13.7B
Working Capital i6.4B17.6B18.0B9.9B6.1B

Balance Sheet Composition

Stellantis N.V Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i5.5B18.6B16.8B13.2B2.3B
Depreciation & Amortization i7.2B7.5B6.8B5.9B2.4B
Stock-Based Compensation i-----
Working Capital Changes i-8.1B-4.8B-3.1B1.2B1.1B
Operating Cash Flow i3.7B22.8B20.2B19.0B4.7B
Investing Activities
Capital Expenditures i-10.5B-8.6B-8.5B-9.8B-2.8B
Acquisitions i-1.4B-2.4B-431.0M21.9B83.0M
Investment Purchases i-----
Investment Sales i----278.0M
Investing Cash Flow i-16.0B-15.0B-10.5B11.8B-2.3B
Financing Activities
Share Repurchases i-3.0B-2.4B-923.0M0-163.0M
Dividends Paid i-4.7B-4.2B-3.4B-4.2B0
Debt Issuance i----18.7B
Debt Repayment i-----9.7B
Financing Cash Flow i-2.6B-9.0B-6.7B-5.5B10.1B
Free Cash Flow i-7.1B12.3B10.9B8.5B3.3B
Net Change in Cash i-14.9B-1.2B3.0B25.3B12.5B

Cash Flow Trend

Stellantis N.V Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 4.33
Forward P/E 2.96
Price to Book 0.35
Price to Sales 0.17
PEG Ratio 2.96

Profitability Ratios

Profit Margin -1.64%
Operating Margin 0.14%
Return on Equity -3.06%
Return on Assets -0.46%

Financial Health

Current Ratio 1.06
Debt to Equity 55.56
Beta 1.14

Per Share Data

EPS (TTM) $-0.93
Book Value per Share $25.31
Revenue per Share $50.57

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
stla25.5B4.330.35-3.06%-1.64%55.56
Tesla 1.1T192.8114.648.77%6.38%17.41
Ferrari N.V 87.1B48.2924.0846.27%22.99%93.27
General Motors 50.9B8.160.776.96%2.55%200.19
Ford Motor Company 44.6B14.370.997.15%1.70%355.45
Li Auto 30.7B27.650.4112.08%5.59%22.61

Financial data is updated regularly. All figures are in the company's reporting currency.