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 235.5B
Total Liabilities 149.3B
Shareholders Equity 86.3B
Debt to Equity 1.73

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 i184.1B222.5B210.7B149.4B47.7B
Cost of Goods Sold i160.0B177.7B169.3B119.9B38.2B
Gross Profit i24.1B44.8B41.4B29.5B9.4B
Gross Margin % i13.1%20.1%19.6%19.7%19.7%
Operating Expenses
Research & Development i6.8B6.6B6.1B4.5B2.2B
Selling, General & Administrative i10.9B11.2B10.5B9.1B3.9B
Other Operating Expenses i-----
Total Operating Expenses i17.7B17.8B16.6B13.6B6.2B
Operating Income i6.4B27.0B24.7B15.9B3.3B
Operating Margin % i3.5%12.1%11.7%10.6%6.8%
Non-Operating Items
Interest Income i2.3B3.1B1.3B188.0M116.0M
Interest Expense i1.8B1.6B1.4B770.0M191.0M
Other Non-Operating Income-2.2B-2.2B-1.7B-148.0M-261.0M
Pre-tax Income i4.7B26.3B22.9B15.1B2.9B
Income Tax i-1.7B4.5B3.2B1.9B504.0M
Effective Tax Rate % i-36.9%16.9%14.0%12.6%17.3%
Net Income i6.5B21.9B19.7B14.2B2.0B
Net Margin % i3.5%9.8%9.3%9.5%4.2%
Key Metrics
EBITDA i17.2B39.6B34.3B22.7B5.7B
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 i34620360483647567909368420362129446679861505988670
Diluted Shares Outstanding i34620360483647567909368420362129446679861505988670

Income Statement Trend

Stellantis N.V Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i40.0B51.3B54.5B49.6B22.9B
Short-term Investments i3.5B5.6B4.5B1.8B931.0M
Accounts Receivable i6.5B7.5B5.8B3.0B4.9B
Inventory i24.5B24.9B20.0B11.4B5.4B
Other Current Assets2.3B1.6B3.4B2.9B2.5B
Total Current Assets i95.7B107.4B99.5B74.8B37.5B
Non-Current Assets
Property, Plant & Equipment i16.4B9.9B7.8B6.1B5.1B
Goodwill i81.8B78.4B77.7B60.9B19.4B
Intangible Assets i45.8B42.8B41.3B32.2B10.7B
Long-term Investments383.8M86.9M360.2M114.0M34.0M
Other Non-Current Assets15.3B10.1B8.2B5.9B2.5B
Total Non-Current Assets i147.9B129.8B118.9B97.0B37.8B
Total Assets i243.7B237.2B218.4B171.8B75.3B
Liabilities
Current Liabilities
Accounts Payable i34.8B38.7B37.2B28.2B16.0B
Short-term Debt i14.3B11.1B9.0B11.0B2.6B
Current Portion of Long-term Debt-----
Other Current Liabilities4.6B4.3B3.7B2.9B1.9B
Total Current Liabilities i88.2B86.8B78.4B64.9B31.5B
Non-Current Liabilities
Long-term Debt i29.4B23.5B22.8B22.6B11.1B
Deferred Tax Liabilities i5.3B5.6B5.1B4.4B801.0M
Other Non-Current Liabilities285.2M231.2M618.3M379.0M311.0M
Total Non-Current Liabilities i59.0B54.1B55.1B50.6B20.0B
Total Liabilities i147.3B140.9B133.5B115.5B51.4B
Equity
Common Stock i43.4M36.4M37.5M31.0M20.0M
Retained Earnings i90.7B95.0B78.4B52.8B22.1B
Treasury Stock i334.5M2.9B1.1B0-
Other Equity-----
Total Shareholders Equity i96.4B96.4B84.9B56.3B23.9B
Key Metrics
Total Debt i43.7B34.6B31.9B33.6B13.7B
Working Capital i7.5B20.6B21.1B9.9B6.1B

Balance Sheet Composition

Stellantis N.V Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i6.5B21.9B19.7B13.2B2.3B
Depreciation & Amortization i8.5B8.9B8.0B5.9B2.4B
Stock-Based Compensation i-----
Working Capital Changes i-9.5B-5.6B-3.6B1.2B1.1B
Operating Cash Flow i4.3B26.8B23.7B19.0B4.7B
Investing Activities
Capital Expenditures i-12.3B-10.1B-9.9B-9.8B-2.8B
Acquisitions i-1.6B-2.8B-505.7M21.9B83.0M
Investment Purchases i-----
Investment Sales i----278.0M
Investing Cash Flow i-18.8B-17.7B-12.4B11.8B-2.3B
Financing Activities
Share Repurchases i-3.5B-2.9B-1.1B0-163.0M
Dividends Paid i-5.5B-4.9B-3.9B-4.2B0
Debt Issuance i----18.7B
Debt Repayment i-----9.7B
Financing Cash Flow i-3.0B-10.5B-7.8B-5.5B10.1B
Free Cash Flow i-8.3B14.4B12.8B8.5B3.3B
Net Change in Cash i-17.5B-1.4B3.5B25.3B12.5B

Cash Flow Trend

Stellantis N.V Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 4.33
Forward P/E 3.50
Price to Book 0.41
Price to Sales 0.21
PEG Ratio 3.50

Profitability Ratios

Profit Margin -1.64%
Operating Margin -0.68%
Return on Equity -3.06%
Return on Assets -0.65%

Financial Health

Current Ratio 1.06
Debt to Equity 55.56
Beta 1.14

Per Share Data

EPS (TTM) $-0.97
Book Value per Share $25.31
Revenue per Share $50.57

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
stla31.1B4.330.41-3.06%-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 58.7B9.410.886.96%2.55%200.19
Ford Motor Company 50.6B15.341.087.15%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.