Previous Close | $477.22 |
Intrinsic Value | $13,339.52 |
Upside potential | +2,695% |
Data is not available at this time.
Group 1 Automotive, Inc. operates as a leading automotive retailer in the U.S., U.K., and Brazil, specializing in new and used vehicle sales, parts and service, and finance and insurance products. The company generates revenue through a diversified model, including dealership operations, aftermarket services, and financing solutions, positioning itself as a full-service provider in the highly competitive automotive retail sector. With a focus on premium and volume brands, Group 1 leverages its scale to optimize inventory turnover and customer retention, while its geographic diversification mitigates regional market risks. The company’s market position is reinforced by strategic acquisitions and a strong digital retailing platform, enhancing its ability to capture demand across multiple sales channels. In an industry shifting toward omnichannel experiences, Group 1’s integrated approach supports sustained competitiveness and market share retention.
Group 1 Automotive reported revenue of $19.93 billion for FY 2024, with net income of $498.1 million, reflecting a net margin of approximately 2.5%. Operating cash flow stood at $586.3 million, while capital expenditures totaled $245.1 million, indicating disciplined reinvestment. The company’s diluted EPS of $36.73 underscores its ability to translate top-line growth into shareholder returns, though margin pressures from inventory costs and competitive pricing remain a watchpoint.
The company’s earnings power is supported by its diversified revenue streams, particularly higher-margin finance and insurance operations. Capital efficiency is evident in its ability to generate operating cash flow nearly 1.2x net income, though elevated total debt of $5.24 billion suggests leveraged growth strategies. Shareholder returns are bolstered by a dividend payout of $1.91 per share, balancing reinvestment with income distribution.
Group 1’s balance sheet shows $34.4 million in cash and equivalents against $5.24 billion in total debt, indicating a leveraged position common in capital-intensive automotive retail. The debt load is manageable given steady cash flow generation, but liquidity metrics warrant monitoring amid cyclical industry risks. The absence of significant near-term maturities provides flexibility, though interest coverage remains a focus for financial stability.
Growth is driven by strategic dealership acquisitions and digital retail expansion, though organic same-store sales face headwinds from fluctuating vehicle demand. The dividend yield, supported by a $1.91 annual payout, reflects a commitment to returning capital, albeit with a conservative payout ratio to preserve liquidity for growth initiatives. Share buybacks or incremental dividend hikes may hinge on sustained profitability and debt reduction.
Trading at a P/E derived from $36.73 EPS, Group 1’s valuation reflects market expectations for moderate growth amid industry normalization. Investors likely price in stable margins and cash flow, though macroeconomic sensitivity and inventory turnover efficiency remain key valuation drivers. The stock’s performance may hinge on execution in higher-margin segments and debt management.
Group 1’s scale, geographic diversity, and omnichannel capabilities position it to navigate sector volatility. Near-term challenges include inventory management and interest expense, but long-term opportunities lie in digital adoption and aftermarket services. The outlook remains cautiously optimistic, contingent on macroeconomic stability and the company’s ability to sustain profitability while deleveraging.
10-K filing, company investor relations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |