Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
176.46 USD | -0.62% |
|
+3.41% | -5.09% |
Fiscal Period: December | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Profitability | ||||||||||
Return on Assets | -4.76 | 0.81 | 3.45 | 4.24 | 4.72 | |||||
Return on Total Capital | -7.95 | 1.29 | 6.52 | 9.27 | 11.06 | |||||
Return On Equity % | -57.06 | 0.4 | 9.42 | 21.12 | 43.83 | |||||
Return on Common Equity | -98.12 | -15.08 | 16.22 | 41.76 | 79.84 | |||||
Margin Analysis | ||||||||||
Gross Profit Margin % | 67.69 | 82.3 | 85.8 | 87.75 | 89.46 | |||||
SG&A Margin | 60.45 | 57.29 | 58.7 | 59.46 | 61.59 | |||||
EBITDA Margin % | -23.6 | 5.68 | 11.86 | 12.71 | 13.37 | |||||
EBITA Margin % | -26.41 | 4.2 | 10.95 | 11.89 | 12.57 | |||||
EBIT Margin % | -29.37 | 3.05 | 10.19 | 11.43 | 12.15 | |||||
Income From Continuing Operations Margin % | -52.47 | 0.17 | 2.94 | 5.36 | 8.94 | |||||
Net Income Margin % | -50.24 | 0.14 | 3.02 | 6.21 | 9.01 | |||||
Net Avail. For Common Margin % | -51.68 | -3.13 | 3.02 | 6.21 | 9.01 | |||||
Normalized Net Income Margin | -19.46 | -0.83 | 5.07 | 7.72 | 7.35 | |||||
Levered Free Cash Flow Margin | -73.04 | 26.03 | 20.23 | 14.2 | 13.58 | |||||
Unlevered Free Cash Flow Margin | -68.71 | 28.59 | 21.71 | 15.4 | 14.7 | |||||
Asset Turnover | ||||||||||
Asset Turnover | 0.26 | 0.43 | 0.54 | 0.59 | 0.62 | |||||
Fixed Assets Turnover | 2.7 | 4.74 | 7.06 | 7.71 | 8.21 | |||||
Receivables Turnover (Average Receivables) | 3.22 | 8.75 | 6.98 | 5.28 | 4.56 | |||||
Inventory Turnover (Average Inventory) | - | - | 3.09 | 3.72 | 4.22 | |||||
Short Term Liquidity | ||||||||||
Current Ratio | 1.04 | 0.87 | 0.82 | 0.78 | 0.72 | |||||
Quick Ratio | 0.78 | 0.6 | 0.58 | 0.6 | 0.57 | |||||
Operating Cash Flow to Current Liabilities | -0.71 | 0.4 | 0.32 | 0.23 | 0.23 | |||||
Days Sales Outstanding (Average Receivables) | 113.52 | 41.71 | 52.28 | 69.14 | 80.19 | |||||
Days Outstanding Inventory (Average Inventory) | - | - | 117.96 | 98.04 | 86.74 | |||||
Average Days Payable Outstanding | 274.83 | 232.02 | 359.1 | 469.39 | 533.41 | |||||
Cash Conversion Cycle (Average Days) | - | - | -188.86 | -302.22 | -366.48 | |||||
Long Term Solvency | ||||||||||
Total Debt/Equity | 219.95 | 250.2 | 177.82 | 238.08 | 235.58 | |||||
Total Debt / Total Capital | 68.74 | 71.44 | 64 | 70.42 | 70.2 | |||||
LT Debt/Equity | 216.82 | 227.34 | 175.75 | 235.71 | 196.07 | |||||
Long-Term Debt / Total Capital | 67.77 | 64.92 | 63.26 | 69.72 | 58.43 | |||||
Total Liabilities / Total Assets | 78.46 | 83.52 | 82.71 | 87.13 | 87.5 | |||||
EBIT / Interest Expense | -4.24 | 0.75 | 4.29 | 5.99 | 6.76 | |||||
EBITDA / Interest Expense | -2.97 | 1.73 | 5.35 | 7.06 | 7.79 | |||||
(EBITDA - Capex) / Interest Expense | -5.18 | -0.19 | 2.96 | 3.6 | 4.72 | |||||
Total Debt / EBITDA | -8.29 | 14.64 | 4.47 | 3.84 | 3.44 | |||||
Net Debt / EBITDA | -5 | 6.04 | 1.3 | 1.04 | 1.1 | |||||
Total Debt / (EBITDA - Capex) | -4.75 | -134.65 | 8.07 | 7.51 | 5.68 | |||||
Net Debt / (EBITDA - Capex) | -2.87 | -55.56 | 2.34 | 2.03 | 1.82 | |||||
Growth Over Prior Year | ||||||||||
Total Revenues, 1 Yr. Growth % | -56.92 | 65.38 | 35.69 | 10.05 | 6.64 | |||||
Gross Profit, 1 Yr. Growth % | -64.77 | 99.32 | 41.46 | 12.55 | 8.72 | |||||
EBITDA, 1 Yr. Growth % | -193.31 | -139.77 | 183.61 | 17.92 | 12.19 | |||||
EBITA, 1 Yr. Growth % | -218.46 | -126.29 | 253.74 | 19.5 | 12.78 | |||||
EBIT, 1 Yr. Growth % | -258.9 | -117.16 | 353.82 | 23.38 | 13.43 | |||||
Earnings From Cont. Operations, 1 Yr. Growth % | -576.92 | -100.55 | 2.19T | 100.58 | 77.91 | |||||
Net Income, 1 Yr. Growth % | -562.3 | -100.46 | 2.83T | 126.42 | 54.83 | |||||
Normalized Net Income, 1 Yr. Growth % | -298.87 | -92.97 | -931.63 | 67.52 | 1.49 | |||||
Diluted EPS Before Extra, 1 Yr. Growth % | -604 | -90.53 | -220.56 | 144.7 | 68.55 | |||||
Accounts Receivable, 1 Yr. Growth % | -72.23 | 80.31 | 64.4 | 34.07 | 15.33 | |||||
Inventory, 1 Yr. Growth % | - | - | -18.78 | -23.96 | -12.6 | |||||
Net Property, Plant and Equip., 1 Yr. Growth % | 0.89 | -12.47 | -4.67 | 6.45 | -5.77 | |||||
Total Assets, 1 Yr. Growth % | -12.73 | 15.29 | 0.06 | 0.38 | 3.45 | |||||
Tangible Book Value, 1 Yr. Growth % | 20.8 | -10.64 | -5.04 | 4.38 | -1.81 | |||||
Common Equity, 1 Yr. Growth % | -61.94 | 36.23 | 10.99 | -32.81 | 1.5 | |||||
Cash From Operations, 1 Yr. Growth % | -238.56 | -197.76 | -8.22 | -21.8 | 14.68 | |||||
Capital Expenditures, 1 Yr. Growth % | -31.29 | -15.56 | -1.63 | 27.79 | -10.64 | |||||
Levered Free Cash Flow, 1 Yr. Growth % | -444.75 | -158.95 | 5.43 | -22.72 | 1.95 | |||||
Unlevered Free Cash Flow, 1 Yr. Growth % | -395.33 | -168.8 | 3.07 | -21.96 | 1.83 | |||||
Dividend Per Share, 1 Yr. Growth % | -74.24 | - | - | - | - | |||||
Compound Annual Growth Rate Over Two Years | ||||||||||
Total Revenues, 2 Yr. CAGR % | -31.94 | -15.59 | 49.8 | 22.2 | 8.33 | |||||
Gross Profit, 2 Yr. CAGR % | -38.68 | -15.89 | 67.92 | 26.18 | 10.62 | |||||
EBITDA, 2 Yr. CAGR % | -1.44 | -39.08 | 6.21 | 82.87 | 15.02 | |||||
EBITA, 2 Yr. CAGR % | 13.49 | -44.19 | -3.56 | 105.6 | 16.09 | |||||
EBIT, 2 Yr. CAGR % | 39.65 | -47.79 | -11.76 | 136.63 | 18.3 | |||||
Earnings From Cont. Operations, 2 Yr. CAGR % | 161.81 | -83.81 | -64.54 | 577.25 | 88.91 | |||||
Net Income, 2 Yr. CAGR % | 153.64 | -85.43 | -63.29 | 714.96 | 87.23 | |||||
Normalized Net Income, 2 Yr. CAGR % | 54.52 | -62.61 | -23.53 | 273.25 | 30.39 | |||||
Diluted EPS Before Extra, 2 Yr. CAGR % | 167.77 | -30.9 | -66.21 | 71.76 | 103.09 | |||||
Accounts Receivable, 2 Yr. CAGR % | -42.91 | -29.23 | 72.17 | 48.46 | 24.35 | |||||
Inventory, 2 Yr. CAGR % | - | - | - | -21.41 | -18.48 | |||||
Net Property, Plant and Equip., 2 Yr. CAGR % | 35.81 | -6.03 | -8.65 | 0.74 | 0.15 | |||||
Total Assets, 2 Yr. CAGR % | 1.81 | 0.31 | 7.41 | 0.22 | 1.9 | |||||
Tangible Book Value, 2 Yr. CAGR % | 10.07 | 3.9 | -7.88 | -0.44 | 1.24 | |||||
Common Equity, 2 Yr. CAGR % | -39.34 | -27.99 | 22.96 | -13.64 | -17.42 | |||||
Cash From Operations, 2 Yr. CAGR % | 39.33 | 16.38 | -5.28 | -15.28 | -5.3 | |||||
Capital Expenditures, 2 Yr. CAGR % | -4.72 | -23.83 | -8.86 | 12.12 | 6.86 | |||||
Levered Free Cash Flow, 2 Yr. CAGR % | 113.3 | 42.55 | -21.17 | -9.74 | -11.24 | |||||
Unlevered Free Cash Flow, 2 Yr. CAGR % | 93.57 | 42.54 | -15.79 | -10.31 | -10.86 | |||||
Dividend Per Share, 2 Yr. CAGR % | -47.64 | - | - | - | - | |||||
Compound Annual Growth Rate Over Three Years | ||||||||||
Total Revenues, 3 Yr. CAGR % | -19.75 | -8.5 | -1.12 | 35.17 | 16.77 | |||||
Gross Profit, 3 Yr. CAGR % | -24.88 | -8.9 | 0.03 | 46.95 | 20.07 | |||||
EBITDA, 3 Yr. CAGR % | 3.18 | -27.17 | 1.72 | 9.97 | 55.39 | |||||
EBITA, 3 Yr. CAGR % | 15.08 | -30.3 | 3.28 | 3.58 | 68.3 | |||||
EBIT, 3 Yr. CAGR % | 34.61 | -30.58 | 7.35 | -1.33 | 85.19 | |||||
Earnings From Cont. Operations, 3 Yr. CAGR % | 94.28 | -66.47 | -15.67 | -36.82 | 333.74 | |||||
Net Income, 3 Yr. CAGR % | 90.47 | -69.08 | -14.59 | -32.68 | 368.5 | |||||
Normalized Net Income, 3 Yr. CAGR % | 54.18 | -44.83 | 5.16 | -0.68 | 141.81 | |||||
Diluted EPS Before Extra, 3 Yr. CAGR % | 98.76 | -12.1 | -16.82 | -34.62 | 70.68 | |||||
Accounts Receivable, 3 Yr. CAGR % | -27.84 | -16.24 | -6.28 | 58.4 | 36.48 | |||||
Inventory, 3 Yr. CAGR % | - | - | - | - | -18.58 | |||||
Net Property, Plant and Equip., 3 Yr. CAGR % | 32.02 | 17.31 | -5.58 | -3.87 | -1.48 | |||||
Total Assets, 3 Yr. CAGR % | 0.31 | 6.12 | 0.23 | 5.01 | 1.28 | |||||
Tangible Book Value, 3 Yr. CAGR % | 7.06 | 2.68 | 0.83 | -3.96 | -0.9 | |||||
Common Equity, 3 Yr. CAGR % | -30.63 | -20.57 | -16.82 | 0.53 | -8.87 | |||||
Cash From Operations, 3 Yr. CAGR % | 27.61 | 23.81 | 7.53 | -11.14 | -6.28 | |||||
Capital Expenditures, 3 Yr. CAGR % | 3.93 | -8.48 | -17.05 | 2.01 | 3.95 | |||||
Levered Free Cash Flow, 3 Yr. CAGR % | 46.27 | 38.94 | 28.92 | -21.69 | -6 | |||||
Unlevered Free Cash Flow, 3 Yr. CAGR % | 39.1 | 37.12 | 27.94 | -17.9 | -6.44 | |||||
Dividend Per Share, 3 Yr. CAGR % | -33.57 | - | - | - | - | |||||
Compound Annual Growth Rate Over Five Years | ||||||||||
Total Revenues, 5 Yr. CAGR % | -4.87 | -0.4 | 3.01 | 2.73 | 2.56 | |||||
Gross Profit, 5 Yr. CAGR % | -8.08 | -0.28 | 3.81 | 3.78 | 4.14 | |||||
EBITDA, 5 Yr. CAGR % | 10.91 | -14.6 | 4.38 | 5.26 | 6.84 | |||||
EBITA, 5 Yr. CAGR % | 17.06 | -16.64 | 7.22 | 7.44 | 8.23 | |||||
EBIT, 5 Yr. CAGR % | 26.68 | -14.7 | 13.69 | 13.38 | 11.61 | |||||
Earnings From Cont. Operations, 5 Yr. CAGR % | 30.43 | -43.52 | -1.61 | 11.57 | 16.43 | |||||
Net Income, 5 Yr. CAGR % | 27.86 | -46.82 | -1.42 | 14.44 | 16.91 | |||||
Normalized Net Income, 5 Yr. CAGR % | 28.55 | -23.72 | 16.47 | 18.52 | 14.61 | |||||
Diluted EPS Before Extra, 5 Yr. CAGR % | 27.23 | -0.22 | -2.16 | 14.91 | 18.88 | |||||
Accounts Receivable, 5 Yr. CAGR % | -8.32 | -1.21 | 2.18 | 5.31 | 4.95 | |||||
Net Property, Plant and Equip., 5 Yr. CAGR % | 27.21 | 17.49 | 13.94 | 10.38 | -3.32 | |||||
Total Assets, 5 Yr. CAGR % | 3.83 | 6.43 | 3.09 | 3.72 | 0.89 | |||||
Tangible Book Value, 5 Yr. CAGR % | 5.27 | 1.43 | 0.81 | 1.42 | 0.99 | |||||
Common Equity, 5 Yr. CAGR % | -20.86 | -13.02 | -12.78 | -17.87 | -17.06 | |||||
Cash From Operations, 5 Yr. CAGR % | 22.89 | 19.33 | 13.27 | 6.37 | 2.2 | |||||
Capital Expenditures, 5 Yr. CAGR % | 0.25 | -2.12 | -1.39 | -0.74 | -8.21 | |||||
Levered Free Cash Flow, 5 Yr. CAGR % | 23.25 | 21.96 | 14.23 | 16.92 | 11.04 | |||||
Unlevered Free Cash Flow, 5 Yr. CAGR % | 20.37 | 21.25 | 13.8 | 15.7 | 10.72 | |||||
Dividend Per Share, 5 Yr. CAGR % | -16.55 | - | - | - | - |
- Stock Market
- Equities
- EXPE Stock
- Financials Expedia Group, Inc.
- Financial Ratios
Select your edition
All financial news and data tailored to specific country editions

MarketScreener is also available in this country: United States.
Switch edition