NYSE: CMA - Comerica Incorporated

Yield per half year: -15.25%
Dividend yield: +4.66%
Sector: Financials

Reporting Comerica Incorporated

Reports

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022
Финансовый отчет link link link link link link link


Capitalization

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд $
8.48 7.4 12.12 14.76 10.37 7.79 11.74 9.02 6.54 6.23 9.09 -8.81
Выручка, млрд $
2.51 2.8 3.33 3.34 2.91 2.97 3.53 3.59 3.24 3.24 3.25 2.17
Чистая прибыль, млрд $
0.477 0.743 1.24 1.2 0.474 1.17 1.15 0.881 0.698 0.698 0.8746 8.05
EV, млрд $
5.37 10.91 13.52 12.19 -2.31 -8 8.74 7.61 8.1 8.1 2.83 -228.52
EBIT, млрд $
0.845 0.782 1.36 1.8 2 0.773 1.55 1.48 1.14 -0.091 1.39 -10.63
EBITDA, млрд $
0.868 0.791 1.48 1.92 2.11 0.881 1.65 1.57 1.23 -0.004 1.49 -10.23
Баланс стоимость, млрд $
7.33 7.89 7.51 7.33 8.05 7.9 5.18 6.41 6.54 6.54 6.82 -4.07
FCF, млрд $
0.398 1.03 1.53 1 0.849 0.564 0.556 1.1 0.601 0.601 0.7340 -6.68
Операционный денежный поток, млрд $
0.493 1.1 1.62 1.09 0.928 0.634 0.638 1.25 0.601 0.601 0.8102 -8.32
Операционная прибыль, млрд $
0.67 1.23 1.54 2 0.773 1.55 1.68 1.35 -2.73 -2.73 0.5246 -228.71
Операционные расходы, млрд $
2.2 2.01 2.01 2.29 2.5 1.86 0.038 3.59 3.24 3.24 2.25 5.32
CAPEX, млрд $
0.095 0.069 0.09 0.086 0.079 0.07 0.082 0.153 0.153 0.153 0.1074 14.13


Balance sheet

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд $
7.22 5.85 4.56 5.82 15.77 22.68 6.28 9.5 0.85 0.85 11.02 -44.24
Short Term Investments $
10.88 11.03 12.18 12.55 15.2 17.18 19.17 1.19 15.05 15.05 13.56 -0.20
Long term investments $
49.93 50.43 49.94 49.73 49.49 49.73 51.34 17.18 19.17 17.27 30.94 -19.07
Total Receivables $
5.01 4.96 3.98 5.43 5.95 6.24 7.52 7.99 0.709 0.709 5.68 -34.65
Total Current Assets $
1.34 1.53 57.53 23.8 36.92 46.11 31.28 19.4 15.9 15.9 29.92 -15.51
Чистые активы, млрд $
7.56 7.8 7.96 57.53 23.8 36.92 45.46 0.4 37.21 0.4 28.76 9.35
Активы, млрд $
72.98 71.57 70.82 73.4 88.13 94.62 85.41 85.83 79.3 79.3 86.66 -2.09
Short Term Debt $
0.023 0.025 0.01 0.044 0.071 0.905 0.877 3.21 3.57 3.57 1.73 118.92
Long Term Debt $
5.16 4.62 6.46 7.27 5.73 2.8 3.02 5.21 6.67 6.67 4.69 3.08
Задолженность, млрд $
65.18 63.6 63.31 66.08 80.08 86.72 80.23 79.43 72.75 72.75 79.84 -1.90
Чистый долг, млрд $
-2.03 -1.21 1.95 1.52 -10.04 -19.88 -0.047 0.269 -0.131 -0.131 -5.9658 -58.01
Долг, млрд $
5.19 0.01 6.51 7.34 5.73 2.8 6.24 9.77 6.67 6.67 6.24 3.08
Interest income $
1.78 1.91 2.18 2.62 2.81 2.09 1.9 2.67 4 2.69 7.32
Расходы на обслуживание долга $
0.112 0.121 0.267 0.468 0.182 0.057 0.206 1.66 1.75 1.75 0.7710 57.25
Чист. проц. доходы, млрд $
1.69 1.8 2.18 2.62 2.81 2.09 1.9 2.67 4 4 2.69 7.32
Goodwill $
0.635 0.635 0.635 0.635 0.635 0.635 0.635 0.635 0.635 0.635 0.6350 0.00
Амортизация, млрд $
0.121 0.121 0.12 0.114 0.108 0.099 0.092 0.087 0.096 0.096 0.0964 -2.33
Себестоимость, млрд $
0 0 0 0 0 0 0 -1.7 -0.695 -0.695 -1.1975 -36.06
Товарно материальные запасы $
0.015 0.012 -29.19 -26.35 0.001 0.011 0.009 0.001 6.55 6.55 1.31 479.76


Share

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 2.68 4.14 7.24 7.93 3.39 8.53 8.65 6.62 5.21 5.21 6.48 8.98
Цена акции ао 68.11 86.81 68.69 71.75 55.86 70.01 55.81 61.85 52.2 52.2 59.15 -1.35
Число акций ао, млн 177 178 170 151 140 137 133 133 134 134 135.40 -0.87
FCF/акцию 2.67 6.07 8.95 6.65 6.06 4.12 4.18 8.26 4.49 4.49 5.42 -5.82


Efficiency

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 6.16 9.37 15.97 16.15 6.17 14.65 17.6 15.21 10.78 10.78 22.64 12.88 11.81
ROA, % 0.65 1.02 1.73 1.66 0.5869 1.28 1.28 1.03 0.8454 0.8454 3.91 1.00 7.57
ROIC, % 4.91 3.68 5.9 8.84 8.21 4.9 12.56 13.53 5.59 0 8.01 8.96 -7.40
ROS, % 42.77 54.15 59.83 28.95 57.28 32.57 24.53 21.52 21.52 21.52 22.37 31.48 -17.78
ROCE, % 10.03 17.02 2.55 2.73 5.07 1.65 1.8 1.44 -1.39 -1.39 17.52 1.71 -177.20
Ebit margin, % 45.83 20.3 50.22 41.77 31.85 -2.81 -2.81 28.27 -167.34
Рентаб EBITDA, % 27.75 46.59 57.75 63.24 30.25 55.48 44.37 34.27 -0.1233 -0.1233 34.55 32.85 -133.27
Чистая рентаб, % 16.74 23.45 37.11 35.84 16.28 39.37 32.57 24.53 21.52 21.52 22.25 26.85 5.74
Operation Margin, % 38.95 46.12 45.83 31.54 63.42 47.59 37.58 -84.25 -84.25 -84.25 34.64 -3.9820 -205.84
Чистая процентная маржа, % 22.4 24.41 21.41 18.81 26.34 39.93 38.68 17.19 38.6 33.22 25.36 32.15 7.94
Доходность FCF, % 7.04 10.03 6.39 8.92 10.11 9.65 13.77 5.65 5.2 16.79 10.21 11.71


Coefficients

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
28.4 19.6 9.37 8.91 16.31 10.17 7.64 8.33 11.8 11.8 22.83 10.85 -6.27
P/BV
1.5 1.9 1.54 1.46 0.9603 1.5 1.7 1.15 1.26 1.26 5.54 1.31 5.58
P/S
4.8 5.8 3.48 3.19 2.65 4 2.49 2.04 2.54 2.54 5.04 2.74 -0.84
P/FCF
9.25 5.03 8.05 8.59 20.5 19.22 11.21 5.67 10.37 10.37 7.52 13.39 -12.74
E/P
0.0581 0.0818 0.1152 0.0806 0.1171 0.1077 0.1347 0.1414 0.112 0.112 1.16 0.1226 -0.89
EV/EBIT
7.96 -3.75 -5.34 5.92 6.65 -83.57 -89.03 -89.03 -33.0740 75.55
EV/EBITDA
1.83 7.2 9.65 7.03 5.77 -2.62 -4.86 5.58 6.18 -1901.32 33.78 2.01 1.38
EV/S
3.65 5.12 3.57 -1.02 -3.04 2.47 2.12 2.5 2.5 2.5 5.71 1.31 -196.16
EV/FCF
11.19 11.17 11.87 -3.49 -16.01 15.72 6.93 13.48 13.48 13.48 9.92 6.72 -196.62
Debt/EBITDA
3.14 3.39 3.47 6.5 1.7 3.98 7.94 -2193 -1668.25 -1668.25 -1.68 -769.5260 -496.61
Netdebt/Ebitda
-0.9 1.18 0.92 -14.36 -12.51 -0.03 0.2185 -67.25 32.75 32.75 -9.45 -9.3643 -221.22
Debt/Ratio
0.89 0.89 0.9 0.91 0.92 0.073 0.1138 0.0842 0.0842 0.0842 0.19 0.2550 -38.01
Debt/Equity
7.99 8.43 9.02 9.95 10.98 1.2 1.53 1.02 11.12 11.12 9.01 5.17 0.25
Debt/Net Income
6.23 5.27 6.13 13.35 3.14 5.42 11.09 9.56 9.56 9.56 19.58 7.75 24.94
PEG
0.5518 0.5518 0.5518 0.00
Бета
1.63 1.42 1.2 2.38 1.37 1.78 1.78 0.74 1.63 4.62
Индекс Альтмана
-0.4 -0.37 -0.33 -0.65 0.0703 -0.5856 -4.88 1.12 -1.65 -1.65 5.29 -1.1851 -287.98


Dividends

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.147 0.18 0.263 0.402 0.383 0.392 0.376 0.394 0.023 0.281 0.3136 -43.02
Дивиденд
0.89 1.09 1.84 2.68 2.72 2.72 2.72 2.84 3.55 3.55 2.91 5.47
Див доход, ао, %
1.34 1.22 1.94 3.71 5.3 3.37 4.07 5.73 4.41 4.66 2.32 4.58 -3.61
Дивиденды / прибыль, %
36.3 23.1 21.3 33.56 80.8 33.56 32.67 44.72 3.3 3.3 39.26 39.01 -47.25
Dividend Coverage Ratio
2.65 2.83 3.08 3.13 1.21 3.11 2.92 2.24 2.48 2.48 2.39 15.43


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM CAGR 5
НИОКР, млрд
0 0 0 0 0 0 0 0 0
Персонал, чел
7532 7223 7280 7496 -0.12