General Dynamics Corporation

NYSE
GD
Stock
Yield per half year: +0.7488%
Dividend yield: 1.96%
Sector: Industrials

Reporting General Dynamics Corporation

Reports

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023
Финансовый отчет link 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 $
45 42.58 52.49 60.83 45.59 42.7 58.46 69.57 62.91 61.28 55.85 6.65
Выручка, млрд $
31.35 30.97 36.19 39.35 37.93 38.47 39.41 42.27 47.72 47.72 41.16 4.70
Чистая прибыль, млрд $
2.96 2.91 3.35 3.48 3.17 3.26 3.39 3.32 3.78 3.78 3.38 3.58
EV, млрд $
44.14 53.49 57.93 63.42 52.66 68.46 78.21 79.23 82.07 82.07 72.13 9.28
EBIT, млрд $
4.31 4.18 4.45 4.65 4.13 4.16 4.43 4.25 4.93 4.93 4.38 3.60
EBITDA, млрд $
4.78 4.64 5.21 5.48 5.01 5.05 5.31 4.25 5.82 5.82 5.09 3.04
OIBDA, млрд $
6.07 6.1 6.13 5.18 6.83 6.83 6.06 2.39
Баланс стоимость, млрд $
25.23 26.44 11.73 13.58 15.66 17.64 18.57 21.3 22.06 22.06 19.05 7.09
FCF, млрд $
1.81 3.45 2.46 1.99 2.89 3.38 3.47 3.81 3.2 3.2 3.35 2.06
Операционный денежный поток, млрд $
2.2 3.88 3.15 2.98 3.86 4.27 4.58 4.71 4.11 4.11 4.31 1.26
Операционная прибыль, млрд $
4.31 4.18 4.46 4.65 4.13 4.16 4.21 4.25 4.8 4.8 4.31 3.05
Операционные расходы, млрд $
1.94 2.01 2.26 34.7 33.79 34.31 35.2 38.03 2.57 2.57 28.78 -40.26
CAPEX, млрд $
0.392 0.428 0.69 0.987 0.967 0.887 1.11 0.904 0.916 0.916 0.9568 -1.08


Balance sheet

IFRS
Reporting Annual Quarterly
2007 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд $
2.33 2.98 0.963 0.902 2.82 1.6 1.24 1.91 1.7 1.7 1.85 -9.63
Short Term Investments $
0.264 0.5 0.3820 37.62
Total Receivables $
3.61 8.86 10.34 11.4 11.19 11.54 11.8 11 11.23 11.23 11.35 0.07
Total Current Assets $
15.45 18.28 18.19 19.78 21.54 19.99 21.06 23.62 24.39 24.39 22.12 2.52
Чистые активы, млрд $
10.74 10.98 11.44 18.19 19.78 21.54 19.99 5.9 21.59 5.9 17.76 1.77
Активы, млрд $
32.87 35.05 45.41 48.84 51.31 50.07 51.59 54.81 55.88 55.88 52.73 1.72
Short Term Debt $
0.9 0.002 0.973 2.92 3 1.01 1.54 0.832 1.5 1.5 1.58 -12.94
Long Term Debt $
2.99 3.98 11.44 9.01 10 10.49 9.24 8.75 7.26 7.26 9.15 -6.20
Задолженность, млрд $
21.9 23.61 33.68 35.26 35.65 32.43 33.02 33.51 33.82 33.82 33.69 -1.05
Чистый долг, млрд $
1.55 0.999 11.45 11.03 10.17 9.89 9.25 9.17 8.98 8.98 9.49 -2.46
Долг, млрд $
3.89 3.98 12.42 11.93 13 11.5 10.5 11.08 10.68 10.68 11.35 -3.86
Interest income $
0.083 0.008 0.014 0.018 0.012 0.477 0.424 0.364 0.056 0.2666 36.08
Расходы на обслуживание долга $
0.091 0.117 0.374 0.46 0.477 0.431 0.391 0.399 0.393 0.393 0.4182 -3.80
Чист. проц. доходы, млрд $
-0.091 0.014 0.018 0.012 0.477 0.424 0.364 0.056 0.056 0.2666 36.08
Goodwill $
11.73 11.44 11.45 11.91 19.59 19.68 20.05 20.1 20.33 20.59 20.15 0.91
Амортизация, млрд $
0.454 0.441 0.763 0.829 0.878 0.89 0.884 0.863 0.886 0.886 0.8802 0.18
Себестоимость, млрд $
25.1 24.79 29.48 32.29 31.6 32.06 32.79 38.03 40.35 40.35 34.97 5.01
Товарно материальные запасы $
8.81 5.3 5.98 6.31 5.75 5.34 6.32 8.58 9.72 9.72 7.14 11.07


Share

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 8.29 9.56 11.18 11.98 11 11.55 12.19 12.02 13.63 13.63 12.08 4.38
Цена акции ао 172.66 203.45 157.21 176.35 148.82 231.37 259.67 263.49 274.75 274.75 235.62 13.05
Число акций ао, млн 310 304 299 290 287 282 278.17 275.73 277.5 277.5 280.08 -0.67
FCF/акцию 5.83 11.31 8.22 6.86 10.04 12 12.46 13.8 11.52 11.52 11.96 2.79


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, % 27.22 25.99 28.88 27.53 21.66 19.56 18.72 16.63 17.44 17.44 38.03 18.80 -4.24
ROA, % 9.11 8.58 8.32 7.39 6.32 6.43 6.67 6.23 6.83 6.83 7.87 6.50 1.56
ROIC, % 20.25 20.83 19.72 18.39 15.11 12.51 11.87 16.58 14.96 11.87 15.11 14.21 -0.20
ROS, % 13.54 12.28 11.88 11.15 11.19 8.6 7.84 7.93 7.93 7.93 13.32 8.70 -6.66
ROCE, % 36.53 14.5 14.51 11.69 11.53 12.21 11.06 12.96 22.36 22.36 85.52 14.02 14.16
Ebit margin, % 11.81 10.9 10.82 11.23 10.04 10.34 10.34 10.34 10.55 -0.90
Рентаб EBITDA, % 14.96 14.39 13.92 13.21 13.14 13.48 10.04 12.2 12.2 12.2 22.86 12.21 -1.47
Чистая рентаб, % 13.7 13.5 9.24 8.85 8.35 8.47 8.6 7.84 7.93 7.93 13.53 8.24 -1.03
Operation Margin, % 13.49 12.31 11.81 10.9 10.82 10.69 10.04 10.05 10.05 10.05 17.30 10.33 -1.47
Чистая процентная маржа, % 7.55 8.21 9.42 9.42 9.4 9.24 8.85 8.35 8.47 8.52 14.35 8.86 -2.06
Доходность FCF, % 9.84 4.29 4.24 6.55 4.16 3.88 6.7 6.43 5.42 6.05 5.70 9.29


Coefficients

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
17.9 19.2 13.89 15.04 13.41 17.98 20.34 21.13 19.33 19.33 20.90 18.44 7.59
P/BV
4.6 5.2 3.96 3.86 2.71 3.32 3.71 3.29 3.31 3.31 11.53 3.27 4.08
P/S
1.7 2 1.28 1.33 1.12 1.52 1.75 1.66 1.53 1.53 3.30 1.52 6.44
P/FCF
15.11 16.69 23.62 14.15 17.25 18.44 17.66 16.1 19.17 19.17 29.33 17.72 2.13
E/P
0.049 0.0567 0.0678 0.0734 0.0618 0.053 0.0527 0.0541 0.0617 0.0617 0.05 0.0567 -0.03
EV/EBIT
13.65 12.83 16.5 17.67 18.66 16.64 16.64 16.64 17.22 0.17
EV/EBITDA
9.44 11.54 11.12 11.58 10.51 13.55 14.73 18.66 14.1 14.1 13.68 14.31 6.05
EV/S
1.95 1.95 1.59 1.41 1.63 1.98 1.87 1.72 1.72 1.72 3.98 1.78 1.08
EV/FCF
17.5 28.68 31.29 18.44 18.49 22.57 20.82 25.68 25.68 25.68 37.31 22.65 6.79
Debt/EBITDA
0.86 2.38 2.18 2.59 2.27 1.98 2.61 1.83 1.83 1.83 2.22 2.10 -4.22
Netdebt/Ebitda
0.22 2.36 2.24 2.26 2.15 1.74 2.16 1.54 1.54 1.54 1.65 1.83 -6.46
Debt/Ratio
0.67 0.74 0.72 0.69 0.65 0.2035 0.2022 0.1911 0.1911 0.1911 1.28 0.2876 -21.72
Debt/Equity
2.06 2.87 2.6 2.28 1.84 0.5653 0.5204 0.4839 1.53 1.53 0.85 0.9879 -3.62
Debt/Net Income
1.37 3.71 3.42 4.1 3.53 3.1 3.34 2.82 2.82 2.82 4.38 3.12 -4.39
PEG
10.26 10.26 10.26 0.00
Бета
0 1.05 0.82 1.13 -2.13 -0.2352 -0.2352 0.59 0.1270 -174.14
Индекс Альтмана
3.84 2.85 2.9 2.74 3.32 3.79 3 2.91 2.96 2.96 10.48 3.20 -2.27


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
0.873 0.986 1.08 1.15 1.24 1.32 1.37 1.43 1.53 1.4 1.38 4.29
Дивиденд
3.36 3.72 4.08 4.4 4.76 5.04 5.28 5.68 1.5 5.76 4.45 -20.62
Див доход, ао, %
1.62 1.96 2.2 2.85 2.47 2.19 2.01 2.12 2.07 1.96 1.91 2.17 -3.47
Дивиденды / прибыль, %
30.8 31 32.14 33.07 39.15 40.37 40.38 43.08 40.43 40.43 42.33 40.68 0.65
Dividend Coverage Ratio
2.7 2.91 2.81 2.4 2.38 2.37 2.32 2.37 2.7 2.7 2.43 2.56


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 0.51 0 0.00
Всего задолженность
14.74 16.8 15.96 2.69
CAPEX/Выручка, %
2.55 2.31 2.83 2.14 1.92 1.92 -5.52
Персонал, чел
100 700 103 100 106 500 111 600 2.60