Blackstone Inc. Website

Blackstone Inc.

NYSE-BX

Basic

  • Market Cap

    $92.05B

  • EV

  • Shares Out

    759.18M

  • Revenue

    $9,927.15M

  • Employees

    4,735

Margins

  • Gross

    89.99%

  • EBITDA

  • Operating

  • Pre-Tax

    46.13%

  • Net

    21.68%

  • FCF

    45.04%

Returns (5Yr Avg)

  • ROA

    7.09%

  • ROTA

    14.32%

  • ROE

    14.04%

  • ROCE

  • ROIC

    17.19%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    $125.53

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    $2,504.47M

  • Net Debt

    $9,767.66M

  • Debt/Equity

    0.67

  • EBIT/Interest

    67.27

Growth (CAGR)

  • Rev 3Yr

    -12.14%

  • Rev 5Yr

    7.51%

  • Rev 10Yr

    3.87%

  • Dil EPS 3Yr

    -19.47%

  • Dil EPS 5Yr

    3.1%

  • Dil EPS 10Yr

    2.92%

  • Rev Fwd 2Yr

    23.73%

  • EBITDA Fwd 2Yr

    14.75%

  • EPS Fwd 2Yr

    23.47%

  • EPS LT Growth Est

    25.05%

Dividends

  • Yield

  • Payout

    118.51%

  • DPS

    $3.36

  • DPS Growth 3Yr

    7.7%

  • DPS Growth 5Yr

    12.43%

  • DPS Growth 10Yr

    9.23%

  • DPS Growth Fwd 2Yr

    24.16%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Operating Revenues

4,210.5

4,508.2

7,884.7

6,114.9

7,067.1

8,096

Gain (Loss) on Sale of Investment, Total

2,865.3

1,721.6

14,328.7

1,946.6

532.2

1,743

Interest And Invest. Income

-17.3

-40.9

-37.6

-45.6

84.6

88.2

Other Revenues, Total

Total Revenues

7,058.6

6,188.9

22,175.8

8,015.9

7,683.9

9,927.1

Total Revenues % Chg.

17.7%

-12.3%

258.3%

-63.9%

-4.1%

129.8%

Cost of Goods Sold, Total

1,247.5

733.1

6,188.2

962.7

527.5

994.2

Gross Profit

5,811.1

5,455.8

15,987.6

7,053.2

7,156.4

8,933

Selling General & Admin Expenses, Total

2,517.5

2,580.3

3,090.2

3,693.1

4,021.7

4,152.4

Other Operating Expenses, Total

2,517.5

2,580.3

3,090.2

3,693.1

4,021.7

4,152.4

Operating Income

3,293.6

2,875.5

12,897.4

3,360.1

3,134.6

4,780.6

Interest Expense, Total

-71.1

Interest And Investment Income

282.8

30.5

461.6

Net Interest Expenses

282.8

30.5

461.6

-71.1

Currency Exchange Gains (Loss)

76.4

-257.8

200.6

182.9

-94.7

-35.5

Other Non Operating Income (Expenses)

165.2

-30.7

-0.3

23.9

-25.4

-20.4

EBT, Excl. Unusual Items

3,818

2,617.5

13,559.4

3,566.9

3,014.5

4,653.6

Gain (Loss) On Sale Of Investments

-105.1

-56.8

-74.6

Other Unusual Items

EBT, Incl. Unusual Items

3,818

2,617.5

13,559.4

3,461.8

2,957.7

4,579

Income Tax Expense

-48

356

1,184.4

472.9

513.5

749.5

Earnings From Continuing Operations

3,866

2,261.5

12,375

2,988.9

2,444.3

3,829.6

Minority Interest

-1,816.3

-1,216.1

-6,517.6

-1,241.3

-1,053.4

-1,677.1

Net Income

2,049.7

1,045.4

5,857.4

1,747.6

1,390.9

2,152.5

Net Income to Common Incl Extra Items

2,049.7

1,045.4

5,857.4

1,747.6

1,390.9

2,152.5

Net Income to Common Excl. Extra Items

2,049.7

1,045.4

5,857.4

1,747.6

1,390.9

2,152.5

Total Shares Outstanding

680.5

704

732

742.7

758

759.2

Weighted Avg. Shares Outstanding

675.9

704

732

742.7

758

759.2

Weighted Avg. Shares Outstanding Dil

676.2

704

732

742.7

758

759.2

EPS

3

1.5

8

2.4

1.8

2.8

EPS Diluted

3

1.5

8

2.4

1.8

2.8

Effective Tax Rate

-1.3%

13.6%

8.7%

13.7%

17.4%

16.4%