Blackstone Inc. Website

Blackstone Inc.

NYSE-BX

Basic

  • Market Cap

    $104.79B

  • EV

  • Shares Out

    768.22M

  • Revenue

    $9,857.02M

  • Employees

    4,735

Margins

  • Gross

    88.74%

  • EBITDA

  • Operating

  • Pre-Tax

    44.24%

  • Net

    20.25%

  • FCF

    49.88%

Returns (5Yr Avg)

  • ROA

    7.13%

  • ROTA

    14.42%

  • ROE

    14.15%

  • ROCE

  • ROIC

    17.3%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    $131.22

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    $2,381.44M

  • Net Debt

    $9,449.07M

  • Debt/Equity

    0.63

  • EBIT/Interest

    36.61

Growth (CAGR)

  • Rev 3Yr

    -17.14%

  • Rev 5Yr

    11.27%

  • Rev 10Yr

    2.63%

  • Dil EPS 3Yr

    -25.9%

  • Dil EPS 5Yr

    15.09%

  • Dil EPS 10Yr

    -0.07%

  • Rev Fwd 2Yr

    23.73%

  • EBITDA Fwd 2Yr

    14.22%

  • EPS Fwd 2Yr

    22.9%

  • EPS LT Growth Est

    23.66%

Dividends

  • Yield

  • Payout

    130.5%

  • DPS

    $3.39

  • DPS Growth 3Yr

    3.93%

  • DPS Growth 5Yr

    12.63%

  • DPS Growth 10Yr

    7.08%

  • DPS Growth Fwd 2Yr

    23.86%

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

8,032.5

Gain (Loss) on Sale of Investment, Total

2,865.3

1,721.6

14,328.7

1,946.6

532.2

1,780.3

Interest And Invest. Income

-17.3

-40.9

-37.6

-45.6

84.6

44.2

Other Revenues, Total

Total Revenues

7,058.6

6,188.9

22,175.8

8,015.9

7,683.9

9,857

Total Revenues % Chg.

17.7%

-12.3%

258.3%

-63.9%

-4.1%

48.1%

Cost of Goods Sold, Total

1,247.5

733.1

6,188.2

962.7

527.5

1,110.2

Gross Profit

5,811.1

5,455.8

15,987.6

7,053.2

7,156.4

8,746.8

Selling General & Admin Expenses, Total

2,517.5

2,580.3

3,090.2

3,693.1

4,021.7

4,193.3

Other Operating Expenses, Total

2,517.5

2,580.3

3,090.2

3,693.1

4,021.7

4,193.3

Operating Income

3,293.6

2,875.5

12,897.4

3,360.1

3,134.6

4,553.6

Interest Expense, Total

-124.4

Interest And Investment Income

282.8

30.5

461.6

Net Interest Expenses

282.8

30.5

461.6

-124.4

Currency Exchange Gains (Loss)

76.4

-257.8

200.6

182.9

-94.7

-94.7

Other Non Operating Income (Expenses)

165.2

-30.7

-0.3

23.9

-25.4

83

EBT, Excl. Unusual Items

3,818

2,617.5

13,559.4

3,566.9

3,014.5

4,417.4

Gain (Loss) On Sale Of Investments

-105.1

-56.8

-56.8

Other Unusual Items

EBT, Incl. Unusual Items

3,818

2,617.5

13,559.4

3,461.8

2,957.7

4,360.6

Income Tax Expense

-48

356

1,184.4

472.9

513.5

786.4

Earnings From Continuing Operations

3,866

2,261.5

12,375

2,988.9

2,444.3

3,574.2

Minority Interest

-1,816.3

-1,216.1

-6,517.6

-1,241.3

-1,053.4

-1,578.6

Net Income

2,049.7

1,045.4

5,857.4

1,747.6

1,390.9

1,995.6

Net Income to Common Incl Extra Items

2,049.7

1,045.4

5,857.4

1,747.6

1,390.9

1,995.6

Net Income to Common Excl. Extra Items

2,049.7

1,045.4

5,857.4

1,747.6

1,390.9

1,995.6

Total Shares Outstanding

680.5

704

732

742.7

758

768.2

Weighted Avg. Shares Outstanding

675.9

704

732

742.7

758

768.2

Weighted Avg. Shares Outstanding Dil

676.2

704

732

742.7

758

768.2

EPS

3

1.5

8

2.4

1.8

2.6

EPS Diluted

3

1.5

8

2.4

1.8

2.6

Effective Tax Rate

-1.3%

13.6%

8.7%

13.7%

17.4%

18%