First Time Loading...

Mercedes-Benz Group AG
XETRA:MBG

Watchlist Manager
Mercedes-Benz Group AG Logo
Mercedes-Benz Group AG
XETRA:MBG
Watchlist
Price: 72.96 EUR 1.93%
Updated: May 6, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

153.2B
-0.5%
Revenue
Growth Rates:
1 Year
+2%
3 Years
+26%
5 Years
-8%
7 Years
0%
10 Years
+30%
17.4B
-4%
Operating Income
Growth Rates:
1 Year
-1%
3 Years
+152%
5 Years
+68%
7 Years
+39%
10 Years
+118%
14.3B
-6%
Net Income
Growth Rates:
1 Year
-2%
3 Years
+293%
5 Years
+97%
7 Years
+67%
10 Years
+108%

Earnings Waterfall
Mercedes-Benz Group AG

Revenue
153.2B EUR
Cost of Revenue
-118.8B EUR
Gross Profit
34.4B EUR
Operating Expenses
-17B EUR
Operating Income
17.4B EUR
Other Expenses
-3.1B EUR
Net Income
14.3B EUR

Income Statement
Mercedes-Benz Group AG

Rotate your device to view
Income Statement
Currency: EUR
Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
117 982
N/A
121 337
+3%
123 189
+2%
126 212
+2%
129 872
+3%
134 651
+4%
140 634
+4%
144 788
+3%
149 467
+3%
150 278
+1%
151 367
+1%
152 688
+1%
153 261
+0%
156 796
+2%
159 394
+2%
161 542
+1%
164 154
+2%
165 357
+1%
164 899
0%
164 365
0%
167 362
+2%
167 275
0%
169 169
+1%
172 228
+2%
172 745
+0%
170 270
-1%
143 871
-16%
132 221
-8%
121 778
-8%
117 437
-4%
135 310
+15%
135 337
+0%
133 893
-1%
135 869
+1%
138 185
+2%
144 254
+4%
150 017
+4%
152 675
+2%
154 476
+1%
153 960
0%
153 218
0%
Gross Profit
Cost of Revenue
(92 788)
(94 970)
(96 447)
(98 483)
(101 593)
(105 337)
(109 935)
(113 650)
(117 971)
(119 333)
(120 930)
(121 398)
(121 171)
(123 775)
(125 344)
(127 773)
(129 626)
(130 207)
(130 293)
(130 316)
(134 162)
(135 262)
(137 689)
(140 038)
(136 839)
(136 182)
(115 679)
(106 403)
(101 092)
(94 742)
(106 362)
(105 800)
(102 559)
(104 228)
(106 043)
(110 122)
(115 890)
(117 456)
(118 857)
(119 186)
(118 839)
Gross Profit
25 194
N/A
26 367
+5%
26 742
+1%
27 729
+4%
28 279
+2%
29 314
+4%
30 699
+5%
31 138
+1%
31 496
+1%
30 945
-2%
30 437
-2%
31 290
+3%
32 090
+3%
33 021
+3%
34 050
+3%
33 769
-1%
34 528
+2%
35 150
+2%
34 606
-2%
34 049
-2%
33 200
-2%
32 013
-4%
31 480
-2%
32 190
+2%
35 906
+12%
34 088
-5%
28 192
-17%
25 818
-8%
20 686
-20%
22 695
+10%
28 948
+28%
29 537
+2%
31 334
+6%
31 641
+1%
32 142
+2%
34 132
+6%
34 127
0%
35 219
+3%
35 619
+1%
34 774
-2%
34 379
-1%
Operating Income
Operating Expenses
(17 223)
(17 290)
(17 362)
(17 819)
(18 590)
(19 140)
(19 435)
(19 099)
(18 452)
(18 688)
(19 093)
(19 498)
(19 614)
(20 521)
(20 376)
(21 204)
(21 882)
(22 306)
(22 543)
(23 326)
(22 850)
(22 674)
(24 327)
(25 849)
(25 682)
(25 303)
(20 176)
(17 484)
(13 797)
(12 852)
(14 800)
(15 359)
(15 796)
(16 980)
(16 993)
(17 417)
(16 604)
(16 796)
(16 951)
(16 649)
(17 005)
Selling, General & Administrative
(14 175)
(14 226)
(14 251)
(14 530)
(14 687)
(15 134)
(15 469)
(15 359)
(15 386)
(15 434)
(15 271)
(15 486)
(15 526)
(15 940)
(16 308)
(16 420)
(16 625)
(16 859)
(16 940)
(17 109)
(16 961)
(17 205)
(17 034)
(17 031)
(16 745)
(16 490)
(14 212)
(12 613)
(10 875)
(10 558)
(11 685)
(12 049)
(11 614)
(11 943)
(12 043)
(12 207)
(11 899)
(12 242)
(12 469)
(12 373)
(12 300)
Research & Development
(4 192)
(4 227)
(4 285)
(4 391)
(4 489)
(4 569)
(4 695)
(4 700)
(4 722)
(4 872)
(4 946)
(5 112)
(5 219)
(5 467)
(5 618)
(5 967)
(5 890)
(6 202)
(6 408)
(6 536)
(6 515)
(6 573)
(6 522)
(6 511)
(6 554)
(6 604)
(5 921)
(5 401)
(4 666)
(4 633)
(5 231)
(5 338)
(5 335)
(5 328)
(5 293)
(5 467)
(5 570)
(5 920)
(6 115)
(6 131)
(6 230)
Depreciation & Amortization
0
0
0
0
(163)
0
0
0
(152)
0
0
0
(147)
0
0
0
(183)
0
0
0
(209)
0
0
0
(139)
0
0
0
(196)
0
0
0
(161)
0
0
0
(144)
0
0
0
(116)
Other Operating Expenses
1 144
1 163
1 174
1 102
749
563
729
960
1 808
1 618
1 124
1 100
1 278
886
1 550
1 183
816
755
805
319
835
1 104
(771)
(2 307)
(2 244)
(2 209)
(43)
530
1 940
2 339
2 116
2 028
1 314
291
343
257
1 009
1 366
1 633
1 855
1 641
Operating Income
7 971
N/A
9 077
+14%
9 380
+3%
9 910
+6%
9 689
-2%
10 174
+5%
11 264
+11%
12 039
+7%
13 044
+8%
12 257
-6%
11 344
-7%
11 792
+4%
12 476
+6%
12 500
+0%
13 674
+9%
12 565
-8%
12 646
+1%
12 844
+2%
12 063
-6%
10 723
-11%
10 350
-3%
9 339
-10%
7 153
-23%
6 341
-11%
10 224
+61%
8 785
-14%
8 016
-9%
8 334
+4%
6 889
-17%
9 843
+43%
14 148
+44%
14 178
+0%
15 538
+10%
14 661
-6%
15 149
+3%
16 715
+10%
17 523
+5%
18 423
+5%
18 668
+1%
18 125
-3%
17 374
-4%
Pre-Tax Income
Interest Income Expense
3 028
3 066
372
387
674
602
127
230
322
29
97
241
408
1 269
1 410
1 362
1 339
937
582
650
264
104
332
238
189
(30)
144
115
697
1 239
1 262
1 285
1 185
1 350
949
1 522
1 626
1 815
2 121
2 405
2 563
Non-Reccuring Items
(156)
(145)
(116)
(136)
(301)
0
0
0
(305)
0
0
0
(363)
267
0
385
401
0
0
0
(99)
718
(1 453)
0
(6 128)
(6 783)
(5 586)
(5 995)
(1 222)
(655)
214
448
(1 179)
193
225
303
863
244
299
396
49
Total Other Income
(704)
(969)
(730)
254
111
548
623
(306)
(317)
(265)
131
(31)
53
151
(422)
(301)
(419)
(258)
(243)
65
80
(190)
(263)
(580)
(455)
(225)
(360)
(314)
(407)
(352)
(40)
(9)
267
67
193
323
292
204
134
110
98
Pre-Tax Income
10 139
N/A
11 029
+9%
8 906
-19%
10 415
+17%
10 173
-2%
11 324
+11%
12 014
+6%
11 963
0%
12 744
+7%
12 021
-6%
11 572
-4%
12 002
+4%
12 574
+5%
14 187
+13%
14 662
+3%
14 011
-4%
13 967
0%
13 523
-3%
12 402
-8%
11 438
-8%
10 595
-7%
9 971
-6%
5 769
-42%
5 999
+4%
3 830
-36%
1 747
-54%
2 214
+27%
2 140
-3%
5 957
+178%
10 075
+69%
15 584
+55%
15 902
+2%
15 811
-1%
16 271
+3%
16 516
+2%
18 863
+14%
20 304
+8%
20 686
+2%
21 222
+3%
21 036
-1%
20 084
-5%
Net Income
Tax Provision
(1 419)
(1 787)
(2 051)
(2 636)
(2 883)
(3 070)
(3 584)
(3 939)
(4 033)
(3 960)
(3 431)
(3 550)
(3 790)
(4 151)
(4 566)
(4 404)
(3 350)
(3 204)
(2 770)
(2 282)
(3 013)
(2 594)
(1 459)
(1 637)
(1 121)
(1 019)
(1 506)
(1 434)
(1 926)
(2 742)
(3 850)
(4 015)
(4 761)
(5 174)
(5 360)
(5 673)
(5 495)
(5 452)
(5 545)
(5 638)
(5 553)
Income from Continuing Operations
8 720
9 242
6 855
7 779
7 290
8 254
8 430
8 024
8 711
8 061
8 141
8 452
8 784
10 036
10 096
9 607
10 617
10 319
9 632
9 156
7 582
7 377
4 310
4 362
2 709
728
708
706
4 031
7 333
11 734
11 887
11 050
11 097
11 156
13 190
14 809
15 234
15 677
15 398
14 531
Income to Minority Interest
(1 878)
(1 909)
(252)
(277)
(328)
(356)
(367)
(311)
(287)
(247)
(167)
(268)
(258)
(306)
(351)
(311)
(339)
(325)
(356)
(337)
(333)
(306)
(293)
(315)
(332)
(352)
(359)
(376)
(382)
(380)
(393)
(385)
(390)
(429)
(414)
(386)
(308)
(278)
(265)
(273)
(270)
Net Income (Common)
6 842
N/A
7 333
+7%
6 603
-10%
7 502
+14%
6 962
-7%
7 898
+13%
8 063
+2%
7 713
-4%
8 424
+9%
7 814
-7%
7 974
+2%
8 184
+3%
8 526
+4%
9 730
+14%
9 745
+0%
9 296
-5%
10 278
+11%
9 994
-3%
9 276
-7%
8 819
-5%
7 249
-18%
7 071
-2%
4 017
-43%
4 047
+1%
2 377
-41%
376
-84%
(297)
N/A
33
N/A
3 627
+10 891%
7 823
+116%
13 422
+72%
13 843
+3%
23 006
+66%
22 206
-3%
21 715
-2%
23 168
+7%
14 501
-37%
14 956
+3%
15 412
+3%
15 125
-2%
14 261
-6%
EPS (Diluted)
6.4
N/A
6.86
+7%
6.18
-10%
7.02
+14%
6.51
-7%
7.38
+13%
7.53
+2%
7.22
-4%
7.87
+9%
7.27
-8%
7.45
+2%
7.64
+3%
7.97
+4%
9.09
+14%
9.1
+0%
8.69
-5%
9.61
+11%
9.34
-3%
8.67
-7%
8.24
-5%
6.78
-18%
6.61
-3%
3.76
-43%
3.79
+1%
2.22
-41%
0.36
-84%
-0.27
N/A
0.03
N/A
3.38
+11 167%
7.31
+116%
12.54
+72%
12.93
+3%
21.5
+66%
20.75
-3%
20.29
-2%
21.65
+7%
13.55
-37%
13.98
+3%
14.46
+3%
14.3
-1%
13.46
-6%

See Also

Summary
MBG intrinsic value, competitors valuation, and company profile.
DCF Valuation
MBG stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MBG stock valuation using valuation multiples.
Wall Street Estimates
MBG price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
MBG stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 134,600+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.