| Name | Market Cap | Current Price | P/E Ratio | Revenue Growth 1Y | Net Margin | ROE | FCF Yield | Debt/Equity |
|---|---|---|---|---|---|---|---|---|
| GPCGenuine Parts Company | 16.59B | 119.26 | 253.74 | 3.46% | 0.27% | 1.49% | 2.54% | 1.86 |
| AAPAdvance Auto Parts, Inc. | 3.19B | 53.17 | 72.84 | -5.42% | 0.51% | 2% | 2.38 | |
| CVNACarvana Co. | 25.44B | 334.16 | 39.55 | 48.63% | 3.44% | 21.31% | 3.5% | 0.15 |
| PRTSCarParts.com, Inc. | 49.24M | 0.71 | -1 | -12.86% | -9.69% | -84.63% | 0.49 | |
| HZOMarineMax, Inc. | 667M | 30.50 | -21.33 | -5.01% | -1.37% | -3.33% | 1.79% | 1.31 |
Analyze head-to-head performance against top industry competitors across valuation, growth, and profitability metrics.
| Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Jan 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 9.57B | 9.37B | 9.58B | 9.71B | 10.11B | 11B | 9.15B | 9.21B | 9.09B | 8.6B |
| Revenue Growth % | -1.74% | -2.03% | 2.21% | 1.34% | 4.09% | 8.82% | -16.81% | 0.66% | -1.25% | -5.42% |
| Cost of Goods Sold | 5.31B | 5.29B | 5.36B | 5.45B | 5.62B | 6.07B | 4.92B | 5.35B | 5.69B | 4.84B |
| COGS % of Revenue | 55.52% | 56.42% | 55.96% | 56.18% | 55.66% | 55.23% | 53.73% | 58.08% | 62.52% | 56.27% |
| Gross Profit | 4.26B | 4.09B | 4.22B | 4.25B | 4.48B | 4.92B | 4.23B | 3.86B | 3.41B | 3.76B |
| Gross Margin % | 44.48% | 43.58% | 44.04% | 43.82% | 44.34% | 44.77% | 46.27% | 41.92% | 37.48% | 43.73% |
| Gross Profit Growth % | -3.77% | -4.01% | 3.29% | 0.84% | 5.33% | 9.87% | -14.04% | -8.81% | -11.7% | 10.34% |
| Operating Expenses | 3.47B | 3.51B | 3.62B | 3.58B | 3.73B | 4.1B | 3.71B | 3.82B | 4.12B | 3.6B |
| OpEx % of Revenue | 36.25% | 37.5% | 37.73% | 36.85% | 36.92% | 37.29% | 40.53% | 41.49% | 45.32% | 41.86% |
| Selling, General & Admin | 3.47B | 3.51B | 3.62B | 3.58B | 3.73B | 4.1B | 3.71B | 3.82B | 3.81B | 3.57B |
| SG&A % of Revenue | 36.25% | 37.5% | 37.73% | 36.85% | 36.92% | 37.29% | 40.53% | 41.49% | 41.93% | 41.53% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 308.9M | 28M |
| Operating Income | 787.6M | 570.21M | 604.27M | 677.18M | 749.91M | 822.37M | 524.62M | 38.89M | -713.31M | 161M |
| Operating Margin % | 8.23% | 6.08% | 6.31% | 6.97% | 7.42% | 7.48% | 5.73% | 0.42% | -7.84% | 1.87% |
| Operating Income Growth % | -4.62% | -27.6% | 5.97% | 12.06% | 10.74% | 9.66% | -36.21% | -92.59% | -1934.3% | 122.57% |
| EBITDA | 1.05B | 819.47M | 842.46M | 915.55M | 999.99M | 1.08B | 772.95M | 308.32M | -421.33M | 433M |
| EBITDA Margin % | 10.93% | 8.74% | 8.79% | 9.43% | 9.89% | 9.84% | 8.45% | 3.35% | -4.63% | 5.03% |
| EBITDA Growth % | -4.5% | -21.66% | 2.81% | 8.68% | 9.22% | 8.23% | -28.58% | -60.11% | -236.65% | 202.77% |
| D&A (Non-Cash Add-back) | 258.39M | 249.26M | 238.18M | 238.37M | 250.08M | 259.93M | 248.33M | 269.43M | 291.98M | 272M |
| EBIT | 798.75M | 579.06M | 611.85M | 677.64M | 697.9M | 820.28M | 511.03M | 40.81M | -687.07M | 161M |
| Net Interest Income | -59.91M | -58.8M | -56.59M | -39.9M | -46.89M | -37.79M | -50.84M | -87.99M | -81.03M | -139M |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 59.91M | 58.8M | 56.59M | 39.9M | 46.89M | 37.79M | 50.84M | 87.99M | 81.03M | 139M |
| Other Income/Expense | -48.76M | -49.95M | -49.01M | -39.43M | -98.89M | -39.87M | -64.42M | -86.06M | -54.79M | -252M |
| Pretax Income | 738.84M | 520.26M | 555.26M | 637.75M | 651.01M | 782.49M | 460.19M | -47.18M | -768.1M | -91M |
| Pretax Margin % | 7.72% | 5.55% | 5.8% | 6.57% | 6.44% | 7.11% | 5.03% | -0.51% | -8.45% | -1.06% |
| Income Tax | 279.21M | 44.75M | 131.42M | 150.85M | 157.99M | 185.88M | 99.66M | -17.15M | -181.14M | -159M |
| Effective Tax Rate % | 62.21% | 91.4% | 76.33% | 76.35% | 75.73% | 76.25% | 100.91% | -63.03% | 43.72% | -48.35% |
| Net Income | 459.62M | 475.5M | 423.85M | 486.9M | 493.02M | 596.62M | 464.4M | 29.73M | -335.79M | 44M |
| Net Margin % | 4.8% | 5.07% | 4.42% | 5.01% | 4.88% | 5.42% | 5.08% | 0.32% | -3.69% | 0.51% |
| Net Income Growth % | -2.91% | 3.46% | -10.86% | 14.88% | 1.26% | 21.01% | -22.16% | -93.6% | -1229.27% | 113.1% |
| Net Income (Continuing) | 459.62M | 475.5M | 423.85M | 486.9M | 493.02M | 596.62M | 360.54M | -30.02M | -586.96M | 68M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 103.87M | 59.76M | 251.17M | -24M |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | 6.20 | 6.42 | 5.73 | 6.84 | 7.14 | 9.55 | 7.65 | 0.50 | -5.63 | 0.73 |
| EPS Growth % | -3.13% | 3.55% | -10.75% | 19.37% | 4.39% | 33.75% | -19.9% | -93.46% | -1226% | 112.97% |
| EPS (Basic) | 6.22 | 6.44 | 5.75 | 6.87 | 7.17 | 9.62 | 7.70 | 0.50 | -5.63 | 0.73 |
| Diluted Shares Outstanding | 73.86M | 74.11M | 73.99M | 71.17M | 69M | 64.51M | 60.72M | 59.61M | 59.65M | 60.6M |
| Basic Shares Outstanding | 73.56M | 73.85M | 73.73M | 70.87M | 68.75M | 64.03M | 60.35M | 59.43M | 59.65M | 59.9M |
| Dividend Payout Ratio | 3.86% | 3.75% | 4.2% | 3.53% | 11.43% | 26.97% | 72.4% | 703.86% | - | 136.36% |
| Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Jan 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 5.17B | 5.43B | 6.08B | 5.7B | 6.27B | 6.28B | 6.01B | 6.38B | 6.14B | 7.29B |
| Cash & Short-Term Investments | 135.18M | 546.94M | 896.53M | 418.67M | 834.99M | 601.43M | 270.81M | 503.47M | 1.87B | 3.12B |
| Cash Only | 135.18M | 546.94M | 896.53M | 418.67M | 834.99M | 601.43M | 270.81M | 503.47M | 1.87B | 3.12B |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 641.25M | 606.36M | 624.97M | 689.47M | 750M | 782.78M | 684.05M | 800.14M | 544.04M | 380M |
| Days Sales Outstanding | 24.46 | 23.61 | 23.81 | 25.92 | 27.09 | 25.98 | 27.29 | 31.71 | 21.84 | 16.13 |
| Inventory | 4.33B | 4.17B | 4.36B | 4.43B | 4.54B | 4.66B | 4.9B | 4.86B | 3.61B | 3.65B |
| Days Inventory Outstanding | 297.25 | 287.69 | 297.01 | 296.6 | 294.49 | 279.97 | 363.53 | 331.48 | 231.88 | 274.96 |
| Other Current Assets | 70.47M | 105.11M | 198.41M | 155.24M | 146.81M | 232.25M | 163.69M | 215.71M | 118M | 141M |
| Total Non-Current Assets | 3.14B | 3.06B | 2.96B | 5.55B | 5.57B | 5.92B | 5.97B | 5.9B | 4.65B | 4.54B |
| Property, Plant & Equipment | 1.45B | 1.39B | 1.37B | 3.8B | 3.84B | 4.2B | 4.3B | 4.23B | 3.58B | 3.43B |
| Fixed Asset Turnover | 6.62x | 6.72x | 7.00x | 2.56x | 2.63x | 2.62x | 2.13x | 2.18x | 2.54x | 2.51x |
| Goodwill | 990.88M | 994.29M | 990.24M | 992.24M | 993.59M | 993.74M | 990.47M | 991.74M | 598.22M | 600M |
| Intangible Assets | 640.9M | 597.67M | 550.59M | 709.76M | 681.13M | 651.22M | 620.9M | 593.34M | 405.75M | 400M |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 64.15M | 69.3M | 48.38M | 52.45M | 52.33M | 73.65M | 62.43M | 86.9M | 73.66M | 110M |
| Total Assets | 8.32B | 8.48B | 9.04B | 11.25B | 11.84B | 12.19B | 11.99B | 12.28B | 10.8B | 11.83B |
| Asset Turnover | 1.15x | 1.11x | 1.06x | 0.86x | 0.85x | 0.90x | 0.76x | 0.75x | 0.84x | 0.73x |
| Asset Growth % | 2.3% | 2.01% | 6.58% | 24.42% | 5.25% | 2.99% | -1.7% | 2.42% | -12.04% | 9.52% |
| Total Current Liabilities | 3.68B | 3.48B | 3.89B | 4.48B | 4.74B | 5.18B | 5.42B | 5.31B | 4.67B | 4.18B |
| Accounts Payable | 3.09B | 2.89B | 3.17B | 3.42B | 3.64B | 3.92B | 4.18B | 3.53B | 3.41B | 2.98B |
| Days Payables Outstanding | 212.07 | 199.77 | 216.01 | 229 | 236.25 | 235.68 | 310.27 | 240.61 | 218.77 | 224.51 |
| Short-Term Debt | 306K | 0 | 0 | 0 | 0 | 0 | 185M | 0 | 0 | 435M |
| Deferred Revenue (Current) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 370.21M | 166.45M | 206.26M | 621.52M | 560.46M | 534.67M | 499.82M | 1.24B | 544.75M | 484M |
| Current Ratio | 1.41x | 1.56x | 1.57x | 1.27x | 1.32x | 1.21x | 1.11x | 1.20x | 1.32x | 1.75x |
| Quick Ratio | 0.23x | 0.36x | 0.44x | 0.28x | 0.37x | 0.31x | 0.21x | 0.29x | 0.54x | 0.87x |
| Cash Conversion Cycle | 109.65 | 111.53 | 104.81 | 93.52 | 85.33 | 70.27 | 80.55 | 122.58 | 34.94 | 66.58 |
| Total Non-Current Liabilities | 1.72B | 1.59B | 1.6B | 3.22B | 3.54B | 3.89B | 3.97B | 4.45B | 3.96B | 5.45B |
| Long-Term Debt | 1.04B | 1.04B | 1.05B | 747.32M | 1.03B | 1.03B | 1.19B | 1.79B | 1.79B | 5.22B |
| Capital Lease Obligations | 0 | 0 | 0 | 2.02B | 2.01B | 2.34B | 2.28B | 2.04B | 1.9B | 1.81B |
| Deferred Tax Liabilities | 454.28M | 303.62M | 318.35M | 334.01M | 342.44M | 410.61M | 410.75M | 355.63M | 192.67M | 142M |
| Other Non-Current Liabilities | 225.56M | 239.06M | 239.81M | 123.25M | 146.28M | 103.03M | 89.05M | 267.29M | 83.81M | -1.73B |
| Total Liabilities | 5.4B | 5.07B | 5.49B | 7.7B | 8.28B | 9.07B | 9.39B | 9.76B | 8.63B | 9.63B |
| Total Debt | 1.04B | 1.04B | 1.05B | 2.76B | 3.05B | 3.37B | 3.65B | 3.83B | 3.69B | 5.22B |
| Net Debt | 908.08M | 497.39M | 149.19M | 2.35B | 2.21B | 2.77B | 3.38B | 3.34B | 1.82B | 2.1B |
| Debt / Equity | 0.36x | 0.31x | 0.29x | 0.78x | 0.86x | 1.08x | 1.40x | 1.52x | 1.70x | 2.38x |
| Debt / EBITDA | 1.00x | 1.27x | 1.24x | 3.02x | 3.05x | 3.12x | 4.72x | 12.41x | - | 12.06x |
| Net Debt / EBITDA | 0.87x | 0.61x | 0.18x | 2.56x | 2.21x | 2.56x | 4.37x | 10.83x | - | 4.85x |
| Interest Coverage | 13.15x | 9.70x | 10.68x | 16.97x | 15.99x | 21.76x | 10.32x | 0.44x | -8.80x | 1.16x |
| Total Equity | 2.92B | 3.42B | 3.55B | 3.55B | 3.56B | 3.13B | 2.6B | 2.52B | 2.17B | 2.2B |
| Equity Growth % | 18.51% | 17.11% | 3.97% | -0.05% | 0.29% | -12.11% | -16.91% | -3.06% | -13.88% | 1.29% |
| Book Value per Share | 39.48 | 46.08 | 47.99 | 49.87 | 51.58 | 48.49 | 42.81 | 42.27 | 36.38 | 36.27 |
| Total Shareholders' Equity | 2.92B | 3.42B | 3.55B | 3.55B | 3.56B | 3.13B | 2.6B | 2.52B | 2.17B | 2.2B |
| Common Stock | 8K | 8K | 8K | 8K | 8K | 8K | 8K | 8K | 8K | 1.03B |
| Retained Earnings | 2.46B | 2.92B | 3.33B | 3.77B | 4.2B | 4.61B | 4.67B | 4.56B | 4.16B | 4.15B |
| Treasury Stock | -138.1M | -144.6M | -425.95M | -924.39M | -1.39B | -2.3B | -2.92B | -2.93B | -2.94B | -2.94B |
| Accumulated OCI | -39.7M | -24.95M | -44.19M | -34.57M | -26.76M | -22.63M | -44.7M | -52.23M | -47.15M | -37M |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Jan 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operations | 523.3M | 600.8M | 811.03M | 866.91M | 969.69M | 1.11B | 736.57M | 287.38M | 84.63M | -46M |
| Operating CF Margin % | 5.47% | 6.41% | 8.47% | 8.93% | 9.59% | 10.07% | 8.05% | 3.12% | 0.93% | -0.53% |
| Operating CF Growth % | -25.52% | 14.81% | 34.99% | 6.89% | 11.86% | 14.16% | -33.46% | -60.98% | -70.55% | -154.35% |
| Net Income | 459.62M | 475.5M | 423.85M | 486.9M | 493.02M | 596.62M | 360.54M | -30.02M | -586.96M | 68M |
| Depreciation & Amortization | 258.39M | 249.26M | 238.18M | 238.37M | 250.08M | 259.93M | 248.33M | 269.43M | 291.98M | 272M |
| Stock-Based Compensation | 20.45M | 35.27M | 27.76M | 37.44M | 45.27M | 63.07M | 46.48M | 40.91M | 42.19M | 36M |
| Deferred Taxes | 20.21M | -151.26M | 15.96M | 23.15M | 8.14M | 58.79M | 22.81M | -37.17M | -203.28M | -43M |
| Other Non-Cash Items | 3.96M | 20.23M | 18.15M | 19.11M | 54.22M | 964K | 126.27M | 149.71M | 140.23M | 103M |
| Working Capital Changes | -239.33M | -28.19M | 87.13M | 61.95M | 118.96M | 127.66M | -67.86M | -105.47M | 400.46M | -482M |
| Change in Receivables | -41.64M | 36.05M | -21.47M | -62.84M | -59.01M | -7.46M | 27.42M | -114.75M | 28.95M | 138M |
| Change in Inventory | -144.6M | 167.55M | -206.13M | -63.13M | -101.45M | -124.14M | -70.97M | -64.15M | 270.4M | -21M |
| Change in Payables | -119.33M | -197.17M | 285.49M | 245.78M | 216.49M | 291.04M | 119.33M | 57.52M | -110.11M | -469M |
| Cash from Investing | -262.04M | -178.64M | -191.83M | -462.94M | -266.9M | -287.31M | -424.45M | -235.49M | 1.35B | -239M |
| Capital Expenditures | -259.56M | -189.76M | -193.72M | -270.13M | -267.58M | -289.64M | -398.76M | -225.67M | -180.8M | -252M |
| CapEx % of Revenue | 2.71% | 2.02% | 2.02% | 2.78% | 2.65% | 2.63% | 4.36% | 2.45% | 1.99% | 2.93% |
| Acquisitions | -4.7M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 2.21M | 11.12M | 1.89M | -192.81M | 679K | 2.33M | -25.69M | -9.82M | 1.54B | 13M |
| Cash from Financing | -217.12M | -14.87M | -263.92M | -882.15M | -286M | -1.06B | -620.7M | 189.27M | -75.01M | 1.54B |
| Debt Issued (Net) | -165.57M | 14M | 32.01M | -369.39M | 244.52M | 0 | 332.54M | 414.57M | 0 | 1.6B |
| Equity Issued (Net) | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | 0 |
| Dividends Paid | -17.74M | -17.85M | -17.82M | -17.18M | -56.35M | -160.93M | -336.23M | -209.29M | -59.85M | -60M |
| Share Repurchases | -18.39M | -6.5M | -281.35M | -498.44M | -469.69M | -906.21M | -618.48M | -14.52M | -6.5M | 0 |
| Other Financing | 2.48M | -8.6M | 44K | -481K | -7.75M | 3.02M | 1.47M | -1.49M | -8.65M | -5M |
| Net Change in Cash | 44.4M | 411.76M | 349.59M | -477.86M | 416.33M | -238.93M | -317.25M | 232.67M | 1.37B | 1.25B |
| Free Cash Flow | 263.74M | 411.05M | 617.31M | 395.26M | 701.88M | 817.38M | 335.91M | 61.7M | -96.17M | -298M |
| FCF Margin % | 2.76% | 4.39% | 6.44% | 4.07% | 6.94% | 7.43% | 3.67% | 0.67% | -1.06% | -3.46% |
| FCF Growth % | -43.63% | 55.85% | 50.18% | -35.97% | 77.57% | 16.46% | -58.9% | -81.63% | -255.85% | -209.88% |
| FCF per Share | 3.57 | 5.55 | 8.34 | 5.55 | 10.17 | 12.67 | 5.53 | 1.04 | -1.61 | -4.92 |
| FCF Conversion (FCF/Net Income) | 1.14x | 1.26x | 1.91x | 1.78x | 1.97x | 1.86x | 1.59x | 9.66x | -0.25x | -1.05x |
| Interest Paid | 55.46M | 53.51M | 45.32M | 41.1M | 34.01M | 36.37M | 46.16M | 73.84M | 75.74M | 0 |
| Taxes Paid | 225.33M | 192.12M | 143.21M | 108.16M | 146.07M | 177.32M | 94.61M | 98.79M | 37.04M | 0 |
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | 17.1% | 15.02% | 12.17% | 13.72% | 13.87% | 17.84% | 16.22% | 1.16% | -14.32% | 2.01% |
| Return on Invested Capital (ROIC) | 15.96% | 11.06% | 11.91% | 10.59% | 9.64% | 10.57% | 6.62% | 0.49% | -10.89% | 2.91% |
| Gross Margin | 44.48% | 43.58% | 44.04% | 43.82% | 44.34% | 44.77% | 46.27% | 41.92% | 37.48% | 43.73% |
| Net Margin | 4.8% | 5.07% | 4.42% | 5.01% | 4.88% | 5.42% | 5.08% | 0.32% | -3.69% | 0.51% |
| Debt / Equity | 0.36x | 0.31x | 0.29x | 0.78x | 0.86x | 1.08x | 1.40x | 1.52x | 1.70x | 2.38x |
| Interest Coverage | 13.15x | 9.70x | 10.68x | 16.97x | 15.99x | 21.76x | 10.32x | 0.44x | -8.80x | 1.16x |
| FCF Conversion | 1.14x | 1.26x | 1.91x | 1.78x | 1.97x | 1.86x | 1.59x | 9.66x | -0.25x | -1.05x |
| Revenue Growth | -1.74% | -2.03% | 2.21% | 1.34% | 4.09% | 8.82% | -16.81% | 0.66% | -1.25% | -5.42% |
Explore detailed financial history, valuation models, and returns analysis
DCF models, peer multiples & analyst estimates
Historical returns with dividends reinvested
Yield, growth, payout safety & DRIP calculator
EPS trends, net income & profitability analysis
Long-term charts & historical price data
Sales growth patterns & revenue breakdown
30 years of valuation, profitability & efficiency metrics