| 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 | Dec 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 365.15M | 858.87M | 1.96B | 3.94B | 5.59B | 12.81B | 13.6B | 10.77B | 13.67B | 20.32B |
| Revenue Growth % | 180.04% | 135.21% | 127.68% | 101.48% | 41.79% | 129.37% | 6.17% | -20.82% | 26.94% | 48.63% |
| Cost of Goods Sold | 350.61M | 802.35M | 1.78B | 3.47B | 4.86B | 10.99B | 12.6B | 9.05B | 10.96B | 16.13B |
| COGS % of Revenue | 96.02% | 93.42% | 91.09% | 88.15% | 87.08% | 85.75% | 92.64% | 83.99% | 80.17% | 79.37% |
| Gross Profit | 14.54M | 56.52M | 174.27M | 466.75M | 721.57M | 1.83B | 1B | 1.72B | 2.71B | 4.19B |
| Gross Margin % | 3.98% | 6.58% | 8.91% | 11.85% | 12.92% | 14.25% | 7.36% | 16.01% | 19.83% | 20.63% |
| Gross Profit Growth % | 1099.93% | 288.77% | 208.32% | 167.83% | 54.6% | 153.06% | -45.18% | 72.23% | 57.25% | 54.63% |
| Operating Expenses | 104.02M | 211.83M | 402.82M | 747.05M | 1.05B | 1.93B | 2.49B | 1.8B | 1.71B | 2.31B |
| OpEx % of Revenue | 28.49% | 24.66% | 20.6% | 18.96% | 18.87% | 15.06% | 18.31% | 16.75% | 12.5% | 11.36% |
| Selling, General & Admin | 110.58M | 226.2M | 421.84M | 787M | 1.13B | 1.93B | 2.49B | 1.61B | 1.71B | 2.31B |
| SG&A % of Revenue | 30.28% | 26.34% | 21.57% | 19.98% | 20.16% | 15.06% | 18.31% | 14.91% | 12.5% | 11.36% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | -6.56M | -14.37M | -19.02M | -39.95M | -72.03M | 0 | 0 | 198M | 0 | 0 |
| Operating Income | -89.48M | -155.31M | -228.55M | -280.3M | -332.4M | -104M | -1.49B | -80M | 1B | 1.88B |
| Operating Margin % | -24.5% | -18.08% | -11.69% | -7.11% | -5.95% | -0.81% | -10.95% | -0.74% | 7.33% | 9.26% |
| Operating Income Growth % | -153.25% | -73.57% | -47.16% | -22.64% | -18.58% | 68.71% | -1332.69% | 94.63% | 1352.5% | 87.72% |
| EBITDA | -84.82M | -143.74M | -205.01M | -239.04M | -258.61M | 1M | -1.23B | 272M | 1.31B | 1.88B |
| EBITDA Margin % | -23.23% | -16.74% | -10.48% | -6.07% | -4.63% | 0.01% | -9.03% | 2.53% | 9.56% | 9.26% |
| EBITDA Growth % | -160.73% | -69.46% | -42.62% | -16.6% | -8.19% | 100.39% | -123000% | 122.13% | 380.51% | 43.92% |
| D&A (Non-Cash Add-back) | 4.66M | 11.57M | 23.54M | 41.27M | 73.79M | 105M | 261M | 352M | 305M | 0 |
| EBIT | -89.53M | -156.66M | -229.73M | -284.03M | -330.95M | -110M | -2.41B | 807M | 1.05B | 0 |
| Net Interest Income | -3.59M | -7.66M | -25.02M | -80.61M | -131.53M | -176M | -486M | -632M | -651M | 0 |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 3.59M | 7.66M | 25.02M | 80.61M | 131.53M | 176M | 486M | 632M | 651M | 505M |
| Other Income/Expense | -3.63M | -9.01M | -26.2M | -84.34M | -130.08M | -182M | -1.4B | 255M | -602M | -2.77B |
| Pretax Income | -93.11M | -164.32M | -254.75M | -364.64M | -462.48M | -286M | -2.89B | 175M | 400M | -890M |
| Pretax Margin % | -25.5% | -19.13% | -13.03% | -9.25% | -8.28% | -2.23% | -21.27% | 1.62% | 2.93% | -4.38% |
| Income Tax | 0 | 0 | 0 | 0 | -255K | 1M | 1M | 25M | -4M | -2.79B |
| Effective Tax Rate % | 10.9% | 11.14% | 21.78% | 31.44% | 37.01% | 47.2% | 54.86% | 257.14% | 52.5% | -158.09% |
| Net Income | -10.15M | -18.31M | -55.48M | -114.66M | -171.14M | -135M | -1.59B | 450M | 210M | 1.41B |
| Net Margin % | -2.78% | -2.13% | -2.84% | -2.91% | -3.06% | -1.05% | -11.67% | 4.18% | 1.54% | 6.92% |
| Net Income Growth % | 72.41% | -80.44% | -202.93% | -106.68% | -49.26% | 21.12% | -1075.56% | 128.36% | -53.33% | 570% |
| Net Income (Continuing) | -93.11M | -164.32M | -254.75M | -364.64M | -462.22M | -287M | -2.89B | 150M | 404M | 1.41B |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 153.81M | 154.02M | 93.83M | 413.9M | 219M | -535M | -627M | 115M | 762M |
| EPS (Diluted) | -0.68 | -1.31 | -2.03 | -2.45 | -2.63 | -1.63 | -15.74 | 0.75 | 1.59 | 8.45 |
| EPS Growth % | 74.63% | -92.65% | -54.96% | -20.69% | -7.35% | 38.02% | -865.64% | 104.76% | 112% | 431.45% |
| EPS (Basic) | -0.68 | -1.31 | -2.03 | -2.45 | -2.63 | -1.63 | -15.74 | 4.12 | 1.72 | 10.22 |
| Diluted Shares Outstanding | 15M | 15.24M | 30.04M | 46.85M | 64.98M | 82.81M | 100.83M | 200.58M | 132.21M | 224.28M |
| Basic Shares Outstanding | 15M | 15.24M | 30.04M | 46.85M | 64.98M | 82.81M | 100.83M | 109.32M | 122.34M | 137.63M |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | - | - |
| Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 275.24M | 489.72M | 662.85M | 1.36B | 1.92B | 4.89B | 4.59B | 3.32B | 4.87B | 6.55B |
| Cash & Short-Term Investments | 39.18M | 172.68M | 78.86M | 174.8M | 432M | 785M | 755M | 896M | 2.18B | 2.33B |
| Cash Only | 39.18M | 172.68M | 78.86M | 76.02M | 301M | 403M | 434M | 530M | 1.72B | 2.33B |
| Short-Term Investments | 0 | 0 | 0 | 98.78M | 131M | 382M | 321M | 366M | 464M | 0 |
| Accounts Receivable | 5.69M | 14.11M | 33.12M | 39.86M | 79M | 206M | 253M | 266M | 303M | 245M |
| Days Sales Outstanding | 5.69 | 5.99 | 6.18 | 3.69 | 5.16 | 5.87 | 6.79 | 9.01 | 8.09 | 4.4 |
| Inventory | 185.51M | 227.45M | 412.24M | 762.7M | 1.04B | 3.15B | 1.88B | 1.15B | 1.61B | 2.41B |
| Days Inventory Outstanding | 193.12 | 103.47 | 84.48 | 80.15 | 77.73 | 104.6 | 54.33 | 46.4 | 53.54 | 54.49 |
| Other Current Assets | 44.86M | 75.49M | 138.63M | 382.07M | 376M | 752M | 1.71B | 1.01B | 778M | 1.57B |
| Total Non-Current Assets | 60.59M | 151.42M | 328.16M | 698.33M | 1.11B | 2.12B | 4.1B | 3.75B | 3.62B | 6.65B |
| Property, Plant & Equipment | 60.59M | 148.68M | 296.84M | 666.89M | 1.06B | 1.93B | 3.78B | 3.44B | 3.21B | 3.26B |
| Fixed Asset Turnover | 6.03x | 5.78x | 6.59x | 5.91x | 5.25x | 6.64x | 3.60x | 3.13x | 4.26x | 6.24x |
| Goodwill | 0 | 0 | 9.35M | 9.35M | 9M | 9M | 0 | 0 | 0 | 10M |
| Intangible Assets | 0 | 0 | 8.87M | 7.23M | 6M | 4M | 70M | 52M | 34M | 47M |
| Long-Term Investments | 0 | 0 | 1.9M | 6.34M | 0 | 8M | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 0 | 2.74M | 11.2M | 8.51M | 32M | 173M | 254M | 261M | 368M | 274M |
| Total Assets | 335.83M | 641.14M | 991.01M | 2.06B | 3.04B | 7.01B | 8.7B | 7.07B | 8.48B | 13.2B |
| Asset Turnover | 1.09x | 1.34x | 1.97x | 1.91x | 1.84x | 1.83x | 1.56x | 1.52x | 1.61x | 1.54x |
| Asset Growth % | 146.91% | 90.91% | 54.57% | 107.64% | 47.49% | 131.14% | 23.99% | -18.71% | 19.98% | 55.6% |
| Total Current Liabilities | 196.42M | 306.03M | 329.51M | 864.87M | 467.14M | 2.89B | 2.59B | 1.54B | 1.34B | 1.52B |
| Accounts Payable | 6.21M | 10.55M | 29.14M | 54.03M | 67M | 114M | 216M | 231M | 236M | 0 |
| Days Payables Outstanding | 6.46 | 4.8 | 5.97 | 5.68 | 5.03 | 3.79 | 6.26 | 9.32 | 7.86 | - |
| Short-Term Debt | 166.37M | 253.92M | 208.1M | 617.57M | 105M | 2.21B | 1.74B | 857M | 376M | 227M |
| Deferred Revenue (Current) | 0 | 0 | 2.89M | 6.38M | 17M | 34M | 23M | 30M | 63M | 0 |
| Other Current Liabilities | 3.4M | 9.6M | 24.76M | 54.3M | 79.14M | 118M | 205M | 181M | 273M | 1.29B |
| Current Ratio | 1.40x | 1.60x | 2.01x | 1.57x | 4.12x | 1.69x | 1.77x | 2.16x | 3.64x | 4.31x |
| Quick Ratio | 0.46x | 0.86x | 0.76x | 0.69x | 1.90x | 0.60x | 1.05x | 1.41x | 2.44x | 2.73x |
| Cash Conversion Cycle | 192.35 | 104.67 | 84.69 | 78.17 | 77.86 | 106.68 | 54.86 | 46.09 | 53.77 | - |
| Total Non-Current Liabilities | 4.4M | 55.56M | 434.07M | 1B | 1.77B | 3.6B | 7.16B | 5.92B | 5.77B | 7.48B |
| Long-Term Debt | 4.4M | 48.47M | 425.35M | 883.06M | 1.62B | 3.21B | 6.57B | 5.42B | 5.26B | 406M |
| Capital Lease Obligations | 0 | 0 | 0 | 116.07M | 148M | 361M | 507M | 433M | 414M | 0 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 0 | 7.09M | 8.72M | 1.81M | 1M | 31M | 78M | 70M | 101M | 7.07B |
| Total Liabilities | 200.82M | 361.59M | 763.59M | 1.87B | 2.23B | 6.49B | 9.75B | 7.46B | 7.11B | 9B |
| Total Debt | 170.77M | 302.39M | 633.45M | 1.62B | 1.87B | 5.77B | 8.82B | 6.71B | 6.05B | 633M |
| Net Debt | 131.59M | 129.71M | 554.58M | 1.54B | 1.57B | 5.37B | 8.38B | 6.18B | 4.33B | -1.69B |
| Debt / Equity | 1.26x | 1.08x | 2.79x | 8.42x | 2.33x | 11.00x | - | - | 4.40x | 0.15x |
| Debt / EBITDA | - | - | - | - | - | 5774.00x | - | 24.65x | 4.63x | 0.34x |
| Net Debt / EBITDA | - | - | - | - | - | 5371.00x | - | 22.71x | 3.31x | -0.90x |
| Interest Coverage | -24.95x | -20.28x | -9.14x | -3.48x | -2.53x | -0.59x | -3.07x | -0.13x | 1.54x | 3.72x |
| Total Equity | 135.01M | 279.54M | 227.43M | 191.94M | 801.5M | 525M | -1.05B | -384M | 1.38B | 4.2B |
| Equity Growth % | 107.06% | 107.05% | -18.64% | -15.6% | 317.58% | -34.5% | -300.57% | 63.53% | 458.07% | 205.67% |
| Book Value per Share | 9.00 | 18.34 | 7.57 | 4.10 | 12.33 | 6.34 | -10.44 | -1.91 | 10.40 | 18.74 |
| Total Shareholders' Equity | 135.01M | 125.74M | 73.41M | 98.11M | 387.6M | 306M | -518M | 243M | 1.26B | 3.44B |
| Common Stock | 59.65M | 133K | 145K | 152K | 173K | 0 | 0 | 0 | 0 | 0 |
| Retained Earnings | -175.62M | -12.9M | -74.65M | -183.03M | -354.17M | -489M | -2.08B | -1.63B | -1.42B | -9M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | -250.97M | -97.13M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 153.81M | 154.02M | 93.83M | 413.9M | 219M | -535M | -627M | 115M | 762M |
| Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operations | -240.22M | -199.92M | -414.34M | -757.13M | -608.41M | -2.59B | -1.32B | 803M | 918M | 1.04B |
| Operating CF Margin % | -65.79% | -23.28% | -21.19% | -19.22% | -10.89% | -20.24% | -9.73% | 7.46% | 6.71% | 5.1% |
| Operating CF Growth % | -348.95% | 16.78% | -107.25% | -82.73% | 19.64% | -326.36% | 48.96% | 160.65% | 14.32% | 12.85% |
| Net Income | -93.11M | -164.32M | -254.75M | -364.64M | -462.22M | -287M | -2.89B | 150M | 404M | 1.9B |
| Depreciation & Amortization | 4.66M | 11.57M | 23.54M | 41.27M | 73.79M | 105M | 261M | 352M | 305M | 275M |
| Stock-Based Compensation | 555K | 5.61M | 24.09M | 33.06M | 25M | 39M | 69M | 73M | 91M | 96M |
| Deferred Taxes | 14.36M | 2.33M | 2.49M | 14.6M | 60.77M | 46M | 0 | 0 | 0 | -2.78B |
| Other Non-Cash Items | -36.94M | -21.94M | -62.89M | -189.96M | -72.82M | -415M | -153M | -336M | 295M | 1.55B |
| Working Capital Changes | -129.75M | -33.18M | -146.83M | -291.46M | -232.94M | -2.08B | 1.39B | 564M | -177M | 0 |
| Change in Receivables | -3.49M | -8.71M | -19.21M | -9.74M | -42.99M | -148M | 145M | -22M | -47M | 49M |
| Change in Inventory | -117.47M | -40.84M | -183.07M | -344.86M | -263.32M | -2.09B | 1.35B | 711M | -455M | -734M |
| Change in Payables | -1.63M | 16.9M | 68.55M | 97.91M | 67.37M | 247M | -46M | -166M | 260M | 235M |
| Cash from Investing | -47.69M | -82.67M | -150.34M | -227.74M | -345.93M | -627M | -2.58B | 31M | -13M | -230M |
| Capital Expenditures | -39.54M | -78.49M | -143.67M | -230.54M | -360M | -557M | -512M | -87M | -91M | -147M |
| CapEx % of Revenue | 10.83% | 9.14% | 7.35% | 5.85% | 6.44% | 4.35% | 3.76% | 0.81% | 0.67% | 0.72% |
| Acquisitions | 0 | 0 | -6.67M | 0 | 0 | -56M | -2.2B | -7M | 0 | -160M |
| Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -8.15M | -4.18M | 0 | 2.8M | 199K | 56M | 125M | 125M | 78M | 77M |
| Cash from Financing | 283.96M | 416.09M | 466.26M | 1.01B | 1.16B | 3.53B | 3.9B | -868M | 261M | -137M |
| Debt Issued (Net) | 122.73M | 113.92M | 311.71M | 733M | 153M | 3.59B | 2.75B | -1.24B | -987M | 0 |
| Equity Issued (Net) | 1000K | 1000K | 1000K | 1000K | 1000K | -1000K | 1000K | 1000K | 1000K | 0 |
| Dividends Paid | 0 | 0 | -4.62M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -398K | 0 | 0 | 0 | 0 | -40M | 0 | 0 | 0 | 64M |
| Other Financing | -810K | -2.71M | -13.1M | -15.38M | -47.01M | -22M | -79M | -84M | -16M | -137M |
| Net Change in Cash | -3.95M | 133.5M | -98.41M | 29.75M | 210.65M | 307M | -8M | -34M | 1.17B | 669M |
| Free Cash Flow | -279.76M | -278.41M | -558.01M | -987.67M | -968.41M | -3.15B | -1.84B | 716M | 827M | 889M |
| FCF Margin % | -76.62% | -32.42% | -28.54% | -25.07% | -17.33% | -24.59% | -13.5% | 6.65% | 6.05% | 4.37% |
| FCF Growth % | -314.72% | 0.48% | -100.42% | -77% | 1.95% | -225.38% | 41.73% | 139% | 15.5% | 7.5% |
| FCF per Share | -18.65 | -18.27 | -18.57 | -21.08 | -14.90 | -38.05 | -18.21 | 3.57 | 6.26 | 3.96 |
| FCF Conversion (FCF/Net Income) | 23.67x | 10.92x | 7.47x | 6.60x | 3.56x | 19.21x | 0.83x | 1.78x | 4.37x | 0.74x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 152M | 423M | 538M | 115M | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 2M | 3M | 28M | 5M | 0 |
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | -10.14% | -8.83% | -21.89% | -54.68% | -34.45% | -20.35% | - | - | 42.38% | 50.45% |
| Return on Invested Capital (ROIC) | -40.55% | -34.47% | -28.78% | -16.72% | -12.15% | -1.89% | -16.9% | -0.91% | 13.07% | 34.35% |
| Gross Margin | 3.98% | 6.58% | 8.91% | 11.85% | 12.92% | 14.25% | 7.36% | 16.01% | 19.83% | 20.63% |
| Net Margin | -2.78% | -2.13% | -2.84% | -2.91% | -3.06% | -1.05% | -11.67% | 4.18% | 1.54% | 6.92% |
| Debt / Equity | 1.26x | 1.08x | 2.79x | 8.42x | 2.33x | 11.00x | - | - | 4.40x | 0.15x |
| Interest Coverage | -24.95x | -20.28x | -9.14x | -3.48x | -2.53x | -0.59x | -3.07x | -0.13x | 1.54x | 3.72x |
| FCF Conversion | 23.67x | 10.92x | 7.47x | 6.60x | 3.56x | 19.21x | 0.83x | 1.78x | 4.37x | 0.74x |
| Revenue Growth | 180.04% | 135.21% | 127.68% | 101.48% | 41.79% | 129.37% | 6.17% | -20.82% | 26.94% | 48.63% |
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