8-K Announcements
6Apr 30, 2026·SEC
Mar 17, 2026·SEC
Feb 26, 2026·SEC
Hilton Grand Vacations Inc. (HGV) fundamental analysis — strengths, weaknesses & financial health based on data analysis
* These insights are generated automatically based on available financial data. Please conduct your own research before making investment decisions.
Hilton Grand Vacations Inc. (HGV) stock price & volume — 10-year historical chart
Hilton Grand Vacations Inc. (HGV) revenue, earnings & EPS growth — 3, 5 & 10-year CAGR
Hilton Grand Vacations Inc. (HGV) EPS & revenue vs analyst estimates — last 4 quarters
| Quarter | Date | EPS (Act vs Est) | Revenue (Act vs Est) |
|---|---|---|---|
| Q2 2026Latest | Apr 30, 2026 | $0.99vs $0.56+76.5% | $1.3Bvs $1.3B+1.0% |
| Q1 2026 | Feb 26, 2026 | $0.88vs $1.05-16.2% | $1.3Bvs $1.4B-3.2% |
| Q4 2025 | Oct 30, 2025 | $0.60vs $1.01-40.6% | $1.3Bvs $1.4B-5.6% |
| Q3 2025 | Jul 31, 2025 | $0.54vs $0.78-30.8% | $1.3Bvs $1.4B-7.5% |
Hilton Grand Vacations Inc. (HGV) competitors in Timeshare and Vacation Ownership — business model, growth, and fundamentals comparison
Hilton Grand Vacations Inc. (HGV) vs competitors — business, growth, and fundamentals comparison against the closest industry rivals.
Hilton Grand Vacations Inc. (HGV) annual income statement — 10-year revenue, gross profit & net income history
| Line item | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 1.71B | 2B | 1.84B | 894M | 2.33B | 3.83B | 3.98B | 4.98B | 5.05B | 5.18B |
| Revenue Growth % | 8.09% | 16.83% | -8.05% | -51.36% | 161.19% | 64.24% | 3.73% | 25.21% | 1.32% | 4.24% |
| Cost of Goods Sold | 1.15B | 1.31B | 1.31B | 742M | 1.48B | 2.56B | 2.75B | 2.15B | 2.19B | 2.24B |
| COGS % of Revenue | 67.45% | 65.73% | 71.33% | 83% | 63.38% | 66.75% | 69.11% | 43.08% | 43.31% | - |
| Gross Profit | 557M▲ 0% | 685M▲ 23.0% | 527M▼ 23.1% | 152M▼ 71.2% | 855M▲ 462.5% | 1.27B▲ 49.1% | 1.23B▼ 3.6% | 2.83B▲ 130.7% | 2.86B▲ 0.9% | 2.95B▲ 0% |
| Gross Margin % | 32.55% | 34.27% | 28.67% | 17% | 36.62% | 33.25% | 30.89% | 56.92% | 56.69% | 56.85% |
| Gross Profit Growth % | 7.32% | 22.98% | -23.07% | -71.16% | 462.5% | 49.12% | -3.61% | 130.68% | 0.92% | - |
| Operating Expenses | 220M | 251M | 212M | 152M | 357M | 580M | 545M | 2.14B | 2.3B | 2.32B |
| OpEx % of Revenue | 12.86% | 12.56% | 11.53% | 17% | 15.29% | 15.12% | 13.7% | 42.92% | 45.57% | - |
| Selling, General & Admin | 191M | 215M | 212M | 92M | 151M | 212M | 194M | 836M | 2.09B | 2.58B |
| SG&A % of Revenue | 11.16% | 10.76% | 11.53% | 10.29% | 6.47% | 5.53% | 4.88% | 16.78% | 41.33% | - |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 29M | -1M | 0 | 60M | 206M | 368M | 351M | 1.3B | 214M | 1000K |
| Operating Income | 337M▲ 0% | 434M▲ 28.8% | 315M▼ 27.4% | 0▼ 100.0% | 498M▲ 0% | 695M▲ 39.6% | 684M▼ 1.6% | 697M▲ 1.9% | 561M▼ 19.5% | 628M▲ 0% |
| Operating Margin % | 19.7% | 21.71% | 17.14% | - | 21.33% | 18.12% | 17.19% | 13.99% | 11.12% | 12.11% |
| Operating Income Growth % | 4.33% | 28.78% | -27.42% | -100% | - | 39.56% | -1.58% | 1.9% | -19.51% | - |
| EBITDA | 366M | 470M | 366M | -192M | 624M | 939M | 897M | 965M | 834M | 905M |
| EBITDA Margin % | 21.39% | 23.51% | 19.91% | -21.48% | 26.72% | 24.48% | 22.55% | 19.37% | 16.52% | 17.46% |
| EBITDA Growth % | 5.48% | 28.42% | -22.13% | -152.46% | 425% | 50.48% | -4.47% | 7.58% | -13.58% | 2.72% |
| D&A (Non-Cash Add-back) | 29M | 36M | 51M | 45M | 126M | 244M | 213M | 268M | 273M | 277M |
| EBIT | 338M | 433M | 316M | -237M | 374M | 623M | 627M | 465M | 486M | 1.04B |
| Net Interest Income | -27M | -30M | -43M | -43M | -105M | -142M | -178M | -329M | -311M | -777M |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 27M | 30M | 43M | 43M | 105M | 142M | 178M | 329M | 311M | 777M |
| Other Income/Expense | -26M | -31M | -42M | -280M | -229M | -214M | -235M | -561M | -386M | -373M |
| Pretax Income | 311M▲ 0% | 403M▲ 29.6% | 273M▼ 32.3% | -280M▼ 202.6% | 269M▲ 196.1% | 481M▲ 78.8% | 449M▼ 6.7% | 136M▼ 69.7% | 175M▲ 28.7% | 255M▲ 0% |
| Pretax Margin % | 18.18% | 20.16% | 14.85% | -31.32% | 11.52% | 12.54% | 11.29% | 2.73% | 3.47% | 4.92% |
| Income Tax | -16M | 105M | 57M | -79M | 93M | 129M | 136M | 76M | 76M | 46M |
| Effective Tax Rate % | -5.14% | 26.05% | 20.88% | 28.21% | 34.57% | 26.82% | 30.29% | 55.88% | 43.43% | 18.04% |
| Net Income | 327M▲ 0% | 298M▼ 8.9% | 216M▼ 27.5% | -201M▼ 193.1% | 176M▲ 187.6% | 352M▲ 100.0% | 313M▼ 11.1% | 47M▼ 85.0% | 81M▲ 72.3% | 199M▲ 0% |
| Net Margin % | 19.11% | 14.91% | 11.75% | -22.48% | 7.54% | 9.18% | 7.87% | 0.94% | 1.6% | 3.84% |
| Net Income Growth % | 94.64% | -8.87% | -27.52% | -193.06% | 187.56% | 100% | -11.08% | -84.98% | 72.34% | 25.16% |
| Net Income (Continuing) | 327M | 298M | 216M | -201M | 176M | 352M | 313M | 60M | 99M | 209M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 143M | 151M | 153M |
| EPS (Diluted) | 3.28▲ 0% | 3.04▼ 7.3% | 2.42▼ 20.4% | -2.36▼ 197.5% | 1.74▲ 173.7% | 2.93▲ 68.4% | 2.80▼ 4.4% | 0.46▼ 83.6% | 0.89▲ 93.5% | 2.38▲ 0% |
| EPS Growth % | 92.94% | -7.32% | -20.39% | -197.52% | 173.73% | 68.39% | -4.44% | -83.57% | 93.48% | 43.95% |
| EPS (Basic) | 3.30 | 3.07 | 2.43 | -2.36 | 1.76 | 2.98 | 2.84 | 0.46 | 0.90 | - |
| Diluted Shares Outstanding | 100M | 98M | 89.29M | 85.18M | 101.09M | 120M | 111.6M | 103.1M | 91.5M | 83.7M |
| Basic Shares Outstanding | 99M | 97M | 88.76M | 85.18M | 99.75M | 118M | 110.21M | 101.9M | 89.9M | 81.48M |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | - | - |
Hilton Grand Vacations Inc. (HGV) balance sheet — assets, liabilities & shareholders' equity
| Line item | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 1.99B | 1.98B | 2.05B | 2.32B | 4.16B | 4.13B | 5.01B | 6.46B | 6.48B | 6.5B |
| Cash & Short-Term Investments | 246M | 108M | 67M | 526M | 432M | 223M | 589M | 328M | 571M | 552M |
| Cash Only | 246M | 108M | 67M | 526M | 432M | 223M | 589M | 328M | 571M | 552M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 1.18B | 1.27B | 1.33B | 1.09B | 2.06B | 2.29B | 2.62B | 3.35B | 3.38B | 274M |
| Days Sales Outstanding | 252.36 | 232.44 | 264.12 | 446.25 | 322.79 | 218.43 | 240.4 | 245.48 | 244.8 | 186.25 |
| Inventory | 509M | 527M | 558M | 702M | 1.24B | 1.16B | 1.4B | 2.24B | 2.52B | 2.54B |
| Days Inventory Outstanding | 160.99 | 146.39 | 155.35 | 345.32 | 305.81 | 165.25 | 185.89 | 381.67 | 421.1 | 404.77 |
| Other Current Assets | 51M | 72M | 85M | 0 | 304M | 332M | 296M | 438M | 0 | 3.13B |
| Total Non-Current Assets | 395M | 773M | 1.03B | 813M | 3.84B | 3.88B | 3.67B | 4.99B | 5.06B | 5.44B |
| Property, Plant & Equipment | 238M | 559M | 838M | 553M | 826M | 874M | 819M | 876M | 931M | 940M |
| Fixed Asset Turnover | 7.19x | 3.58x | 2.19x | 1.62x | 2.83x | 4.39x | 4.86x | 5.69x | 5.42x | 5.60x |
| Goodwill | 0 | 0 | 0 | 0 | 1.38B | 1.42B | 1.42B | 1.99B | 1.99B | 1.99B |
| Intangible Assets | 72M | 81M | 77M | 81M | 1.44B | 1.28B | 1.16B | 1.79B | 1.67B | 1.63B |
| Long-Term Investments | 41M | 38M | 44M | 51M | 59M | 72M | 71M | 73M | 111M | 332M |
| Other Non-Current Assets | -205M | -159M | 67M | 128M | 134M | 231M | 195M | 253M | 349M | 2.23B |
| Total Assets | 2.38B▲ 0% | 2.75B▲ 15.5% | 3.08B▲ 11.8% | 3.13B▲ 1.8% | 8.01B▲ 155.5% | 8B▼ 0.0% | 8.69B▲ 8.5% | 11.44B▲ 31.7% | 11.54B▲ 0.8% | 11.94B▲ 0% |
| Asset Turnover | 0.72x | 0.73x | 0.60x | 0.29x | 0.29x | 0.48x | 0.46x | 0.44x | 0.44x | 0.44x |
| Asset Growth % | 9.36% | 15.48% | 11.84% | 1.79% | 155.52% | -0.05% | 8.51% | 31.74% | 0.83% | 9.15% |
| Total Current Liabilities | 552M | 520M | 425M | 596M | 866M | 1.15B | 1.14B | 1.32B | 1.25B | 1.5B |
| Accounts Payable | 45M | 51M | 24M | 20M | 63M | 83M | 144M | 180M | 58M | 1.27B |
| Days Payables Outstanding | 14.23 | 14.17 | 6.68 | 9.84 | 15.54 | 11.83 | 19.12 | 30.62 | 9.68 | 186.38 |
| Short-Term Debt | 0 | 0 | 0 | 227M | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue (Current) | 213M | 196M | 186M | 0 | 237M | 190M | 215M | 252M | 0 | 1.19B |
| Other Current Liabilities | 156M | 157M | 77M | 224M | 138M | 139M | 151M | 160M | 937M | 233M |
| Current Ratio | 3.60x | 3.81x | 4.83x | 3.89x | 4.81x | 3.60x | 4.39x | 4.87x | 5.20x | 5.20x |
| Quick Ratio | 2.68x | 2.79x | 3.52x | 2.72x | 3.38x | 2.59x | 3.17x | 3.18x | 3.17x | 3.17x |
| Cash Conversion Cycle | 399.12 | 364.66 | 412.79 | 781.73 | 613.07 | 371.84 | 407.16 | 596.54 | 656.22 | 404.65 |
| Total Non-Current Liabilities | 1.31B | 1.62B | 2.08B | 2.16B | 5.15B | 4.71B | 5.43B | 8.22B | 8.85B | 9.08B |
| Long-Term Debt | 1.06B | 1.36B | 1.57B | 1.7B | 4.24B | 3.75B | 4.51B | 6.92B | 7.26B | 7.31B |
| Capital Lease Obligations | 0 | 0 | 76M | 67M | 87M | 94M | 58M | 100M | 89M | 361M |
| Deferred Tax Liabilities | 249M | 254M | 259M | 137M | 670M | 659M | 631M | 925M | 864M | 3.58B |
| Other Non-Current Liabilities | 443M | 425M | -127M | 0 | 156M | 201M | 224M | 278M | 0 | 463M |
| Total Liabilities | 1.87B | 2.14B | 2.51B | 2.76B | 6.02B | 5.85B | 6.57B | 9.55B | 10.1B | 10.59B |
| Total Debt | 1.06B | 1.36B | 1.65B | 1.99B | 4.33B | 3.85B | 4.59B | 7.02B | 7.35B | 7.39B |
| Net Debt | 819M | 1.25B | 1.58B | 1.47B | 3.9B | 3.62B | 4B | 6.69B | 6.78B | 6.84B |
| Debt / Equity | 2.06x | 2.21x | 2.90x | 5.33x | 2.18x | 1.79x | 2.17x | 3.70x | 5.10x | 5.10x |
| Debt / EBITDA | 2.91x | 2.90x | 4.51x | - | 6.94x | 4.10x | 5.12x | 7.27x | 8.81x | 8.17x |
| Net Debt / EBITDA | 2.24x | 2.67x | 4.33x | - | 6.24x | 3.86x | 4.46x | 6.93x | 8.13x | 8.13x |
| Interest Coverage | 12.52x | 14.43x | 7.35x | -5.51x | 3.56x | 4.39x | 3.52x | 1.41x | 1.56x | 1.34x |
| Total Equity | 518M▲ 0% | 616M▲ 18.9% | 570M▼ 7.5% | 374M▼ 34.4% | 1.99B▲ 431.6% | 2.15B▲ 8.2% | 2.12B▼ 1.7% | 1.9B▼ 10.4% | 1.44B▼ 24.0% | 1.35B▲ 0% |
| Equity Growth % | 210.18% | 18.92% | -7.47% | -34.39% | 431.55% | 8.2% | -1.67% | -10.4% | -24.01% | -89.62% |
| Book Value per Share | 5.18 | 6.29 | 6.38 | 4.39 | 19.67 | 17.93 | 18.95 | 18.38 | 15.74 | 16.13 |
| Total Shareholders' Equity | 518M | 616M | 570M | 374M | 1.99B | 2.15B | 2.12B | 1.75B | 1.29B | 1.2B |
| Common Stock | 1M | 1M | 1M | 1M | 1M | 1M | 1M | 1M | 1M | 1M |
| Retained Earnings | 355M | 441M | 390M | 181M | 357M | 529M | 593M | 352M | 34M | -5M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | -65M | -83M | 0 | 0 | 0 | 39M | 17M | 0 | -22M | -25M |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 143M | 151M | 153M |
Hilton Grand Vacations Inc. (HGV) cash flow — operating, investing & free cash flow history
| Line item | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operations | 356M | -159M | 145M | 79M | 168M | 747M | 312M | 309M | 300M | 300M |
| Operating CF Margin % | 20.81% | -7.95% | 7.89% | 8.84% | 7.19% | 19.48% | 7.84% | 6.2% | 5.94% | - |
| Operating CF Growth % | 125.32% | -144.66% | 191.19% | -45.52% | 112.66% | 344.64% | -58.23% | -0.96% | -2.91% | 187.23% |
| Net Income | 327M | 298M | 216M | -201M | 176M | 352M | 313M | 60M | 53M | 199M |
| Depreciation & Amortization | 29M | 36M | 51M | 45M | 165M | 244M | 213M | 268M | 346M | 328M |
| Stock-Based Compensation | 15M | 16M | 22M | 15M | 48M | 46M | 40M | 47M | 64M | 40M |
| Deferred Taxes | -129M | 20M | 3M | -123M | 0 | -38M | -23M | -29M | -56M | -62M |
| Other Non-Cash Items | 63M | -219M | -84M | 260M | -35M | 193M | 170M | 471M | 493M | 504M |
| Working Capital Changes | 51M | -310M | -63M | 83M | -186M | -50M | -401M | -508M | -600M | -596M |
| Change in Receivables | -91M | -159M | -131M | 163M | -124M | -401M | -305M | -339M | 57M | 9M |
| Change in Inventory | 47M | 16M | -4M | -91M | -18M | 100M | -93M | -84M | -120M | -188M |
| Change in Payables | 95M | -24M | -17M | -56M | 0 | 294M | -86M | 21M | -105M | 238M |
| Cash from Investing | -87M | -62M | -65M | -33M | -1.63B | -97M | -158M | -1.57B | -146M | -134M |
| Capital Expenditures | -47M | -63M | -63M | -31M | -18M | -97M | -75M | 0 | -146M | -134M |
| CapEx % of Revenue | 2.75% | 3.15% | 3.43% | 3.47% | 0.77% | 2.53% | 1.89% | 2.53% | 2.89% | - |
| Acquisitions | -40M | 1M | -2M | -2M | -1.59B | 0 | -74M | -1.44B | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -7M | -13M | -26M | -25M | -21M | 0 | -9M | -127M | 0 | 0 |
| Cash from Financing | -123M | 104M | -108M | 328M | 1.64B | -782M | 183M | 1.16B | -338M | -259M |
| Debt Issued (Net) | -119M | 300M | 184M | 350M | 1.7B | -494M | 559M | 1.66B | 259M | 345M |
| Equity Issued (Net) | 0 | -183M | -287M | -14M | -6M | -272M | -382M | -432M | -572M | -571M |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | -183M | -283M | -10M | -6M | -272M | -368M | -432M | -600M | -600M |
| Other Financing | -4M | -13M | -5M | -8M | -59M | -16M | 6M | -76M | -25M | -33M |
| Net Change in Cash | 146M▲ 0% | -117M▼ 180.1% | -28M▲ 76.1% | 374M▲ 1435.7% | 169M▼ 54.8% | -140M▼ 182.8% | 330M▲ 335.7% | -119M▼ 136.1% | -195M▼ 63.9% | -18M▲ 0% |
| Free Cash Flow | 309M▲ 0% | -222M▼ 171.8% | 82M▲ 136.9% | 48M▼ 41.5% | 150M▲ 212.5% | 650M▲ 333.3% | 237M▼ 63.5% | 183M▼ 22.8% | 230M▲ 25.7% | 328M▲ 0% |
| FCF Margin % | 18.06% | -11.11% | 4.46% | 5.37% | 6.42% | 16.95% | 5.96% | 3.67% | 4.56% | 6.33% |
| FCF Growth % | 149.19% | -171.84% | 136.94% | -41.46% | 212.5% | 333.33% | -63.54% | -22.78% | 25.68% | 57.69% |
| FCF per Share | 3.09 | -2.27 | 0.92 | 0.56 | 1.48 | 5.42 | 2.12 | 1.77 | 2.51 | 2.51 |
| FCF Conversion (FCF/Net Income) | 1.09x | -0.53x | 0.67x | -0.39x | 0.95x | 2.12x | 1.00x | 6.57x | 3.70x | 1.65x |
| Interest Paid | 42M | 49M | 63M | 64M | 113M | 177M | 0 | 0 | 0 | 0 |
| Taxes Paid | 57M | 153M | 74M | 54M | 0 | 141M | 0 | 0 | 0 | 0 |
Hilton Grand Vacations Inc. (HGV) financial ratios — P/E, ROE, debt and 30+ core market and balance-sheet ratios
| Metric | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | 95.47% | 52.56% | 36.43% | -42.58% | 14.9% | 17.01% | 14.67% | 2.34% | 4.86% | 13.33% |
| Return on Invested Capital (ROIC) | 19.15% | 20.29% | 11.74% | - | 9.67% | 8.94% | 8.63% | 7.11% | 5.01% | 5.01% |
| Gross Margin | 32.55% | 34.27% | 28.67% | 17% | 36.62% | 33.25% | 30.89% | 56.92% | 56.69% | 56.85% |
| Net Margin | 19.11% | 14.91% | 11.75% | -22.48% | 7.54% | 9.18% | 7.87% | 0.94% | 1.6% | 3.84% |
| Debt / Equity | 2.06x | 2.21x | 2.90x | 5.33x | 2.18x | 1.79x | 2.17x | 3.70x | 5.10x | 5.10x |
| Interest Coverage | 12.52x | 14.43x | 7.35x | -5.51x | 3.56x | 4.39x | 3.52x | 1.41x | 1.56x | 1.34x |
| FCF Conversion | 1.09x | -0.53x | 0.67x | -0.39x | 0.95x | 2.12x | 1.00x | 6.57x | 3.70x | 1.65x |
| Revenue Growth | 8.09% | 16.83% | -8.05% | -51.36% | 161.19% | 64.24% | 3.73% | 25.21% | 1.32% | 4.24% |
Hilton Grand Vacations Inc. (HGV) SEC filings — annual & quarterly reports (10-K, 10-Q)
Apr 30, 2026·SEC
Mar 17, 2026·SEC
Feb 26, 2026·SEC
Hilton Grand Vacations Inc. (HGV) stock FAQ — growth, dividends, profitability & financials explained
Hilton Grand Vacations Inc. (HGV) reported $5.18B in revenue for fiscal year 2025. This represents a 294% increase from $1.32B in 2014.
Hilton Grand Vacations Inc. (HGV) grew revenue by 1.3% over the past year. Growth has been modest.
Yes, Hilton Grand Vacations Inc. (HGV) is profitable, generating $199.0M in net income for fiscal year 2025 (1.6% net margin).
Hilton Grand Vacations Inc. (HGV) has a return on equity (ROE) of 4.9%. This is below average, suggesting room for improvement.
Hilton Grand Vacations Inc. (HGV) generated $328.0M in free cash flow for fiscal year 2025. Positive FCF indicates the company can fund dividends, buybacks, or reinvestment.
Hilton Grand Vacations Inc. (HGV) financial analysis — history, returns, DCA and operating performance tools
Historical returns with dividends reinvested
Dollar cost averaging vs lump sum
Yield, growth, payout safety & DRIP
EPS trends, net income & profitability
Long-term charts & historical price data
Sales growth patterns & revenue breakdown
30 years of market, efficiency and balance-sheet ratios
DCF intrinsic value, peer multiples & estimates