Comcast Corporation (CMCSA) Annual Margin Report - Discounting Cash Flows
CMCSA
Comcast Corporation
CMCSA (NASDAQ)

Annual Margin Analysis Report

Margins refer to the ratio between a financial report item and the revenue (Example: Net Income Margin = Net Income / Revenue).

This analysis provides a report of the company's key margins, which could be further used in a valuation model.

Interactive Assumptions

Historical Years

Historical Years

Number of historical years used to render the Chart and Tables.

Margin Analysis (% of Revenue)

Monetary values in USD

Monetary values in USD

amounts except #

Average LTM
Feb 08
2025
Dec 31
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
Revenue 121,755 123,707 123,707 123,731 121,572 121,427 116,385
Revenue Growth Rate 3.1% 0% -0.019% 1.78% 0.119% 4.33% 12.38%
Cost of Revenue 51,002 49,401 49,401 51,827 51,098 52,034 52,254
Gross Profit 70,752 74,306 74,306 71,904 70,474 69,393 64,131
Gross Margin 58.08% 60.07% 60.07% 58.11% 57.97% 57.15% 55.1%
Operating Income 21,900 20,674 20,674 23,298 23,313 22,624 20,817
Operating Margin 17.99% 16.71% 16.71% 18.83% 19.18% 18.63% 17.89%
Net Income 15,119 19,803 19,803 16,192 15,388 5,370 14,159
Net Margin 12.39% 16.01% 16.01% 13.09% 12.66% 4.42% 12.17%

Monetary values in USD

amounts except #

Average LTM
Feb 08
2025
Dec 31
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
Revenue 121,755 123,707 123,707 123,731 121,572 121,427 116,385
Cash From Operating Activities Margin 24.5% 27.2% 27.2% 22.37% 23.44% 21.75% 25.04%
Cash From Operating Activities 29,836 33,643 33,643 27,673 28,501 26,413 29,146
Free Cash Flow Margin 13.94% 17.7% 17.7% 12.52% 10.66% 10.41% 14.68%
Free Cash Flow 16,996 21,892 21,893 15,492 12,961 12,646 17,089
Depreciation and Amortization Margin 12.2% 13.1% 13.1% 11.96% 11.79% 11.38% 11.86%
Depreciation and Amortization 14,864 16,209 16,211 14,802 14,336 13,821 13,804
Capital Expenditure Margin -10.55% -9.5% -9.5% -9.84% -12.78% -11.34% -10.36%
Capital Expenditure -12,841 -11,751 -11,750 -12,181 -15,540 -13,767 -12,057
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program