The Goldman Sachs Group, Inc. (GS) Annual Margin Report - Discounting Cash Flows
GS
The Goldman Sachs Group, Inc.
GS (NYSE)

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 18
2025
Dec 31
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
Revenue 103,194 125,097 125,097 126,853 108,418 68,711 64,989
Revenue Growth Rate 16.77% 0% -1.38% 17% 57.79% 5.73% 21.48%
Cost of Revenue 50,634 67,927 67,927 74,689 63,192 24,061 6,007
Gross Profit 52,560 57,170 57,170 52,164 45,226 44,650 58,982
Gross Margin 55% 45.7% 45.7% 41.12% 41.71% 64.98% 90.76%
Operating Income 18,153 19,626 19,626 18,397 10,739 13,486 27,044
Operating Margin 19.5% 15.69% 15.69% 14.5% 9.9% 19.63% 41.61%
Net Income 15,007 17,176 17,176 14,276 8,516 11,261 21,635
Net Margin 16.04% 13.73% 13.73% 11.25% 7.85% 16.39% 33.29%

Monetary values in USD

amounts except #

Average LTM
Feb 18
2025
Dec 31
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
Revenue 103,194 125,097 125,097 126,853 108,418 68,711 64,989
Cash From Operating Activities Margin 2.93% 14.3%
-10.42% -11.61% 12.67% 9.69%
Cash From Operating Activities 1,419 17,888
-13,212 -12,587 8,708 6,298
Free Cash Flow Margin -0.694% 12.61%
-12.06% -13.75% 7.22% 2.51%
Free Cash Flow -1,569 15,769
-15,303 -14,903 4,960 1,631
Depreciation and Amortization Margin 2.95% 1.72%
1.89% 4.48% 3.57% 3.1%
Depreciation and Amortization 2,774 2,153
2,392 4,856 2,455 2,015
Capital Expenditure Margin -3.62% -1.69%
-1.65% -2.14% -5.46% -7.18%
Capital Expenditure -2,988 -2,119
-2,091 -2,316 -3,748 -4,667
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