General Motors Company +

Company

Ticker

TSLA

Headquarter

Detroit ,MI

Austin ,TX

Dearborn ,MI

CEO

Ms. Mary T. Barra

Mr. Elon R. Musk

Mr. James Duncan Farley Jr.

Industry

Auto - Manufacturers

Stock Price

Market Cap

$44.29 B

$806.51 B

$38.20 B

Employees

Years

2022
2023
2024

2022
2023
2024

2022
2023
2024

Employees

81.00 K
76.00 K
90.00 K

127.86 K
140.47 K
125.67 K

173.00 K
177.00 K
171.00 K

Y/Y

9.46%

6.17%

18.42%

28.77%

9.87%

10.54%

5.46%

2.31%

3.39%

Revenue Per Employee

Years

2022
2023
2024

2022
2023
2024

2022
2023
2024

Revenue Per Employee

$1.94 M
$2.26 M
$2.08 M

$637.14 K
$688.91 K
$777.38 K

$913.62 K
$995.43 K
$1.08 M

Y/Y

12.74%

16.85%

7.89%

17.54%

8.12%

12.84%

22.63%

8.95%

8.68%

Net Income Per Employee

Years

2022
2023
2024

2022
2023
2024

2022
2023
2024

Net Income Per Employee

$122.64 K
$133.25 K
$66.76 K

$98.42 K
$106.77 K
$56.74 K

-$12.44 K
$24.56 K
$34.38 K

Y/Y

9.42%

8.65%

49.9%

76.9%

8.49%

46.86%

112.69%

297.43%

39.99%

Income Statement

Revenue

Years

2022
2023
2024

2022
2023
2024

2022
2023
2024

Revenue

$156.74 B
$171.84 B
$187.44 B

$81.46 B
$96.77 B
$97.69 B

$158.06 B
$176.19 B
$184.99 B

Y/Y

23.41%

9.64%

9.08%

51.35%

18.8%

0.95%

15.93%

11.47%

Revenue by Products / Services

Revenue by Geography

Research and Development

Years

2022
2023
2024

2022
2023
2024

2022
2023
2024

Research and Development

$9.80 B
$9.90 B
-

$3.08 B
$3.97 B
$4.54 B

$7.80 B
$8.20 B
-

Y/Y

24.05%

1.02%

100%

18.59%

29.07%

14.39%

2.63%

5.13%

100%

Operating Income

Years

2022
2023
2024

2022
2023
2024

2022
2023
2024

Operating Income

$10.32 B
$9.30 B
$12.78 B

$13.66 B
$8.89 B
$7.08 B

$12.40 B
$5.46 B
$5.22 B

Y/Y

24.52%

9.86%

37.49%

109.35%

34.89%

20.41%

28.64%

55.99%

4.38%

Tax Rate (%)

Years

2022
2023
2024

2022
2023
2024

2022
2023
2024

Tax Rate (%)

16.00%
5.00%
30.00%

8.00%
-50.00%
20.00%

29.00%
-9.00%
19.00%

Y/Y

25.29%

66.77%

454.53%

25.14%

707.88%

140.74%

4024.66%

131.87%

302.74%

Net Income

Years

2022
2023
2024

2022
2023
2024

2022
2023
2024

Net Income

$9.93 B
$10.13 B
$6.01 B

$12.58 B
$15.00 B
$7.13 B

-$2.15 B
$4.35 B
$5.88 B

Y/Y

0.85%

1.94%

40.67%

127.79%

19.2%

52.46%

112%

302%

35.24%

Assets & Liabilities | Cash Flow

Total Assets

Years

2022
2023
2024

2022
2023
2024

2022
2023
2024

Total Assets

$264.04 B
$273.06 B
$279.76 B

$82.34 B
$106.62 B
$122.07 B

$255.88 B
$273.31 B
$285.20 B

Y/Y

7.89%

3.42%

2.45%

32.52%

29.49%

14.49%

0.45%

6.81%

4.35%

Total Liabilities

Years

2022
2023
2024

2022
2023
2024

2022
2023
2024

Total Liabilities

$191.75 B
$204.76 B
$214.17 B

$36.44 B
$43.01 B
$48.39 B

$212.72 B
$230.51 B
$240.34 B

Y/Y

7.18%

6.78%

4.6%

19.29%

18.03%

12.51%

2.07%

8.37%

4.26%

Capital Expenditures (Capex)

Years

2022
2023
2024

2022
2023
2024

2022
2023
2024

Capital Expenditures (Capex)

-$21.19 B
-$24.61 B
-$15.28 B

-$7.17 B
-$8.90 B
-$11.34 B

-$6.87 B
-$8.24 B
-$8.68 B

Y/Y

4.18%

16.16%

37.92%

10.51%

24.08%

27.45%

10.26%

19.95%

5.44%

Profitability

Operating Income Margin (%)

Years

2022
2023
2024

2022
2023
2024

2022
2023
2024

Operating Income Margin (%)

6.58%
5.41%
6.82%

16.76%
9.19%
7.24%

7.85%
3.10%
2.82%

Y/Y

38.85%

17.78%

26.06%

38.28%

45.17%

21.22%

38.43%

60.51%

9.03%

Net Income Margin (%)

Years

2022
2023
2024

2022
2023
2024

2022
2023
2024

Net Income Margin (%)

6.34%
5.89%
3.21%

15.45%
15.50%
7.30%

-1.36%
2.47%
3.18%

Y/Y

19.65%

7.1%

45.5%

50.58%

0.32%

52.9%

110.33%

281.62%

28.74%

EBITDA

2021	25713000000.00
2022	23860000000.00
2023	23051000000.00
2024	21754000000.00

2021	9625000000.00
2022	17657000000.00
2023	14796000000.00
2024	14708000000.00

2021	25543000000.00
2022	4736000000.00
2023	11817000000.00
2024	14236000000.00

Years

2022
2023
2024

2022
2023
2024

2022
2023
2024

EBITDA

$23.86 B
$23.05 B
$21.75 B

$17.66 B
$14.80 B
$14.71 B

$4.74 B
$11.82 B
$14.24 B

Y/Y

7.21%

3.39%

5.63%

83.45%

16.2%

0.59%

81.46%

149.51%

20.47%

Free Cash Flow (FCF)

2021	-6923000000.00
2022	-5144000000.00
2023	-3680000000.00
2024	4850000000.00

2021	3483000000.00
2022	7552000000.00
2023	4357000000.00
2024	3581000000.00

2021	9560000000.00
2022	-13000000.00
2023	6682000000.00
2024	6739000000.00

Years

2022
2023
2024

2022
2023
2024

2022
2023
2024

Free Cash Flow (FCF)

-$5.14 B
-$3.68 B
$4.85 B

$7.55 B
$4.36 B
$3.58 B

-$13.00 M
$6.68 B
$6.74 B

Y/Y

25.7%

28.46%

231.79%

116.82%

42.31%

17.81%

100.14%

51500%

0.85%

Ratios

Return on Equity (ROE)

Years

2022
2023
2024

2022
2023
2024

2022
2023
2024

Return on Equity (ROE)

14.65%
15.75%
9.53%

28.15%
23.95%
9.78%

-4.98%
10.16%
13.11%

Y/Y

12.64%

7.51%

39.49%

53.83%

14.92%

59.16%

113.47%

304.02%

29.04%

Return on Assets (ROA)

Years

2022
2023
2024

2022
2023
2024

2022
2023
2024

Return on Assets (ROA)

3.76%
3.71%
2.15%

15.28%
14.07%
5.84%

-0.84%
1.59%
2.06%

Y/Y

8.07%

1.33%

42.05%

71.88%

7.92%

58.49%

112.03%

289.29%

29.56%

Debt to Equity

Years

2022
2023
2024

2022
2023
2024

2022
2023
2024

Debt to Equity

169.19%
190.78%
207.21%

12.86%
15.28%
18.68%

324.86%
353.28%
358.79%

Y/Y

7.59%

12.76%

8.61%

56.24%

18.82%

22.25%

13%

8.75%

1.56%

Valuation

Enterprise Value

Years

2022
2023
2024

2022
2023
2024

2022
2023
2024

Enterprise value

$144.16 B
$152.79 B
$170.22 B

$375.05 B
$781.85 B
$1.30 T

$162.02 B
$174.98 B
$177.31 B

Y/Y

17.33%

5.99%

11.41%

63.72%

108.47%

65.64%

19.73%

1.33%

Enterprise value to Revenue

Years

2022
2023
2024

2022
2023
2024

2022
2023
2024

Enterprise value to Revenue

0.92
0.89
0.91

4.60
8.08
13.26

1.03
0.99
0.96

Y/Y

33.02%

3.33%

2.14%

76.03%

75.48%

64.08%

30.76%

3.12%

3.48%

Enterprise value to EBITDA

Years

2022
2023
2024

2022
2023
2024

2022
2023
2024

Enterprise value to EBITDA

6.04
6.63
7.82

21.24
52.84
88.05

34.21
14.81
12.46

Y/Y

10.91%

9.71%

18.05%

80.22%

148.78%

66.63%

332.95%

56.72%

15.89%

General Motors Company Competitors & Alternatives

Income Statement

Assets & Liabilities | Cash Flow

Profitability

Ratios

Valuation

Related company

Submit feedback to Bullfincher