Skip to content
stoqly

Asbury Automotive Group

ABG NYSE Automotive Retail Financials FY2016–FY2025

Asbury Automotive Group's revenue rose 4.7% to $18.0 billion in fiscal 2025. Its operating margin was 4.8%, down from 4.9% a year earlier. It paid out $13 million in dividends and buybacks. The diluted share count fell 2.0%.

Last close · Oct 23, 2026

$172.65

0.4%
Value it Compare
Revenue Total sales reported in the income statement.
$18.0B
4.7% vs prior year
Operating margin Operating income as a share of revenue.
4.8%
0.1 pts
Net income Profit after all expenses, interest and tax.
$492M
14.3%
Free cash flow Cash from operations minus capital spending.
—
Return on capital After-tax operating income as a share of the money invested in the business: debt plus equity, minus cash.
9.2%
0.5 pts
Market cap Last close times the latest diluted share count, so it is approximate.
$3.2B
Oct 23 close
P/E Last close divided by diluted earnings per share over the last four quarters.
6.4x
On $26.78 EPS (TTM)

What Asbury Automotive Group does

No business description yet.

Legal name
ASBURY AUTOMOTIVE GROUP, INC.
Fiscal year ends
December 31, 2025
Latest annual report
—
Accession · CIK
0001144980-26-000051
0001144980

Revenue and margins

Asbury Automotive Group had $18.0B of revenue in fiscal 2025, up 4.7% on the year before.

Revenue
Revenue
Margins, % of revenue
Gross Operating Net FCF
Margins, % of revenue
Gross Operating Net FCF

Net income and earnings per share

From fiscal 2016 to 2025, diluted EPS grew 14.6% a year. Loss periods are shown in red.

Net income
Net income
Diluted EPS
Diluted EPS

Returns on capital

After-tax operating income as a share of the money invested in the business: debt plus equity, minus cash.

Return on capital, equity and assets (annual)
Return on capital Return on equity Return on assets

Cash flow

Free cash flow was — in fiscal 2025, — of revenue. Cash from operations minus capital spending.

Free cash flow
Cash from operations vs capital spending
Cash from operations Capital spending
Cash from operations vs capital spending
Cash from operations Capital spending

Dividends, buybacks and share count

Asbury Automotive Group returned $12.8M to shareholders in fiscal 2025. The diluted share count fell 2.0%.

Dividends and buybacks
Dividends Buybacks
Dividends and buybacks
Dividends Buybacks
Diluted shares outstanding (annual)

Value Asbury Automotive Group yourself

Change the assumptions and see what they imply per share. These are models, not forecasts or price targets — the answer depends entirely on what you put in.

Discounted cash flow

Value per share

—

Adds net cash of −$3.5B and divides by 19.6M diluted shares. Ten years of cash flows plus a terminal value, discounted to today.

Earnings multiple

Value per share

—

Reference multiples: today 6.4x · peers 22.0x · sector 17.9x.

Balance sheet

Cash, debt and the ratios that show how comfortably Asbury Automotive Group can carry it.

Cash vs debt (incl. leases)
Cash Debt
Fiscal year endFY21FY22FY23FY24FY25
Cash and short-term investments $190M$241M$51.9M$83.8M$40.9M
Debt incl. finance leases $3.4B$3.3B$3.2B$3.1B$3.6B
Net debt / EBITDA 3.9x2.3x3.1x3.4x3.7x
Debt / equity 1.6x1.1x1.0x0.9x0.9x
Interest coverage 7.8x7.9x5.8x3.1x3.1x
Current ratio 1.2x1.9x1.1x1.1x1.0x
Quick ratio 0.8x0.9x0.5x0.4x0.4x
Total assets $8.0B$8.0B$10.2B$10.3B$11.6B
Total liabilities $5.9B$5.1B$6.9B$6.8B$7.7B
Shareholders' equity $2.1B$2.9B$3.2B$3.5B$3.9B
Net debt (− = net cash) $3.2B$3.1B$3.2B$3.1B$3.5B

Insider trades

Open-market purchases and sales by officers, directors and 10% owners, from Form 4 filings. 'Plan' marks trades under a pre-arranged Rule 10b5-1 plan.

Bought, 12 months

$1.2M

2 insiders

Sold, 12 months

$0.5M

1 insider

Of sales under plans

0%

$0.0M

DateInsiderTradeSharesPriceValueFiling
Jul 29, 2026 Jed MilsteinSVP & CHRO Sold 948 $250.28 $0.2M Form 4
May 20, 2026 DiSantis B. ChristopherDirector Bought 157 $182.31 $0.0M Form 4
Mar 10, 2026 DiSantis B. ChristopherDirector Bought 500 $202.30 $0.1M Form 4
Mar 6, 2026 David W HultPresident & CEO, Director Bought 5,000 $205.34 $1.0M Form 4
Nov 25, 2025 Jed MilsteinSVP & CHRO Sold 1,132 $235.26 $0.3M Form 4

Piotroski F-score

Nine pass/fail tests of profitability, funding and efficiency. 8–9 is strong, 0–2 weak.

TestFY23FY24FY25
Net income is positive ✓ ✓ ✓
Cash from operations is positive ✓ ✓ ✓
Return on assets rose ✕ ✕ ✓
Cash from operations exceeds net income ✕ ✓ ✓
Debt fell relative to assets ✓ ✓ ✕
Current ratio rose ✕ ✓ ✕
Share count didn't rise ✓ ✓ ✓
Gross margin rose ✕ ✕ ✕
Revenue rose relative to assets ✕ ✕ ✓
F-score 4 / 96 / 96 / 9
Accruals ratio 3.2%−2.4%−2.6%
Altman Z'' 2.192.291.94

Similar companies

Each company's latest fiscal year. Fiscal years end in different months, so periods don't line up exactly.

CompanyMarket capGrowthOp. marginFCF marginROICP/EF-score
Asbury Automotive Group ABG $3.2B 4.7% 4.8% — 9.2% 6.4x 6
O'Reilly Automotive ORLY $74.5B 6.4% 19.5% 9.0% 59.7% 28.5x 7 Compare →
AutoZone AZO $54.1B 2.4% 19.1% 9.5% 58.2% 22.0x 6 Compare →
Murphy USA MUSA $9.9B −4.3% 3.7% 1.9% 20.5% 16.3x 5 Compare →
Carvana CVNA $42.8B 48.6% 9.3% 4.4% 24.6% — 6 Compare →

10 years of figures

US$ millions unless stated. Hover a ratio's name for its definition.

Download CSV
Fiscal yearFY16FY17FY18FY19FY20FY21FY22FY23FY24FY25
Income statement
Revenue $6.5B $6.5B $6.9B $7.2B $7.1B $9.8B $15.4B $14.8B $17.2B $18.0B
Gross profit $1.1B $1.1B $1.1B $1.2B $1.2B $1.9B $3.1B $2.8B $2.9B $3.1B
Operating income $298M $288M $311M $325M $371M $792M $1.3B $954M $836M $861M
Interest expense $73.8M $76.0M $82.5M $91.2M $62.6M $102M $161M $166M $270M $275M
Pretax income $268M $209M $225M $244M $338M $698M $1.3B $801M $575M $662M
Income tax $101M $70.0M $56.8M $59.5M $83.8M $165M $322M $199M $145M $170M
Net income $167M $139M $168M $184M $254M $532M $997M $603M $430M $492M
Diluted EPS $7.40 $6.62 $8.28 $9.55 $13.18 $26.49 $44.61 $28.74 $21.50 $25.13
Diluted shares 0.02B 0.02B 0.02B 0.02B 0.02B 0.02B 0.02B 0.02B 0.02B 0.02B
Cash flow
Cash from operations $143M $266M $10.1M $350M $653M $1.2B $696M $313M $671M $775M
Capital expenditure $81.4M $42.3M $40.3M $57.6M — $74.2M $94.6M $142M — —
Free cash flow $61.1M $224M −$30.2M $292M — $1.1B $601M $171M — —
Depreciation and amortization $30.7M $32.1M $33.7M $36.2M $38.5M $41.9M $69.0M $67.7M $75.0M $82.4M
Stock-based compensation $12.0M $13.6M $10.5M $12.5M $12.6M $16.2M $20.6M $23.5M $26.7M $27.7M
Acquisitions $0.0M $80.1M $91.3M $210M $954M $3.7B $5.0M $1.5B $4.7M $1.8B
Share buybacks $216M $39.6M $110M $20.5M $5.1M $10.4M $9.2M $11.4M $10.2M $12.8M
Dividends paid $0.0M $0.0M $0.0M $0.0M $0.0M $0.0M $0.0M $0.0M $0.0M $0.0M
Dividends and buybacks $216M $39.6M $110M $20.5M $5.1M $10.4M $9.2M $11.4M $10.2M $12.8M
Balance sheet
Cash and short-term investments $3.4M $4.7M $8.3M $3.5M $1.4M $190M $241M $51.9M $83.8M $40.9M
Total debt $936M $883M $913M $922M $1.2B $3.4B $3.3B $3.2B $3.1B $3.6B
Finance lease liabilities $0.0M $0.0M $3.1M $17.2M $16.6M $8.4M $8.4M $8.4M $8.4M $8.3M
Current assets $1.3B $1.3B $1.6B $1.6B $1.4B $1.9B $1.9B $3.1B $3.1B $3.4B
Current liabilities $1.1B $1.1B $1.3B $1.2B $1.2B $1.6B $1.0B $2.9B $2.8B $3.6B
Inventory $895M $826M $1.1B $985M $875M $718M $959M $1.8B $2.0B $2.1B
Property and equipment, net $815M $834M $886M $910M $956M $2.0B $1.9B $2.3B $2.6B $3.1B
Total assets $2.3B $2.4B $2.7B $2.9B $3.7B $8.0B $8.0B $10.2B $10.3B $11.6B
Total liabilities $2.1B $2.0B $2.2B $2.3B $2.8B $5.9B $5.1B $6.9B $6.8B $7.7B
Shareholders' equity $280M $394M $473M $646M $906M $2.1B $2.9B $3.2B $3.5B $3.9B
Margins
Gross margin 16.2% 16.4% 16.1% 16.2% 17.2% 19.3% 20.1% 18.6% 17.2% 17.1%
Operating margin 4.6% 4.5% 4.5% 4.5% 5.2% 8.1% 8.3% 6.4% 4.9% 4.8%
EBITDA margin 5.0% 5.0% 5.0% 5.0% 5.7% 8.5% 8.7% 6.9% 5.3% 5.2%
Net margin 2.6% 2.2% 2.4% 2.6% 3.6% 5.4% 6.5% 4.1% 2.5% 2.7%
FCF margin 0.9% 3.5% −0.4% 4.1% — 11.1% 3.9% 1.2% — —
Returns
Return on capital 15.0% 15.4% 17.5% 16.6% 15.1% 16.2% 17.0% 11.6% 9.6% 9.2%
Return on capital employed 23.7% 22.8% 23.1% 21.3% 18.0% 17.9% 19.0% 13.4% 11.3% 11.1%
Return on equity 56.3% 41.3% 38.7% 32.9% 32.8% 35.3% 39.7% 19.6% 12.8% 13.3%
Return on assets 7.2% 5.9% 6.7% 6.6% 7.7% 9.1% 12.5% 6.6% 4.2% 4.5%
Growth
Revenue growth −0.9% −1.1% 6.5% 4.9% −1.1% 37.9% 56.9% −4.1% 16.1% 4.7%
Net income growth −1.2% −16.8% 20.8% 9.8% 38.0% 109.3% 87.3% −39.6% −28.6% 14.3%
EPS growth 15.4% −10.5% 25.1% 15.3% 38.0% 101.0% 68.4% −35.6% −25.2% 16.9%
FCF growth −30.8% 266.6% −113.5% — — — −44.8% −71.6% — —
Share count change −14.4% −7.1% −3.3% −4.9% 0.0% 4.2% 11.4% −6.3% −4.8% −2.0%
Financial health
Net debt / EBITDA 2.8x 2.8x 2.6x 2.6x 2.9x 3.9x 2.3x 3.1x 3.4x 3.7x
Debt / equity 3.3x 2.2x 1.9x 1.5x 1.3x 1.6x 1.1x 1.0x 0.9x 0.9x
Interest coverage 4.0x 3.8x 3.8x 3.6x 5.9x 7.8x 7.9x 5.8x 3.1x 3.1x
Current ratio 1.2x 1.2x 1.2x 1.3x 1.2x 1.2x 1.9x 1.1x 1.1x 1.0x
Quick ratio 0.4x 0.5x 0.4x 0.5x 0.4x 0.8x 0.9x 0.5x 0.4x 0.4x
Capital allocation
Capex / revenue 1.3% 0.7% 0.6% 0.8% — 0.8% 0.6% 1.0% — —
Stock comp / revenue 0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.1% 0.2% 0.2% 0.2%
Payouts / FCF 352.9% 17.7% — 7.0% — 1.0% 1.5% 6.7% — —
Quality scores
Piotroski F-score 5.0 7.0 6.0 7.0 6.0 7.0 5.0 4.0 6.0 6.0
Altman Z'' 2.5 2.8 2.7 3.1 2.5 2.1 3.4 2.2 2.3 1.9
Accruals ratio 1.1% −5.4% 6.3% −5.9% −12.1% −10.8% 3.8% 3.2% −2.4% −2.6%

Source: SEC EDGAR XBRL filings (CIK 0001144980). Data updated October 19, 2026. Quarterly fourth quarters are the full year minus the first nine months. For information only — not investment advice. Check the original filings before relying on any figure.

↑ ↓ to move · ↵ to open