vs
CARVANA CO.（CVNA）とGROUP 1 AUTOMOTIVE INC（GPI）の財務データ比較。上の社名をクリックして会社を切り替えられます
CARVANA CO.の直近四半期売上が大きい（$5.6B vs $5.6B、GROUP 1 AUTOMOTIVE INCの約1.0倍）。CARVANA CO.の純利益率が高く（15.3% vs 0.8%、差は14.5%）。CARVANA CO.の前年同期比売上増加率が高い（58.0% vs 0.6%）。CARVANA CO.の直近四半期フリーキャッシュフローが多い（$379.0M vs $51.4M）。過去8四半期でCARVANA CO.の売上複合成長率が高い（35.3% vs 11.7%）
Carvana Co.はアメリカ合衆国アリゾナ州テンピに本社を置くオンライン中古車小売企業で、2021年にフォーチュン500に選出され、同ランキング史上最も若い入選企業の1つとして知られています。
Group 1 Automotive, Inc.はフォーチュン300にランクインする国際的な自動車小売企業で、米国と英国に自動車販売店と衝突修理センターを展開しています。新車・中古車や軽トラックの販売、金融サービス手配、整備修理サービス、車両部品販売を手がけ、2024年時点で全世界の従業員数は2万人を超えています。
CVNA vs GPI — 直接比較
損益計算書 — Q4 2025 vs Q4 2025
| 指標 | | |
|---|---|---|
| 売上 | $5.6B | $5.6B |
| 純利益 | $857.0M | $43.6M |
| 粗利率 | 18.8% | 15.7% |
| 営業利益率 | 7.6% | 2.5% |
| 純利益率 | 15.3% | 0.8% |
| 売上前年比 | 58.0% | 0.6% |
| 純利益前年比 | 984.8% | -54.0% |
| EPS（希薄化後） | — | $3.75 |
緑 = その指標でリード。会計年度がずれている場合は期間が異なる場合あり
8四半期 売上・利益トレンド
並べて比較する四半期履歴。決算期がずれていても暦四半期で整列
| Q4 25 | $5.6B | $5.6B | ||
| Q3 25 | $5.6B | $5.8B | ||
| Q2 25 | $4.8B | $5.7B | ||
| Q1 25 | $4.2B | $5.5B | ||
| Q4 24 | $3.5B | $5.5B | ||
| Q3 24 | $3.7B | $5.2B | ||
| Q2 24 | $3.4B | $4.7B | ||
| Q1 24 | $3.1B | $4.5B |
| Q4 25 | $857.0M | $43.6M | ||
| Q3 25 | $151.0M | $13.0M | ||
| Q2 25 | $183.0M | $140.5M | ||
| Q1 25 | $216.0M | $128.1M | ||
| Q4 24 | $79.0M | $94.7M | ||
| Q3 24 | $85.0M | $117.3M | ||
| Q2 24 | $18.0M | $138.2M | ||
| Q1 24 | $28.0M | $147.9M |
| Q4 25 | 18.8% | 15.7% | ||
| Q3 25 | 20.3% | 15.9% | ||
| Q2 25 | 22.0% | 16.4% | ||
| Q1 25 | 22.0% | 16.2% | ||
| Q4 24 | 21.5% | 15.9% | ||
| Q3 24 | 22.1% | 16.3% | ||
| Q2 24 | 21.0% | 16.3% | ||
| Q1 24 | 19.3% | 16.6% |
| Q4 25 | 7.6% | 2.5% | ||
| Q3 25 | 9.8% | 1.9% | ||
| Q2 25 | 10.6% | 4.4% | ||
| Q1 25 | 9.3% | 4.2% | ||
| Q4 24 | 7.3% | 3.5% | ||
| Q3 24 | 9.2% | 4.4% | ||
| Q2 24 | 7.6% | 5.1% | ||
| Q1 24 | 4.4% | 5.4% |
| Q4 25 | 15.3% | 0.8% | ||
| Q3 25 | 2.7% | 0.2% | ||
| Q2 25 | 3.8% | 2.5% | ||
| Q1 25 | 5.1% | 2.3% | ||
| Q4 24 | 2.2% | 1.7% | ||
| Q3 24 | 2.3% | 2.2% | ||
| Q2 24 | 0.5% | 2.9% | ||
| Q1 24 | 0.9% | 3.3% |
| Q4 25 | — | $3.75 | ||
| Q3 25 | — | $1.00 | ||
| Q2 25 | — | $10.82 | ||
| Q1 25 | — | $9.67 | ||
| Q4 24 | — | $7.15 | ||
| Q3 24 | — | $8.69 | ||
| Q2 24 | — | $10.17 | ||
| Q1 24 | $0.24 | $10.80 |
貸借対照表と財務力
直近四半期の流動性・レバレッジ・純資産のスナップショット
| 指標 | | |
|---|---|---|
| 現金・短期投資手元流動性 | $2.3B | $32.5M |
| 総負債低いほど良い | $4.9B | $3.4B |
| 株主資本純資産 | $3.4B | $2.8B |
| 総資産 | $13.2B | $10.3B |
| 負債/資本比率低いほどレバレッジが低い | 1.43× | 1.23× |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $2.3B | $32.5M | ||
| Q3 25 | $2.1B | $30.8M | ||
| Q2 25 | $1.9B | $52.7M | ||
| Q1 25 | $1.9B | $70.5M | ||
| Q4 24 | $1.7B | $34.4M | ||
| Q3 24 | $871.0M | $58.7M | ||
| Q2 24 | $542.0M | $64.4M | ||
| Q1 24 | $252.0M | $41.9M |
| Q4 25 | $4.9B | $3.4B | ||
| Q3 25 | — | $3.3B | ||
| Q2 25 | — | $3.1B | ||
| Q1 25 | — | $2.7B | ||
| Q4 24 | $5.3B | $2.7B | ||
| Q3 24 | — | $2.7B | ||
| Q2 24 | — | $2.3B | ||
| Q1 24 | — | $2.4B |
| Q4 25 | $3.4B | $2.8B | ||
| Q3 25 | $2.3B | $3.1B | ||
| Q2 25 | $1.7B | $3.1B | ||
| Q1 25 | $1.5B | $3.0B | ||
| Q4 24 | $1.3B | $3.0B | ||
| Q3 24 | $611.0M | $3.0B | ||
| Q2 24 | $526.0M | $2.9B | ||
| Q1 24 | $289.0M | $2.8B |
| Q4 25 | $13.2B | $10.3B | ||
| Q3 25 | $9.9B | $10.4B | ||
| Q2 25 | $9.4B | $10.2B | ||
| Q1 25 | $8.9B | $9.9B | ||
| Q4 24 | $8.5B | $9.8B | ||
| Q3 24 | $7.4B | $10.0B | ||
| Q2 24 | $7.2B | $8.9B | ||
| Q1 24 | $7.0B | $8.5B |
| Q4 25 | 1.43× | 1.23× | ||
| Q3 25 | — | 1.06× | ||
| Q2 25 | — | 0.97× | ||
| Q1 25 | — | 0.89× | ||
| Q4 24 | 4.20× | 0.92× | ||
| Q3 24 | — | 0.91× | ||
| Q2 24 | — | 0.80× | ||
| Q1 24 | — | 0.87× |
キャッシュフローと資本効率
再投資後に実際に生み出すキャッシュ。純利益より操作が難しい
| 指標 | | |
|---|---|---|
| 営業キャッシュフロー直近四半期 | $430.0M | $129.2M |
| フリーキャッシュフロー営業CF - 設備投資 | $379.0M | $51.4M |
| FCFマージンFCF / 売上 | 6.8% | 0.9% |
| 設備投資強度設備投資 / 売上 | 0.9% | 1.4% |
| キャッシュ転換率営業CF / 純利益 | 0.50× | 2.96× |
| 直近12ヶ月FCF直近4四半期 | $889.0M | $424.5M |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $430.0M | $129.2M | ||
| Q3 25 | $345.0M | $155.0M | ||
| Q2 25 | $29.0M | $251.6M | ||
| Q1 25 | $232.0M | $158.7M | ||
| Q4 24 | $60.0M | $212.6M | ||
| Q3 24 | $403.0M | $243.9M | ||
| Q2 24 | $354.0M | $-124.1M | ||
| Q1 24 | $101.0M | $253.9M |
| Q4 25 | $379.0M | $51.4M | ||
| Q3 25 | $307.0M | $86.7M | ||
| Q2 25 | $-2.0M | $179.9M | ||
| Q1 25 | $205.0M | $106.5M | ||
| Q4 24 | $36.0M | $120.1M | ||
| Q3 24 | $376.0M | $194.2M | ||
| Q2 24 | $332.0M | $-163.8M | ||
| Q1 24 | $83.0M | $190.7M |
| Q4 25 | 6.8% | 0.9% | ||
| Q3 25 | 5.4% | 1.5% | ||
| Q2 25 | -0.0% | 3.2% | ||
| Q1 25 | 4.8% | 1.9% | ||
| Q4 24 | 1.0% | 2.2% | ||
| Q3 24 | 10.3% | 3.7% | ||
| Q2 24 | 9.7% | -3.5% | ||
| Q1 24 | 2.7% | 4.3% |
| Q4 25 | 0.9% | 1.4% | ||
| Q3 25 | 0.7% | 1.2% | ||
| Q2 25 | 0.6% | 1.3% | ||
| Q1 25 | 0.6% | 0.9% | ||
| Q4 24 | 0.7% | 1.7% | ||
| Q3 24 | 0.7% | 1.0% | ||
| Q2 24 | 0.6% | 0.8% | ||
| Q1 24 | 0.6% | 1.4% |
| Q4 25 | 0.50× | 2.96× | ||
| Q3 25 | 2.28× | 11.92× | ||
| Q2 25 | 0.16× | 1.79× | ||
| Q1 25 | 1.07× | 1.24× | ||
| Q4 24 | 0.76× | 2.24× | ||
| Q3 24 | 4.74× | 2.08× | ||
| Q2 24 | 19.67× | -0.90× | ||
| Q1 24 | 3.61× | 1.72× |
財務フロー比較
売上 → 粗利 → 営業利益 → 純利益のサンキー図
セグメント別売上内訳
CVNA
| Used Vehicle Sales | $4.2B | 74% |
| Wholesale Sales And Revenues | $988.0M | 18% |
| Other | $459.0M | 8% |
GPI
| New Vehicles Retail | $2.8B | 50% |
| Used Vehicles Retail | $1.7B | 31% |
| Parts And Service | $700.2M | 13% |
| Financial Service | $229.7M | 4% |
| Used Vehicles Wholesale | $143.5M | 3% |
