Stock Analysis on Net

CoStar Group Inc. (NASDAQ:CSGP)

This company has been moved to the archive! The financial data has not been updated since July 26, 2023.

Analysis of Investments

Microsoft Excel

Adjustment to Net Income (Loss): Mark to Market Available-for-sale Securities

CoStar Group Inc., adjustment to net income

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Net income (as reported) 369,453 292,564 227,128 314,963 238,334
Add: Unrealized gain (loss) on investments 189
Less: Reclassification adjustment for realized (gain) loss on investments included in net income 541
Net income (adjusted) 369,453 292,564 227,858 314,963 238,334

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).


Adjusted Profitability Ratios: Mark to Market Available-for-sale Securities (Summary)

CoStar Group Inc., adjusted profitability ratios

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Net Profit Margin
Reported net profit margin 16.93% 15.05% 13.69% 22.50% 20.00%
Adjusted net profit margin 16.93% 15.05% 13.73% 22.50% 20.00%
Return on Equity (ROE)
Reported ROE 5.38% 5.12% 4.23% 9.25% 7.89%
Adjusted ROE 5.38% 5.12% 4.24% 9.25% 7.89%
Return on Assets (ROA)
Reported ROA 4.40% 4.03% 3.28% 8.17% 7.19%
Adjusted ROA 4.40% 4.03% 3.29% 8.17% 7.19%

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by revenue. CoStar Group Inc. adjusted net profit margin ratio improved from 2020 to 2021 and from 2021 to 2022.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by shareholders’ equity. CoStar Group Inc. adjusted ROE improved from 2020 to 2021 and from 2021 to 2022.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by total assets. CoStar Group Inc. adjusted ROA improved from 2020 to 2021 and from 2021 to 2022.

CoStar Group Inc., Profitability Ratios: Reported vs. Adjusted


Adjusted Net Profit Margin

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Selected Financial Data (US$ in thousands)
Net income 369,453 292,564 227,128 314,963 238,334
Revenues 2,182,399 1,944,135 1,659,019 1,399,719 1,191,832
Profitability Ratio
Net profit margin1 16.93% 15.05% 13.69% 22.50% 20.00%
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in thousands)
Adjusted net income 369,453 292,564 227,858 314,963 238,334
Revenues 2,182,399 1,944,135 1,659,019 1,399,719 1,191,832
Profitability Ratio
Adjusted net profit margin2 16.93% 15.05% 13.73% 22.50% 20.00%

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

2022 Calculations

1 Net profit margin = 100 × Net income ÷ Revenues
= 100 × 369,453 ÷ 2,182,399 = 16.93%

2 Adjusted net profit margin = 100 × Adjusted net income ÷ Revenues
= 100 × 369,453 ÷ 2,182,399 = 16.93%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by revenue. CoStar Group Inc. adjusted net profit margin ratio improved from 2020 to 2021 and from 2021 to 2022.

Adjusted Return on Equity (ROE)

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Selected Financial Data (US$ in thousands)
Net income 369,453 292,564 227,128 314,963 238,334
Stockholders’ equity 6,870,121 5,711,672 5,375,359 3,405,593 3,021,942
Profitability Ratio
ROE1 5.38% 5.12% 4.23% 9.25% 7.89%
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in thousands)
Adjusted net income 369,453 292,564 227,858 314,963 238,334
Stockholders’ equity 6,870,121 5,711,672 5,375,359 3,405,593 3,021,942
Profitability Ratio
Adjusted ROE2 5.38% 5.12% 4.24% 9.25% 7.89%

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

2022 Calculations

1 ROE = 100 × Net income ÷ Stockholders’ equity
= 100 × 369,453 ÷ 6,870,121 = 5.38%

2 Adjusted ROE = 100 × Adjusted net income ÷ Stockholders’ equity
= 100 × 369,453 ÷ 6,870,121 = 5.38%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by shareholders’ equity. CoStar Group Inc. adjusted ROE improved from 2020 to 2021 and from 2021 to 2022.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Selected Financial Data (US$ in thousands)
Net income 369,453 292,564 227,128 314,963 238,334
Total assets 8,402,470 7,256,871 6,915,420 3,853,986 3,312,957
Profitability Ratio
ROA1 4.40% 4.03% 3.28% 8.17% 7.19%
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in thousands)
Adjusted net income 369,453 292,564 227,858 314,963 238,334
Total assets 8,402,470 7,256,871 6,915,420 3,853,986 3,312,957
Profitability Ratio
Adjusted ROA2 4.40% 4.03% 3.29% 8.17% 7.19%

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

2022 Calculations

1 ROA = 100 × Net income ÷ Total assets
= 100 × 369,453 ÷ 8,402,470 = 4.40%

2 Adjusted ROA = 100 × Adjusted net income ÷ Total assets
= 100 × 369,453 ÷ 8,402,470 = 4.40%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by total assets. CoStar Group Inc. adjusted ROA improved from 2020 to 2021 and from 2021 to 2022.