Stock Analysis on Net

CoStar Group Inc. (NASDAQ:CSGP)

$22.49

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

Analysis of Investments

Microsoft Excel

Paying user area


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

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)
Add: Unrealized gain (loss) on investments
Less: Reclassification adjustment for realized (gain) loss on investments included in net income
Net income (adjusted)

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).


The financial data reveals significant fluctuations in both reported and adjusted net income for the periods presented. Initially, there is a marked increase in net income from 2018 to 2019, with reported net income rising from 238,334 to 314,963 thousand US dollars. This represents a strong growth phase.

In the subsequent year, 2020, net income declines noticeably to 227,128 thousand US dollars reported and 227,858 thousand US dollars adjusted. This reduction contrasts sharply with the prior year's growth and indicates a period of financial strain or increased costs impacting profitability.

Recovery is observed in 2021, with net income rebounding to 292,564 thousand US dollars, nearly matching the 2019 peak. This suggests improvements in operational or market conditions.

In 2022, the company achieves its highest net income across the timeframe at 369,453 thousand US dollars, indicating robust financial performance and possibly successful strategic initiatives or favorable market dynamics.

Throughout the period, adjusted net income closely tracks reported net income, differing marginally only in 2020. This suggests that adjustments made in that year were minimal and had limited impact on the overall profitability assessment.

Overall, the trend reflects volatility with a mid-period dip followed by significant recovery and growth, highlighting a resilient financial position and potential for continued profitability improvement.


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
Adjusted net profit margin
Return on Equity (ROE)
Reported ROE
Adjusted ROE
Return on Assets (ROA)
Reported ROA
Adjusted ROA

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).


Net Profit Margin Trends
The net profit margin, both reported and adjusted, showed an initial increase from 20% in 2018 to 22.5% in 2019. Following this peak, there was a noticeable decline in 2020 to approximately 13.7%, after which the margin experienced a gradual recovery, rising to 15.05% in 2021 and further to 16.93% in 2022. This pattern suggests a period of reduced profitability during 2020, potentially due to external challenges, followed by a steady improvement in profit efficiency.
Return on Equity (ROE) Trends
Reported and adjusted ROE followed a similar trajectory, increasing from 7.89% in 2018 to 9.25% in 2019, then declining sharply to around 4.23-4.24% in 2020. Subsequent years saw modest improvement, with ROE increasing to 5.12% in 2021 and further slightly to 5.38% in 2022. This indicates a significant dip in shareholder return in 2020, with gradual recovery but not reaching pre-2019 levels by 2022.
Return on Assets (ROA) Trends
ROA, in reported and adjusted terms, similarly increased from 7.19% in 2018 to 8.17% in 2019 before a sharp decline to approximately 3.28-3.29% in 2020. It then showed incremental improvement over the next two years, reaching 4.03% in 2021 and 4.4% in 2022. This trend highlights a reduction in asset efficiency in 2020, with gradual recovery but remaining below earlier highs through 2022.
General Insights
The data consistently shows alignment between reported and adjusted figures, indicating stability in accounting adjustments over the period. The sharp drops in profitability and returns measures in 2020 suggest the company faced significant operational or market challenges that year. Although all measures improved somewhat in 2021 and 2022, the recovery remained incomplete by the end of 2022. This overall pattern could imply structural or cyclical impacts affecting performance, with gradual adaptation or recovery ongoing.

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
Revenues
Profitability Ratio
Net profit margin1
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in thousands)
Adjusted net income
Revenues
Profitability Ratio
Adjusted net profit margin2

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 × ÷ =

2 Adjusted net profit margin = 100 × Adjusted net income ÷ Revenues
= 100 × ÷ =


The financial data over the five-year period reveals a fluctuating yet generally positive trend in net income and profitability margins. Both reported and adjusted net income values demonstrate significant variance year-over-year, reflecting the company's dynamic earnings performance amid varying market or operational conditions.

Net Income Trends
Reported net income increased from 238,334 thousand US dollars in 2018 to a peak of 314,963 thousand in 2019. This was followed by a notable decline to 227,128 thousand in 2020, suggesting possible challenges that year. However, net income rebounded strongly in 2021 and 2022, reaching 292,564 thousand and 369,453 thousand respectively, indicating robust recovery and growth momentum towards the end of the period.
Adjusted net income follows almost the same pattern as reported net income, with a minor deviation only in 2020 where the adjusted figure (227,858 thousand) was slightly higher than reported, reflecting some adjustments made to the financials for that year.
Profit Margin Trends
The reported net profit margin shows an initial increase from 20% in 2018 to 22.5% in 2019, highlighting improved profitability efficiency. This was followed by a sharp decline to approximately 13.69% in 2020, aligning with the drop in net income and suggesting either increased costs or reduced revenue quality that year.
In 2021 and 2022, profit margins improved to 15.05% and 16.93% respectively, indicating better cost management or revenue growth contributing to enhanced profitability. This improving margin trend corroborates the rising net income during these years.
Adjusted net profit margin closely mirrors the reported figures, with only a slight increase in 2020 (13.73% vs 13.69%), consistent with the adjusted net income adjustments.

Overall, the data points to a company that experienced a dip in profitability and net income in 2020 but showed a resilient recovery in subsequent years. The margin recovery alongside increasing net income in 2021 and 2022 suggests improved operational performance and financial health during the latter part of the analyzed period.


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
Stockholders’ equity
Profitability Ratio
ROE1
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in thousands)
Adjusted net income
Stockholders’ equity
Profitability Ratio
Adjusted ROE2

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 × ÷ =

2 Adjusted ROE = 100 × Adjusted net income ÷ Stockholders’ equity
= 100 × ÷ =


Net Income Trends
The reported net income exhibited a general upward trend over the period analyzed. Starting at approximately $238 million in 2018, it increased to around $315 million in 2019, representing a significant rise. However, a notable decline occurred in 2020, where net income dropped to approximately $227 million. This decrease was reversed in the subsequent years, with net income growing to nearly $293 million in 2021 and further reaching approximately $369 million by 2022, the highest value in the series.
The adjusted net income closely follows the reported net income figures, indicating minimal adjustments affecting net income calculations. This parallel movement suggests consistent accounting treatments or adjustments applied throughout the periods reviewed.
Return on Equity (ROE) Trends
Reported ROE demonstrated variability with an initial increase from 7.89% in 2018 to a peak of 9.25% in 2019. Subsequently, a sharp decline to approximately 4.23% was observed in 2020, aligning with the decrease in net income. ROE then showed gradual recovery, increasing to 5.12% in 2021 and slightly improving to 5.38% in 2022. Despite recovery, the ROE in the last two years remained considerably lower than the peak in 2019.
The adjusted ROE data is almost identical to the reported ROE figures, reflecting consistency in equity return calculations irrespective of adjustments.
General Observations
The financial performance in terms of net income and ROE experienced fluctuations over the five-year horizon, with 2019 marking the high point before a dip in 2020. The decline in 2020 could be attributed to external or internal factors negatively impacting profitability or equity utilization efficiency during that year. The subsequent recovery in net income was not fully mirrored by a comparable restoration in ROE, suggesting possible changes in equity base size or capital structure.
Overall, while net income shows a strong rebound towards the end of the period, the return on equity remains subdued relative to the earlier peak, indicating mixed efficiency performance despite improved profitability.

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
Total assets
Profitability Ratio
ROA1
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in thousands)
Adjusted net income
Total assets
Profitability Ratio
Adjusted ROA2

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 × ÷ =

2 Adjusted ROA = 100 × Adjusted net income ÷ Total assets
= 100 × ÷ =


Net Income Trends
The reported net income experienced fluctuations over the five-year period. Beginning at $238.3 million in 2018, it increased to $315.0 million in 2019, followed by a decline to approximately $227.1 million in 2020. Subsequently, the income rose again to $292.6 million in 2021 and reached the highest point of $369.5 million in 2022. The adjusted net income figures closely mirror this pattern, indicating consistency between reported and adjusted data, with a minor difference only observed in 2020.
Return on Assets (ROA)
The reported and adjusted ROA percentages exhibit similar movement patterns. ROA increased from 7.19% in 2018 to a peak of 8.17% in 2019, followed by a sharp decline to approximately 3.3% in 2020. The ratio then steadily improved to 4.03% in 2021 and continued to rise to 4.4% in 2022. This suggests a reduction in operational efficiency or asset utilization effectiveness in 2020, with gradual recovery in subsequent years.
Overall Analysis
The data indicates notable volatility in profitability and asset returns over the analyzed timeframe. The decline in both net income and ROA in 2020 may reflect challenging economic or operational circumstances during that period. The subsequent recovery and growth in 2021 and 2022 suggest a positive adjustment phase, with enhanced financial performance and asset efficiency. The close alignment between reported and adjusted figures throughout the period underscores consistency in financial reporting and adjustments.