Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  Nyse  >  MasterCard    MA

MASTERCARD

(MA)
  Report  
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Sales 10 776 12 497 14 950 16 870 19 141 21 632
EBITDA 6 251 7 241 8 869 10 232 11 902 13 744
Operating profit (EBIT) 5 878 6 804 8 410 9 661 11 274 13 046
Pre-Tax Profit (EBT) 5 646 6 522 7 204 9 598 11 134 12 983
Net income 4 059 3 915 5 859 7 893 9 004 10 517
P/E ratio 28,0x 41,5x 33,7x 36,9x 31,6x 26,6x
EPS ( $ ) 3,69 3,65 5,60 7,74 9,04 10,7
Dividend per Share ( $ ) 0,79 0,91 1,08 1,27 1,39 1,52
Yield 0,77% 0,60% 0,57% 0,45% 0,49% 0,53%
Reference price ( $ ) 103,250 151,360 188,650 285,310 285,310 285,310
Announcement Date 01/31/2017
01:00pm
02/01/2018
01:02pm
01/31/2019
01:01pm
- - -
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Debt - - - 135 - -
Finance 3 155 2 358 2 044 - 4 399 9 067
Operating income (EBITDA) 6 251 7 241 8 869 10 232 11 902 13 744
Leverage
(Debt/EBITDA)
- - - 0,01x - -
Capital Expenditure 215 300 330 385 411 373
Free Cash Flow (FCF) 4 269 5 255 5 893 7 362 8 961 10 384
Book Value Per Share (BVPS) ( $ ) 5,23 5,19 5,23 5,28 6,69 9,88
Cash Flow per Share ( $ ) 4,07 5,18 5,94 7,24 9,63 11,4
Announcement Date 01/31/2017
01:00pm
02/01/2018
01:02pm
01/31/2019
01:01pm
- - -
Balance Sheet Analysis
Assessed data source
© 2019 S&P Global Market Intelligence
Financial Ratios

Size 2019e 2020e
Capitalization 287 839 M $ -
Entreprise Value (EV) 287 974 M $ 283 440 M $
Valuation 2019e 2020e
P/E ratio (Price / EPS) 36,9x 31,6x
Capitalization / Revenue 17,1x 15,0x
EV / Revenue 17,1x 15,0x
EV / EBITDA 28,1x 24,2x
Yield (DPS / Price) 0,45% 0,49%
Price to book (Price / BVPS) 54,0x 42,7x
Profitability 2019e 2020e
Operating Margin (EBIT / Sales) 57,3% 58,9%
Operating Leverage (Delta EBIT / Delta Sales) 1,16x 1,24x
Net Margin (Net Profit / Revenue) 46,8% 47,0%
ROA (Net Profit / Asset) 31,6% 33,7%
ROE (Net Profit / Equities) 146% 147%
Rate of Dividend 16,4% 15,4%
Balance Sheet Analysis 2019e 2020e
CAPEX / Sales   2,28% 2,15%
Cash Flow / Sales 43,3% 50,7%
Capital Intensity (Assets / Sales) 1,48x 1,40x
Financial Leverage (Net Debt / EBITDA) 0,01x -
EPS & Dividend