Financials Apple Inc. Deutsche Boerse AG

Equities

APC

US0378331005

Phones & Handheld Devices

Market Closed - Deutsche Boerse AG Other stock markets 03:11:53 2024-06-18 pm EDT			5-day change	1st Jan Change
199.4 ^EUR	-1.04%		+3.78%	+13.72%

Jun. 18	Apple turns to third parties for 'buy now, pay later' after sunsetting product	RE
Jun. 18	S&P 500, Nasdaq Close at Record Highs as Traders Parse Macro Data, Fed Officials' Remarks	MT

Valuation

Fiscal Period: September	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	1,012,161	1,980,645	2,339,018	2,220,978	2,676,737	3,285,940	-	-
Enterprise Value (EV) ¹	914,310	1,901,251	2,273,221	2,171,938	2,625,726	3,235,020	3,230,578	3,220,667
P/E ratio	18.8 x	35.3 x	25.2 x	22.6 x	27.9 x	32.5 x	29.5 x	26.3 x
Yield	1.34%	0.69%	0.6%	0.65%	0.55%	0.46%	0.49%	0.51%
Capitalization / Revenue	3.89 x	7.22 x	6.39 x	5.63 x	6.98 x	8.48 x	7.94 x	7.4 x
EV / Revenue	3.51 x	6.93 x	6.21 x	5.51 x	6.85 x	8.35 x	7.8 x	7.25 x
EV / EBITDA	12 x	24.6 x	18.9 x	16.6 x	20.9 x	24.4 x	22.9 x	20.9 x
EV / FCF	15.5 x	25.9 x	24.5 x	19.5 x	26.4 x	29.8 x	26.7 x	24.1 x
FCF Yield	6.44%	3.86%	4.09%	5.13%	3.79%	3.36%	3.74%	4.14%
Price to Book	11 x	31.5 x	36.8 x	43.5 x	42.8 x	50 x	45.4 x	36.4 x
Nbr of stocks (in thousands)	18,076,720	17,102,536	16,530,166	16,070,752	15,634,232	15,334,082	-	-
Reference price ²	55.99	115.8	141.5	138.2	171.2	214.3	214.3	214.3
Announcement Date	10/30/19	10/29/20	10/28/21	10/27/22	11/2/23	-	-	-

¹USD in Million²USD

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: September	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	260,174	274,515	365,817	394,328	383,285	387,616	414,023	443,968
EBITDA ¹	76,477	77,344	120,233	130,541	125,820	132,523	141,108	154,444
EBIT ¹	63,930	66,288	108,949	119,437	114,301	120,682	129,516	140,028
Operating Margin	24.57%	24.15%	29.78%	30.29%	29.82%	31.13%	31.28%	31.54%
Earnings before Tax (EBT) ¹	65,737	67,091	109,207	119,103	113,736	120,631	129,372	139,488
Net income ¹	55,256	57,411	94,680	99,803	96,995	101,421	108,997	117,711
Net margin	21.24%	20.91%	25.88%	25.31%	25.31%	26.17%	26.33%	26.51%
EPS ²	2.972	3.280	5.610	6.110	6.130	6.587	7.260	8.157
Free Cash Flow ¹	58,896	73,365	92,953	111,443	99,584	108,616	120,815	133,488
FCF margin	22.64%	26.73%	25.41%	28.26%	25.98%	28.02%	29.18%	30.07%
FCF Conversion (EBITDA)	77.01%	94.86%	77.31%	85.37%	79.15%	81.96%	85.62%	86.43%
FCF Conversion (Net income)	106.59%	127.79%	98.18%	111.66%	102.67%	107.09%	110.84%	113.4%
Dividend per Share ²	0.7500	0.7950	0.8500	0.9000	0.9400	0.9922	1.041	1.091
Announcement Date	10/30/19	10/29/20	10/28/21	10/27/22	11/2/23	-	-	-

¹USD in Million²USD

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: September	2022 Q1	2022 Q2	2022 Q3	2022 Q4	2023 Q1	2023 Q2	2023 Q3	2023 Q4	2024 Q1	2024 Q2	2024 Q3	2024 Q4	2025 Q1	2025 Q2	2025 Q3
Net sales ¹	123,945	97,278	82,959	90,146	117,154	94,836	81,797	89,498	119,575	90,753	83,666	92,428	124,544	96,203	88,572
EBITDA ¹	44,185	32,716	25,881	27,759	38,932	31,216	26,050	29,622	43,221	30,736	27,080	31,003	43,127	31,816	27,884
EBIT ¹	41,488	29,979	23,076	24,894	36,016	28,318	22,998	26,969	40,373	27,900	24,264	27,794	41,616	29,859	26,255
Operating Margin	33.47%	30.82%	27.82%	27.62%	30.74%	29.86%	28.12%	30.13%	33.76%	30.74%	29%	30.07%	33.41%	31.04%	29.64%
Earnings before Tax (EBT) ¹	41,241	30,139	23,066	24,657	35,623	28,382	22,733	26,998	40,323	28,058	24,186	27,728	41,272	29,655	26,192
Net income ¹	34,630	25,010	19,442	20,721	29,998	24,160	19,881	22,956	33,916	23,636	20,332	23,343	34,629	24,854	21,997
Net margin	27.94%	25.71%	23.44%	22.99%	25.61%	25.48%	24.31%	25.65%	28.36%	26.04%	24.3%	25.26%	27.8%	25.83%	24.83%
EPS ²	2.100	1.520	1.200	1.290	1.880	1.520	1.260	1.460	2.180	1.530	1.321	1.532	2.328	1.677	1.487
Dividend per Share ²	0.2200	0.2200	0.2300	0.2300	0.2300	0.2300	0.2400	0.2400	0.2400	0.2500	0.2500	0.2500	0.2500	0.2550	0.2633
Announcement Date	1/27/22	4/28/22	7/28/22	10/27/22	2/2/23	5/4/23	8/3/23	11/2/23	2/1/24	5/2/24	-	-	-	-	-

¹USD in Million²USD

Estimates

Balance Sheet Analysis

Fiscal Period: September	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	-	-	-	-	-	-	-	-
Net Cash position ¹	97,851	79,394	65,797	49,040	51,011	50,920	55,362	65,274
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Free Cash Flow ¹	58,896	73,365	92,953	111,443	99,584	108,616	120,815	133,488
ROE (net income / shareholders' equity)	55.9%	73.7%	147%	175%	172%	161%	168%	196%
ROA (Net income/ Total Assets)	15.7%	17.3%	28.1%	28.4%	27.5%	29.6%	30.8%	36.7%
Assets ¹	352,119	331,203	337,445	351,879	352,669	342,830	353,886	321,030
Book Value Per Share ²	5.090	3.680	3.840	3.180	4.000	4.290	4.720	5.880
Cash Flow per Share ²	3.730	4.600	6.170	7.480	6.990	8.060	8.720	9.780
Capex ¹	10,495	7,309	11,085	10,708	10,959	10,159	10,905	11,335
Capex / Sales	4.03%	2.66%	3.03%	2.72%	2.86%	2.62%	2.63%	2.55%
Announcement Date	10/30/19	10/29/20	10/28/21	10/27/22	11/2/23	-	-	-

¹USD in Million²USD

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Apple Inc.

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

OUTPERFORM

Number of Analysts

Last Close Price

214.3 USD

Average target price

205.9 USD

Spread / Average Target

-3.91%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Phones & Smart Phones

	1st Jan change	Capi.
XIAOMI CORPORATION	+15.90%	55.36B
SHENZHEN TRANSSION HOLDINGS CO., LTD.	-14.15%	13.37B
WINGTECH TECHNOLOGY CO.,LTD	-25.50%	5.39B
ITI LIMITED	0.00%	3.51B
REEDER TEKNOLOJI SANAYI VE TICARET ANONIM SIRKETI	+81.17%	1.13B
FIH MOBILE LIMITED	+50.82%	908M
SPROCOMM INTELLIGENCE LIMITED	+6.37%	350M
IWATSU ELECTRIC CO., LTD.	+109.97%	151M
COOLPAD GROUP LIMITED	-50.00%	115M

Phones & Smart Phones