Stock ADSK AUTODESK, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Autodesk, Inc.

Equities

ADSK

US0527691069

Software

Market Closed - Nasdaq
Other stock markets
 04:00:00 2024-04-26 pm EDT 		5-day change 1st Jan Change
217.9 USD +0.71% Intraday chart for Autodesk, Inc. +0.66% -10.49%
Apr. 25 Autodesk Gets Non-Compliance Notification From Nasdaq MT
Apr. 24 Autodesk and the Nemetschek Group Agree to Advance Open, Interoperable Workflows for Design and Make Industries CI

Valuation

Fiscal Period: Januar 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 32,238 43,313 61,004 54,947 46,425 46,619 - -
Enterprise Value (EV) 1 33,372 43,555 60,784 55,811 46,634 54,332 45,592 43,723
P/E ratio -398 x 205 x 51 x 112 x 56.9 x 60.6 x 46.3 x 37 x
Yield - - - - - - - -
Capitalization / Revenue 12.5 x 13.2 x 16.1 x 12.5 x 9.28 x 9.88 x 7.73 x 6.93 x
EV / Revenue 13 x 13.3 x 16 x 12.7 x 9.32 x 9.88 x 7.56 x 6.5 x
EV / EBITDA 88.4 x 50.9 x 52.1 x 38.4 x 25.3 x 25.9 x 20.1 x 17.2 x
EV / FCF 108 x 32 x 45.2 x 37.8 x 23 x 42.4 x 31.1 x 21.4 x
FCF Yield 0.93% 3.13% 2.21% 2.64% 4.36% 2.36% 3.22% 4.67%
Price to Book -153 x -310 x 63.1 x 64.2 x 40.4 x 29.7 x 16.7 x 11.2 x
Nbr of stocks (in thousands) 219,009 220,033 219,889 219,973 215,767 213,915 - -
Reference price 2 147.2 196.8 277.4 249.8 215.2 217.9 217.9 217.9
Announcement Date 2/28/19 2/27/20 2/25/21 2/24/22 2/23/23 2/29/24 - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Januar 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 2,570 3,274 3,790 4,386 5,005 5,497 6,033 6,725
EBITDA 1 377.7 856.5 1,167 1,454 1,842 2,101 2,265 2,540
EBIT 1 316 802.6 1,112 1,397 1,785 1,962 2,132 2,401
Operating Margin 12.3% 24.51% 29.33% 31.86% 35.66% 35.69% 35.34% 35.7%
Earnings before Tax (EBT) 1 -42.7 294.8 546.7 564.7 946 1,136 1,273 1,680
Net income 1 -80.8 214.5 1,208 497 823 906 998.2 1,240
Net margin -3.14% 6.55% 31.88% 11.33% 16.44% 16.48% 16.55% 18.43%
EPS 2 -0.3700 0.9600 5.440 2.240 3.780 4.190 4.703 5.888
Free Cash Flow 1 310.1 1,362 1,346 1,475 2,031 1,282 1,467 2,043
FCF margin 12.07% 41.59% 35.51% 33.63% 40.58% 23.32% 24.31% 30.39%
FCF Conversion (EBITDA) 82.1% 159.01% 115.32% 101.47% 110.26% 61.02% 64.75% 80.45%
FCF Conversion (Net income) - 634.92% 111.41% 296.84% 246.78% 141.5% 146.92% 164.84%
Dividend per Share 2 - - - - - - - -
Announcement Date 2/28/19 2/27/20 2/25/21 2/24/22 2/23/23 2/29/24 - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: Enero 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 2025 Q4
Net sales 1 1,060 1,126 1,212 1,170 1,237 1,280 1,318 1,269 1,345 1,414 1,469 1,392 1,474 1,552 1,617
EBITDA 1 345.5 382.2 431.6 411 459 478 494 437 522 583 559 498.7 554.5 601.4 614.1
EBIT 1 330.8 365 421.6 397 444 465 479 404 489 547 522 465.4 524.3 569.9 579.3
Operating Margin 31.22% 32.42% 34.8% 33.93% 35.89% 36.33% 36.34% 31.84% 36.36% 38.68% 35.53% 33.43% 35.57% 36.72% 35.82%
Earnings before Tax (EBT) 1 138.8 187.4 107.1 195 232 242 277 221 258 320 337 270.4 300.8 336.3 337.1
Net income 1 115.6 136.7 89.1 146 186 198 293 161 222 241 282 212.4 230.4 266 270.2
Net margin 10.91% 12.14% 7.35% 12.48% 15.04% 15.47% 22.23% 12.69% 16.51% 17.04% 19.2% 15.26% 15.63% 17.14% 16.71%
EPS 2 0.5200 0.6100 0.4000 0.6700 0.8500 0.9100 1.350 0.7500 1.030 1.120 1.310 0.9982 1.095 1.243 1.252
Dividend per Share 2 - - - - - - - - - - - - - - -
Announcement Date 8/25/21 11/23/21 2/24/22 5/26/22 8/24/22 11/22/22 2/23/23 5/25/23 8/23/23 11/21/23 2/29/24 - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: Enero 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 1,134 241 - 864 209 38 - -
Net Cash position 1 - - 220 - - - 1,027 2,895
Leverage (Debt/EBITDA) 3.003 x 0.2815 x - 0.5939 x 0.1135 x 0.0181 x - -
Free Cash Flow 1 310 1,362 1,346 1,475 2,031 1,282 1,467 2,043
ROE (net income / shareholders' equity) - - 135% 54.8% 145% 109% 68.6% 53.8%
ROA (Net income/ Total Assets) -1.83% 3.93% 13.4% 14.2% 16% 17% 13.6% 15.8%
Assets 1 4,421 5,454 9,036 3,507 5,138 5,340 7,329 7,828
Book Value Per Share 2 -0.9600 -0.6300 4.400 3.890 5.330 7.330 13.00 19.50
Cash Flow per Share 2 1.720 6.360 6.470 6.900 9.500 6.080 6.910 9.060
Capex 1 67 53.2 91.1 56 40 31 31.8 46.6
Capex / Sales 2.61% 1.62% 2.4% 1.28% 0.8% 0.56% 0.53% 0.69%
Announcement Date 2/28/19 2/27/20 2/25/21 2/24/22 2/23/23 2/29/24 - -
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 Autodesk, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
A-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
27
Last Close Price
217.9 USD
Average target price
287.1 USD
Spread / Average Target
+31.75%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Application Software

1st Jan change Capi.
AUTODESK, INC. Stock Autodesk, Inc.
-10.49% 46.62B
ADOBE INC. Stock Adobe Inc.
-19.95% 214B
WORKDAY INC. Stock Workday Inc.
-9.06% 66.27B
ROPER TECHNOLOGIES, INC. Stock Roper Technologies, Inc.
-3.37% 56.38B
DATADOG, INC. Stock Datadog, Inc.
+8.30% 43.93B
ELECTRONIC ARTS INC. Stock Electronic Arts Inc.
-6.51% 34.19B
ANSYS, INC. Stock ANSYS, Inc.
-7.95% 29.14B
APPLOVIN CORPORATION Stock AppLovin Corporation
+85.24% 24.32B
PTC INC. Stock PTC Inc.
+3.45% 21.64B
GRAB HOLDINGS LIMITED Stock Grab Holdings Limited
+3.86% 13.77B
Application Software
  1. Stock Market
  2. Equities
  3. ADSK Stock
  4. Financials Autodesk, Inc.