Financials MasterCard, Inc. Xetra

Equities

M4I

US57636Q1040

Internet Services

Market Closed - Xetra Other stock markets 11:35:41 2024-05-16 am EDT			5-day change	1st Jan Change
427 ^EUR	+1.44%		+1.13%	+10.67%

May. 16	Sector Update: Financial Stocks Edge Higher Pre-Bell Thursday	MT
May. 16	Mastercard Agrees to Lower Fees for Swiss Debit Card Users	MT

Valuation

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	301,237	355,843	353,053	334,328	399,971	426,573	-	-
Enterprise Value (EV) ¹	302,088	357,919	359,060	340,943	406,472	432,797	435,304	436,686
P/E ratio	37.6 x	56 x	41 x	34 x	36.1 x	32.2 x	27.7 x	23.9 x
Yield	0.47%	0.46%	0.5%	0.59%	-	0.57%	0.64%	0.73%
Capitalization / Revenue	17.8 x	23.3 x	18.7 x	15 x	15.9 x	15.3 x	13.6 x	12.1 x
EV / Revenue	17.9 x	23.4 x	19 x	15.3 x	16.2 x	15.5 x	13.9 x	12.4 x
EV / EBITDA	29.7 x	41 x	32.7 x	25.4 x	26.5 x	25.3 x	22.2 x	19.7 x
EV / FCF	38.9 x	52 x	39.6 x	31.7 x	35 x	35.2 x	28.1 x	25.7 x
FCF Yield	2.57%	1.92%	2.52%	3.15%	2.86%	2.84%	3.55%	3.89%
Price to Book	51 x	55.6 x	48.2 x	52.8 x	57.1 x	45.8 x	33.6 x	23.6 x
Nbr of stocks (in thousands)	1,008,864	996,925	982,557	961,460	937,776	929,615	-	-
Reference price ²	298.6	356.9	359.3	347.7	426.5	458.9	458.9	458.9
Announcement Date	1/29/20	1/28/21	1/27/22	1/26/23	1/31/24	-	-	-

¹USD in Million²USD

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	16,883	15,301	18,884	22,237	25,098	27,840	31,340	35,269
EBITDA ¹	10,186	8,734	10,984	13,401	15,346	17,117	19,594	22,139
EBIT ¹	9,664	8,154	10,258	12,651	14,547	16,237	18,631	21,189
Operating Margin	57.24%	53.29%	54.32%	56.89%	57.96%	58.32%	59.45%	60.08%
Earnings before Tax (EBT) ¹	9,731	7,760	10,307	11,732	13,639	15,907	18,348	20,899
Net income ¹	8,118	6,411	8,687	9,930	11,195	13,188	15,086	17,102
Net margin	48.08%	41.9%	46%	44.66%	44.61%	47.37%	48.14%	48.49%
EPS ²	7.940	6.370	8.760	10.22	11.83	14.24	16.58	19.23
Free Cash Flow ¹	7,761	6,885	9,056	10,753	11,609	12,291	15,470	17,002
FCF margin	45.97%	45%	47.96%	48.36%	46.25%	44.15%	49.36%	48.21%
FCF Conversion (EBITDA)	76.19%	78.83%	82.45%	80.24%	75.65%	71.81%	78.95%	76.8%
FCF Conversion (Net income)	95.6%	107.39%	104.25%	108.29%	103.7%	93.2%	102.55%	99.42%
Dividend per Share ²	1.390	1.640	1.810	2.040	-	2.629	2.935	3.344
Announcement Date	1/29/20	1/28/21	1/27/22	1/26/23	1/31/24	-	-	-

¹USD in Million²USD

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December	2021 Q4	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
Net sales ¹	5,216	5,167	5,497	5,756	5,817	5,748	6,269	6,533	6,548	6,348	6,852	7,240	7,394	7,131	7,748
EBITDA ¹	3,016	3,146	3,367	3,504	3,384	3,538	3,869	4,055	3,885	3,946	4,238	4,504	4,437	4,489	4,860
EBIT ¹	2,827	2,954	3,178	3,319	3,200	3,347	3,677	3,844	3,680	3,730	4,022	4,268	4,205	4,254	4,629
Operating Margin	54.2%	57.17%	57.81%	57.66%	55.01%	58.23%	58.65%	58.84%	56.2%	58.76%	58.7%	58.95%	56.88%	59.66%	59.75%
Earnings before Tax (EBT) ¹	2,823	2,773	2,798	3,072	3,089	2,853	3,704	3,761	3,321	3,558	3,944	4,205	4,129	4,171	4,540
Net income ¹	2,379	2,631	2,275	2,499	2,525	2,361	2,845	3,198	2,791	3,011	3,267	3,468	3,419	3,462	3,775
Net margin	45.61%	50.92%	41.39%	43.42%	43.41%	41.08%	45.38%	48.95%	42.62%	47.43%	47.68%	47.9%	46.24%	48.54%	48.72%
EPS ²	2.410	2.680	2.340	2.580	2.620	2.470	3.000	3.390	2.970	3.220	3.516	3.747	3.716	3.777	4.138
Dividend per Share ²	0.4900	0.4900	0.4900	0.4900	0.5700	0.5700	0.5700	0.5700	-	-	0.6479	0.6490	0.6690	0.7222	0.7222
Announcement Date	1/27/22	4/28/22	7/28/22	10/27/22	1/26/23	4/27/23	7/27/23	10/26/23	1/31/24	5/1/24	-	-	-	-	-

¹USD in Million²USD

Estimates

Balance Sheet Analysis

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	851	2,076	6,007	6,615	6,501	6,224	8,732	10,113
Net Cash position ¹	-	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	0.0835 x	0.2377 x	0.5469 x	0.4936 x	0.4236 x	0.3636 x	0.4456 x	0.4568 x
Free Cash Flow ¹	7,761	6,885	9,056	10,753	11,609	12,291	15,470	17,002
ROE (net income / shareholders' equity)	141%	104%	127%	146%	169%	166%	148%	117%
ROA (Net income/ Total Assets)	29.3%	20.4%	23.4%	26%	27.6%	30.1%	32.3%	33%
Assets ¹	27,665	31,410	37,140	38,197	40,586	43,815	46,689	51,764
Book Value Per Share ²	5.850	6.420	7.460	6.590	7.470	10.00	13.60	19.50
Cash Flow per Share ²	8.010	7.180	9.540	11.50	12.70	14.40	17.20	21.60
Capex ¹	422	339	407	442	371	469	479	849
Capex / Sales	2.5%	2.22%	2.16%	1.99%	1.48%	1.68%	1.53%	2.41%
Announcement Date	1/29/20	1/28/21	1/27/22	1/26/23	1/31/24	-	-	-

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 MasterCard, Inc.

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

458.9 USD

Average target price

514.3 USD

Spread / Average Target

+12.07%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Internet Security & Transactions Services

	1st Jan change	Capi.
VISA, INC.	+7.49%	563B
VENUSTECH GROUP INC.	-31.11%	3.1B
TOPSEC TECHNOLOGIES GROUP INC.	-40.80%	933M
BEIJING VRV SOFTWARE CORPORATION LIMITED	-8.21%	867M
BEIJING CERTIFICATE AUTHORITY CO.,LTD.	-25.06%	726M
NHN KCP CORP.	+9.92%	287M
CLEARSALE S.A.	+84.00%	260M
KGINICIS CO.,LTD	-1.67%	232M
GALAXIA MONEYTREE CO., LTD.	-38.78%	203M

Internet Security & Transactions Services