Stock MSFT MICROSOFT CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Microsoft Corporation

Equities

MSFT

US5949181045

Software

Market Closed - Nasdaq
Other stock markets
 04:00:00 2024-04-26 pm EDT 		After market 08:00:00 pm
406.3 USD +1.82% Intraday chart for Microsoft Corporation 406.1 -0.05%
12:42am Apple renews talks with OpenAI for iPhone generative AI features, Bloomberg News reports RE
Apr. 26 Wall Street: the worst week of 2024 is followed by the best CF

Valuation

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 1,026,511 1,543,306 2,040,304 1,920,840 2,532,081 3,019,894 - -
Enterprise Value (EV) 1 964,870 1,470,106 1,968,116 1,865,864 2,468,056 2,992,179 2,924,241 2,861,633
P/E ratio 26.5 x 35.3 x 33.7 x 26.6 x 35.2 x 34.4 x 30.4 x 25.9 x
Yield 1.37% 1% 0.83% 0.97% - 0.71% 0.79% 0.88%
Capitalization / Revenue 8.16 x 10.8 x 12.1 x 9.69 x 11.9 x 12.3 x 10.8 x 9.38 x
EV / Revenue 7.67 x 10.3 x 11.7 x 9.41 x 11.6 x 12.2 x 10.4 x 8.89 x
EV / EBITDA 17.7 x 22.4 x 24.1 x 19.1 x 23.8 x 22.9 x 19.9 x 16.8 x
EV / FCF 25.2 x 32.5 x 35.1 x 28.6 x 41.5 x 43.1 x 35.8 x 29.1 x
FCF Yield 3.97% 3.08% 2.85% 3.49% 2.41% 2.32% 2.79% 3.43%
Price to Book 10 x 13 x 14.3 x 11.5 x 12.3 x 11 x 8.62 x 6.69 x
Nbr of stocks (in thousands) 7,662,818 7,583,440 7,531,575 7,479,033 7,435,488 7,432,306 - -
Reference price 2 134.0 203.5 270.9 256.8 340.5 406.3 406.3 406.3
Announcement Date 7/18/19 7/22/20 7/27/21 7/26/22 7/25/23 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 125,843 143,015 168,088 198,270 211,915 244,808 280,246 321,842
EBITDA 1 54,641 65,755 81,602 97,843 103,555 130,472 146,794 170,761
EBIT 1 42,959 52,959 69,916 83,383 89,694 108,979 122,413 142,164
Operating Margin 34.14% 37.03% 41.59% 42.06% 42.33% 44.52% 43.68% 44.17%
Earnings before Tax (EBT) 1 43,688 53,036 71,102 83,716 89,311 107,208 121,206 141,289
Net income 1 39,240 44,281 61,271 72,738 72,361 88,118 99,163 115,460
Net margin 31.18% 30.96% 36.45% 36.69% 34.15% 35.99% 35.38% 35.87%
EPS 2 5.060 5.760 8.050 9.650 9.680 11.81 13.37 15.68
Free Cash Flow 1 38,260 45,234 56,118 65,149 59,475 69,390 81,687 98,195
FCF margin 30.4% 31.63% 33.39% 32.86% 28.07% 28.34% 29.15% 30.51%
FCF Conversion (EBITDA) 70.02% 68.79% 68.77% 66.59% 57.43% 53.18% 55.65% 57.5%
FCF Conversion (Net income) 97.5% 102.15% 91.59% 89.57% 82.19% 78.75% 82.38% 85.05%
Dividend per Share 2 1.840 2.040 2.240 2.480 - 2.903 3.213 3.559
Announcement Date 7/18/19 7/22/20 7/27/21 7/26/22 7/25/23 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: June 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 51,728 49,360 51,865 50,122 52,747 52,857 56,189 56,517 62,020 61,858 64,507 65,247 70,021 69,709 73,162
EBITDA 1 25,743 24,137 24,513 24,308 25,218 25,901 28,128 30,816 32,991 33,608 33,027 35,835 36,834 37,034 37,467
EBIT 1 22,247 20,364 20,534 21,518 21,570 22,352 24,254 26,895 27,032 27,581 27,477 29,348 30,445 30,453 31,724
Operating Margin 43.01% 41.26% 39.59% 42.93% 40.89% 42.29% 43.17% 47.59% 43.59% 44.59% 42.6% 44.98% 43.48% 43.69% 43.36%
Earnings before Tax (EBT) 1 22,515 20,190 20,487 21,572 20,339 22,673 24,727 27,284 26,526 26,727 26,629 28,555 29,862 30,048 31,322
Net income 1 18,765 16,728 16,740 17,556 16,425 18,299 20,081 22,291 21,870 21,939 21,722 23,562 24,446 24,479 25,508
Net margin 36.28% 33.89% 32.28% 35.03% 31.14% 34.62% 35.74% 39.44% 35.26% 35.47% 33.67% 36.11% 34.91% 35.12% 34.87%
EPS 2 2.480 2.220 2.230 2.350 2.200 2.450 2.690 2.990 2.930 2.940 2.928 3.167 3.297 3.301 3.437
Dividend per Share 2 0.6200 0.6200 0.6200 0.6800 0.6800 0.6800 - - - - 0.7475 0.8237 0.8237 0.8234 0.8196
Announcement Date 1/25/22 4/26/22 7/26/22 10/25/22 1/24/23 4/25/23 7/25/23 10/24/23 1/30/24 4/25/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 61,641 73,200 72,188 54,976 64,025 27,716 95,653 158,261
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 38,260 45,234 56,118 65,149 59,475 69,390 81,687 98,195
ROE (net income / shareholders' equity) 42.4% 40.1% 47.1% 47.2% 38.8% 35.5% 31% 29.3%
ROA (Net income/ Total Assets) 14.4% 15.1% 19.3% 20.8% 35.1% 19.2% 17.9% 18.2%
Assets 1 272,703 293,934 317,545 349,309 206,038 458,139 554,113 632,824
Book Value Per Share 2 13.40 15.60 18.90 22.30 27.70 36.80 47.10 60.70
Cash Flow per Share 2 6.730 7.900 10.10 11.80 11.70 14.90 19.30 27.10
Capex 1 13,925 15,441 20,622 23,886 28,107 44,450 47,786 51,767
Capex / Sales 11.07% 10.8% 12.27% 12.05% 13.26% 18.16% 17.05% 16.08%
Announcement Date 7/18/19 7/22/20 7/27/21 7/26/22 7/25/23 - - -
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 Microsoft Corporation

Trading Rating
Investor Rating
ESG Refinitiv
C+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
57
Last Close Price
406.3 USD
Average target price
475 USD
Spread / Average Target
+16.91%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Software

1st Jan change Capi.
MICROSOFT CORPORATION Stock Microsoft Corporation
+8.05% 3,020B
SYNOPSYS INC. Stock Synopsys Inc.
+5.58% 82.93B
CADENCE DESIGN SYSTEMS, INC. Stock Cadence Design Systems, Inc.
+3.69% 76.85B
DASSAULT SYSTÈMES SE Stock Dassault Systèmes SE
-14.62% 53.04B
ATLASSIAN CORPORATION Stock Atlassian Corporation
-24.56% 46.55B
PALANTIR TECHNOLOGIES INC. Stock Palantir Technologies Inc.
+31.16% 50.15B
THE TRADE DESK, INC. Stock The Trade Desk, Inc.
+17.75% 41.41B
SEA LIMITED Stock Sea Limited
+55.21% 35.63B
TAKE-TWO INTERACTIVE SOFTWARE, INC. Stock Take-Two Interactive Software, Inc.
-10.24% 24.64B
ROBLOX CORPORATION Stock Roblox Corporation
-21.24% 23.04B
Other Software
  1. Stock Market
  2. Equities
  3. MSFT Stock
  4. Financials Microsoft Corporation