Stock AMZN AMAZON.COM, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Amazon.com, Inc.

Equities

AMZN

US0231351067

Department Stores

Market Closed - Nasdaq
Other stock markets
 04:00:00 2024-05-24 pm EDT 		5-day change 1st Jan Change
180.8 USD -0.16% Intraday chart for Amazon.com, Inc. -1.52% +18.96%
05:37am Amazon Unit, Italy Explore Data Center Investments Worth Billions of Euros MT
May. 27 Amazon in talks with Italy to invest billions of euros in cloud plan, sources say RE

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 916,154 1,634,168 1,691,003 856,939 1,570,153 1,880,998 - -
Enterprise Value (EV) 1 884,547 1,581,588 1,643,698 854,063 1,541,687 1,811,397 1,736,922 1,703,518
P/E ratio 80.3 x 77.9 x 51.4 x -311 x 52.4 x 39.9 x 31.6 x 24.4 x
Yield - - - - - - - -
Capitalization / Revenue 3.27 x 4.23 x 3.6 x 1.67 x 2.73 x 2.95 x 2.65 x 2.38 x
EV / Revenue 3.15 x 4.1 x 3.5 x 1.66 x 2.68 x 2.84 x 2.45 x 2.16 x
EV / EBITDA 20.4 x 27.6 x 22.8 x 11.4 x 14 x 13.2 x 10.9 x 8.83 x
EV / FCF 40.9 x 51 x -112 x -73.8 x 41.9 x 29.2 x 22.2 x 16.7 x
FCF Yield 2.45% 1.96% -0.9% -1.35% 2.39% 3.43% 4.51% 6%
Price to Book 14.8 x 17.5 x 12.3 x 5.89 x 8.2 x 6.82 x 5.24 x 4.17 x
Nbr of stocks (in thousands) 9,915,944 10,035,024 10,142,952 10,201,654 10,334,031 10,406,627 - -
Reference price 2 92.39 162.8 166.7 84.00 151.9 180.8 180.8 180.8
Announcement Date 1/30/20 2/2/21 2/3/22 2/2/23 2/1/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 280,522 386,064 469,822 513,983 574,785 638,706 710,157 789,910
EBITDA 1 43,395 57,283 71,994 75,053 110,305 137,406 160,055 192,824
EBIT 1 14,541 22,899 24,879 12,248 36,852 61,926 76,094 96,693
Operating Margin 5.18% 5.93% 5.3% 2.38% 6.41% 9.7% 10.72% 12.24%
Earnings before Tax (EBT) 1 13,976 24,178 38,151 -5,936 37,557 60,206 76,648 98,550
Net income 1 11,588 21,331 33,364 -2,722 30,425 48,554 62,149 80,279
Net margin 4.13% 5.53% 7.1% -0.53% 5.29% 7.6% 8.75% 10.16%
EPS 2 1.150 2.092 3.240 -0.2700 2.900 4.528 5.726 7.410
Free Cash Flow 1 21,653 31,020 -14,726 -11,569 36,813 62,086 78,335 102,260
FCF margin 7.72% 8.03% -3.13% -2.25% 6.4% 9.72% 11.03% 12.95%
FCF Conversion (EBITDA) 49.9% 54.15% - - 33.37% 45.18% 48.94% 53.03%
FCF Conversion (Net income) 186.86% 145.42% - - 121% 127.87% 126.04% 127.38%
Dividend per Share 2 - - - - - - - -
Announcement Date 1/30/20 2/2/21 2/3/22 2/2/23 2/1/24 - - -
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 1 137,412 116,444 121,234 127,101 149,204 127,358 134,383 143,083 169,961 143,313 148,632 158,223 187,432 158,042 163,921
EBITDA 1 16,966 16,146 18,210 18,450 21,787 20,868 26,543 29,392 33,502 32,180 32,631 34,093 37,894 36,165 36,940
EBIT 1 3,460 3,669 3,317 2,525 2,737 4,774 7,681 11,188 13,209 15,307 13,508 15,019 17,542 16,772 16,303
Operating Margin 2.52% 3.15% 2.74% 1.99% 1.83% 3.75% 5.72% 7.82% 7.77% 10.68% 9.09% 9.49% 9.36% 10.61% 9.95%
Earnings before Tax (EBT) 1 14,934 -5,265 -2,653 2,944 -962 4,119 7,563 12,189 13,686 12,983 13,416 15,150 17,868 15,518 15,909
Net income 1 14,323 -3,844 -2,028 2,872 278 3,172 6,750 9,879 10,624 10,431 10,836 12,149 14,241 13,135 13,165
Net margin 10.42% -3.3% -1.67% 2.26% 0.19% 2.49% 5.02% 6.9% 6.25% 7.28% 7.29% 7.68% 7.6% 8.31% 8.03%
EPS 2 1.388 -0.3780 -0.2000 0.2800 0.0300 0.3100 0.6500 0.9400 1.000 0.9800 1.018 1.137 1.331 1.251 1.202
Dividend per Share 2 - - - - - - - - - - - - - - -
Announcement Date 2/3/22 4/28/22 7/28/22 10/27/22 2/2/23 4/27/23 8/3/23 10/26/23 2/1/24 4/30/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 31,607 52,580 47,305 2,876 28,466 69,601 144,076 177,479
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 21,653 31,020 -14,726 -11,569 36,813 62,086 78,335 102,260
ROE (net income / shareholders' equity) 21.9% 27.4% 28.8% -1.92% 17.5% 19.7% 19.2% 18.8%
ROA (Net income/ Total Assets) 5.97% 7.81% 9% -0.62% 6.14% 8.58% 9.3% 9.62%
Assets 1 193,948 273,222 370,876 441,596 495,263 566,181 668,386 834,505
Book Value Per Share 2 6.230 9.280 13.60 14.30 18.50 26.50 34.50 43.30
Cash Flow per Share 2 3.820 6.480 4.500 4.590 8.100 12.00 14.60 16.40
Capex 1 16,861 35,044 55,396 58,321 48,133 61,589 66,546 70,134
Capex / Sales 6.01% 9.08% 11.79% 11.35% 8.37% 9.64% 9.37% 8.88%
Announcement Date 1/30/20 2/2/21 2/3/22 2/2/23 2/1/24 - - -
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 Amazon.com, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
59
Last Close Price
180.8 USD
Average target price
218 USD
Spread / Average Target
+20.59%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Internet & Mail Order Department Stores

1st Jan change Capi.
AMAZON.COM, INC. Stock Amazon.com, Inc.
+18.96% 1,881B
JD.COM, INC. Stock JD.com, Inc.
+4.78% 46.22B
COUPANG, INC. Stock Coupang, Inc.
+38.05% 39.96B
ALLEGRO.EU S.A. Stock Allegro.eu S.A.
+19.95% 10.76B
WAYFAIR INC. Stock Wayfair Inc.
-0.84% 7.46B
ETSY, INC. Stock Etsy, Inc.
-25.21% 7.09B
ZOZO, INC. Stock ZOZO, Inc.
+14.05% 6.89B
FSN E-COMMERCE VENTURES LIMITED Stock FSN E-Commerce Ventures Limited
-4.11% 5.78B
MONOTARO CO., LTD. Stock MonotaRO Co., Ltd.
+3.05% 5.07B
OCADO GROUP PLC Stock Ocado Group plc
-50.71% 3.91B
Internet & Mail Order Department Stores
  1. Stock Market
  2. Equities
  3. AMZN Stock
  4. Financials Amazon.com, Inc.