Financials Microsoft Corporation

Equities

MSFT

US5949181045

Software

Market Closed - Nasdaq Other stock markets 04:00:00 2024-05-13 pm EDT			Pre-market 08:07:01 am
413.7 ^USD	-0.25%		413.3	-0.09%

01:00pm	Alphabet to spotlight AI innovations at developer conference	RE
08:58am	Investors 'most bullish' since Nov 2021 - BofA survey	RE

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	3,074,894	-	-
Enterprise Value (EV) ¹	964,870	1,470,106	1,968,116	1,865,864	2,468,056	3,043,643	2,985,336	2,925,252
P/E ratio	26.5 x	35.3 x	33.7 x	26.6 x	35.2 x	35 x	31 x	26.5 x
Yield	1.37%	1%	0.83%	0.97%	0.8%	0.71%	0.77%	0.87%
Capitalization / Revenue	8.16 x	10.8 x	12.1 x	9.69 x	11.9 x	12.5 x	11 x	9.55 x
EV / Revenue	7.67 x	10.3 x	11.7 x	9.41 x	11.6 x	12.4 x	10.6 x	9.08 x
EV / EBITDA	17.7 x	22.4 x	24.1 x	19.1 x	23.8 x	23.4 x	20.3 x	17.1 x
EV / FCF	25.2 x	32.5 x	35.1 x	28.6 x	41.5 x	43.9 x	37.9 x	30.6 x
FCF Yield	3.97%	3.08%	2.85%	3.49%	2.41%	2.28%	2.64%	3.27%
Price to Book	10 x	13 x	14.3 x	11.5 x	12.3 x	11.3 x	8.6 x	6.81 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	413.7	413.7	413.7
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	245,466	280,542	322,079
EBITDA ¹	54,641	65,755	81,602	97,843	103,555	130,268	146,997	171,438
EBIT ¹	42,959	52,959	69,916	83,383	89,694	108,493	122,365	142,256
Operating Margin	34.14%	37.03%	41.59%	42.06%	42.33%	44.2%	43.62%	44.17%
Earnings before Tax (EBT) ¹	43,688	53,036	71,102	83,716	89,311	107,077	120,849	141,052
Net income ¹	39,240	44,281	61,271	72,738	72,361	87,932	99,026	115,457
Net margin	31.18%	30.96%	36.45%	36.69%	34.15%	35.82%	35.3%	35.85%
EPS ²	5.060	5.760	8.050	9.650	9.680	11.82	13.36	15.62
Free Cash Flow ¹	38,260	45,234	56,118	65,149	59,475	69,352	78,715	95,740
FCF margin	30.4%	31.63%	33.39%	32.86%	28.07%	28.25%	28.06%	29.73%
FCF Conversion (EBITDA)	70.02%	68.79%	68.77%	66.59%	57.43%	53.24%	53.55%	55.85%
FCF Conversion (Net income)	97.5%	102.15%	91.59%	89.57%	82.19%	78.87%	79.49%	82.92%
Dividend per Share ²	1.840	2.040	2.240	2.480	2.720	2.938	3.206	3.581
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	64,410	65,277	69,993	69,768	73,052
EBITDA ¹	25,743	24,137	24,513	24,308	25,218	25,901	28,128	30,816	32,991	33,608	33,285	36,246	36,870	37,314	37,634
EBIT ¹	22,247	20,364	20,534	21,518	21,570	22,352	24,254	26,895	27,032	27,581	27,526	29,366	30,185	30,414	31,535
Operating Margin	43.01%	41.26%	39.59%	42.93%	40.89%	42.29%	43.17%	47.59%	43.59%	44.59%	42.74%	44.99%	43.13%	43.59%	43.17%
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	26,586	28,452	29,501	29,787	31,143
Net income ¹	18,765	16,728	16,740	17,556	16,425	18,299	20,081	22,291	21,870	21,939	21,803	23,444	24,202	24,456	25,396
Net margin	36.28%	33.89%	32.28%	35.03%	31.14%	34.62%	35.74%	39.44%	35.26%	35.47%	33.85%	35.92%	34.58%	35.05%	34.76%
EPS ²	2.480	2.220	2.230	2.350	2.200	2.450	2.690	2.990	2.930	2.940	2.923	3.146	3.263	3.291	3.409
Dividend per Share ²	0.6200	0.6200	0.6200	0.6800	0.6800	0.6800	0.6800	0.7500	0.7500	0.7500	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	31,251	89,558	149,642
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Free Cash Flow ¹	38,260	45,234	56,118	65,149	59,475	69,352	78,715	95,740
ROE (net income / shareholders' equity)	42.4%	40.1%	47.1%	47.2%	38.8%	35.7%	31.7%	30%
ROA (Net income/ Total Assets)	14.4%	15.1%	19.3%	20.8%	35.1%	18.7%	17.9%	18.8%
Assets ¹	272,703	293,934	317,545	349,309	206,038	469,143	554,467	614,182
Book Value Per Share ²	13.40	15.60	18.90	22.30	27.70	36.80	48.10	60.80
Cash Flow per Share ²	6.730	7.900	10.10	11.80	11.70	15.70	19.00	25.00
Capex ¹	13,925	15,441	20,622	23,886	28,107	44,336	51,561	55,422
Capex / Sales	11.07%	10.8%	12.27%	12.05%	13.26%	18.06%	18.38%	17.21%
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

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

413.7 USD

Average target price

476.9 USD

Spread / Average Target

+15.27%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Software

	1st Jan change	Capi.
MICROSOFT CORPORATION	+10.02%	3,075B
SYNOPSYS INC.	+8.25%	85.03B
CADENCE DESIGN SYSTEMS, INC.	+4.44%	77.41B
DASSAULT SYSTÈMES SE	-13.73%	53.89B
ATLASSIAN CORPORATION	-23.14%	47.59B
PALANTIR TECHNOLOGIES INC.	+21.96%	46.63B
THE TRADE DESK, INC.	+21.64%	42.81B
SEA LIMITED	+59.16%	37.02B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	-10.56%	24.56B
SAMSARA INC.	+18.21%	21.72B

Other Software