Financials Microsoft Corporation Börse Stuttgart

Equities

MSF0

CA59516M1041

Software

Delayed Börse Stuttgart Other stock markets 02:01:09 2024-07-17 EDT			5-day change	1st Jan Change
21.2 ^EUR	-2.75%		-2.68%	0.00%

03:32pm	Google, Microsoft offer Nvidia chips to Chinese companies, the Information reports	RE
03:14pm	Wall Street set to fall as megacap chip, tech stocks tumble	RE

Valuation

Fiscal Period: Juni	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	3,340,970	-	-
Enterprise Value (EV) ¹	964,870	1,470,106	1,968,116	1,865,864	2,468,056	3,311,668	3,259,476	3,202,740
P/E ratio	26.5 x	35.3 x	33.7 x	26.6 x	35.2 x	38 x	33.6 x	28.7 x
Yield	1.37%	1%	0.83%	0.97%	0.8%	0.65%	0.71%	0.8%
Capitalization / Revenue	8.16 x	10.8 x	12.1 x	9.69 x	11.9 x	13.6 x	11.9 x	10.4 x
EV / Revenue	7.67 x	10.3 x	11.7 x	9.41 x	11.6 x	13.5 x	11.6 x	9.97 x
EV / EBITDA	17.7 x	22.4 x	24.1 x	19.1 x	23.8 x	25.5 x	22 x	18.6 x
EV / FCF	25.2 x	32.5 x	35.1 x	28.6 x	41.5 x	47.9 x	41.5 x	34.5 x
FCF Yield	3.97%	3.08%	2.85%	3.49%	2.41%	2.09%	2.41%	2.9%
Price to Book	10 x	13 x	14.3 x	11.5 x	12.3 x	12.2 x	9.28 x	7.32 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	449.5	449.5	449.5
Announcement Date	19-07-18	20-07-22	21-07-27	22-07-26	23-07-25	-	-	-

¹USD in Million²USD

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Juni	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	125,843	143,015	168,088	198,270	211,915	244,988	279,981	321,343
EBITDA ¹	54,641	65,755	81,602	97,843	103,555	129,701	148,265	172,311
EBIT ¹	42,959	52,959	69,916	83,383	89,694	108,795	122,665	142,756
Operating Margin	34.14%	37.03%	41.59%	42.06%	42.33%	44.41%	43.81%	44.42%
Earnings before Tax (EBT) ¹	43,688	53,036	71,102	83,716	89,311	107,262	121,190	141,332
Net income ¹	39,240	44,281	61,271	72,738	72,361	88,147	99,340	115,589
Net margin	31.18%	30.96%	36.45%	36.69%	34.15%	35.98%	35.48%	35.97%
EPS ²	5.060	5.760	8.050	9.650	9.680	11.82	13.37	15.65
Free Cash Flow ¹	38,260	45,234	56,118	65,149	59,475	69,071	78,610	92,966
FCF margin	30.4%	31.63%	33.39%	32.86%	28.07%	28.19%	28.08%	28.93%
FCF Conversion (EBITDA)	70.02%	68.79%	68.77%	66.59%	57.43%	53.25%	53.02%	53.95%
FCF Conversion (Net income)	97.5%	102.15%	91.59%	89.57%	82.19%	78.36%	79.13%	80.43%
Dividend per Share ²	1.840	2.040	2.240	2.480	2.720	2.943	3.207	3.587
Announcement Date	19-07-18	20-07-22	21-07-27	22-07-26	23-07-25	-	-	-

¹USD in Million²USD

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: Juni	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	64,369	65,305	70,012	69,791	73,079
EBITDA ¹	25,743	24,137	24,513	24,308	25,218	25,901	28,128	30,816	32,991	33,608	33,324	35,848	36,770	37,207	37,732
EBIT ¹	22,247	20,364	20,534	21,518	21,570	22,352	24,254	26,895	27,032	27,581	27,573	29,308	30,219	30,423	31,578
Operating Margin	43.01%	41.26%	39.59%	42.93%	40.89%	42.29%	43.17%	47.59%	43.59%	44.59%	42.84%	44.88%	43.16%	43.59%	43.21%
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	26,636	28,520	29,606	29,830	31,108
Net income ¹	18,765	16,728	16,740	17,556	16,425	18,299	20,081	22,291	21,870	21,939	21,826	23,427	24,235	24,533	25,517
Net margin	36.28%	33.89%	32.28%	35.03%	31.14%	34.62%	35.74%	39.44%	35.26%	35.47%	33.91%	35.87%	34.62%	35.15%	34.92%
EPS ²	2.480	2.220	2.230	2.350	2.200	2.450	2.690	2.990	2.930	2.940	2.926	3.145	3.267	3.302	3.427
Dividend per Share ²	0.6200	0.6200	0.6200	0.6800	0.6800	0.6800	0.6800	0.7500	0.7500	0.7500	0.7488	0.8166	0.8166	0.8250	0.8199
Announcement Date	22-01-25	22-04-26	22-07-26	22-10-25	23-01-24	23-04-25	23-07-25	23-10-24	24-01-30	24-04-25	-	-	-	-	-

¹USD in Million²USD

Estimates

Balance Sheet Analysis

Fiscal Period: Juni	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	29,302	81,494	138,230
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Free Cash Flow ¹	38,260	45,234	56,118	65,149	59,475	69,071	78,610	92,966
ROE (net income / shareholders' equity)	42.4%	40.1%	47.1%	47.2%	38.8%	35.6%	32%	30.2%
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	470,269	554,230	614,500
Book Value Per Share ²	13.40	15.60	18.90	22.30	27.70	36.90	48.40	61.40
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	44,587	52,214	57,640
Capex / Sales	11.07%	10.8%	12.27%	12.05%	13.26%	18.2%	18.65%	17.94%
Announcement Date	19-07-18	20-07-22	21-07-27	22-07-26	23-07-25	-	-	-

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

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

449.5 USD

Average target price

494 USD

Spread / Average Target

+9.90%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Software

	1st Jan change	Capi.
SYNOPSYS INC.	+13.14%	93.92B
CADENCE DESIGN SYSTEMS, INC.	+8.03%	85.47B
PALANTIR TECHNOLOGIES INC.	+65.52%	63.85B
THE TRADE DESK, INC.	+35.96%	49.38B
DASSAULT SYSTÈMES SE	-22.78%	48.74B
ATLASSIAN CORPORATION	-22.83%	47.68B
SEA LIMITED	+72.07%	40.9B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	-5.62%	26.97B
ROBLOX CORPORATION	-11.22%	26.42B

Other Software