Valuation Microsoft Corporation Hong Kong S.E.

Stocks

Market Closed - Hong Kong S.E. 03:08:24 2022-02-18 EST			5-day change	1st Jan Change
1,600.00 ^HKD	-10.36%		-.--%	-

10-03	OpenAI safety employee quits, says 'time for trial and error is over'	RE
10-03	As public fears of AI grow, Trump digs in on voluntary safeguards	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	1,920,840	2,532,081	3,321,869	3,697,022	2,770,955	3,842,943	-	-
Change	-	31.82%	31.19%	11.29%	-25.05%	38.69%	-	-
Enterprise Value (EV) ¹	1,865,864	2,468,056	3,291,263	3,645,608	2,734,406	3,796,477	3,794,453	3,942,512
Change	-	32.27%	33.35%	10.77%	-24.99%	38.84%	-0.05%	3.9%
P/E	26.6x	35.2x	37.9x	36.5x	20.8x	26.3x	22x	17.9x
PBR	11.5x	12.3x	12.4x	10.8x	6.26x	6.73x	5.26x	4.1x
PEG	-	113.23x	1.7x	2.3x	0.7x	2.7x	1.1x	0.8x
Capitalization / Revenue	9.69x	11.9x	13.6x	13.1x	8.35x	9.83x	8.22x	6.78x
EV / Revenue	9.41x	11.6x	13.4x	12.9x	8.24x	9.71x	8.12x	6.96x
EV / EBITDA	19.1x	23.8x	25x	22.4x	13.8x	15.9x	12.8x	10.7x
EV / EBIT	22.4x	27.5x	30.1x	28.4x	17.6x	20.8x	17.5x	15.1x
EV / FCF	28.6x	41.5x	44.4x	50.9x	40.8x	119x	82.9x	41.8x
FCF Yield	3.49%	2.41%	2.25%	1.96%	2.45%	0.84%	1.21%	2.39%
Dividend per Share ²	2.48	2.72	3	3.32	3.64	3.895	4.26	4.421
Rate of return	0.97%	0.8%	0.67%	0.67%	0.98%	0.75%	0.82%	0.85%
EPS ²	9.65	9.68	11.8	13.64	17.95	19.7	23.58	28.92
Distribution rate	25.7%	28.1%	25.4%	24.3%	20.3%	19.8%	18.1%	15.3%
Net sales ¹	198,270	211,915	245,122	281,724	331,839	391,043	467,314	566,859
EBITDA ¹	97,843	103,555	131,720	162,681	198,685	239,228	295,289	369,949
EBIT ¹	83,383	89,694	109,433	128,528	155,237	182,183	217,088	261,677
Net income ¹	72,738	72,361	88,136	101,832	133,749	146,975	175,788	213,092
Net Debt ¹	-54,976	-64,025	-30,606	-51,414	-36,549	-46,466	-48,490	99,570
Reference price ²	256.83	340.54	446.95	497.41	373.02	517.53	517.53	517.53
Nbr of stocks (in thousands)	7,479,033	7,435,488	7,432,306	7,432,544	7,428,435	7,425,545	-	-
Announcement Date	7/26/22	7/25/23	7/30/24	7/30/25	7/29/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MICROSOFT CORPORATION	26.27x	9.71x	15.87x	0.75%	3,843B
PALANTIR TECHNOLOGIES INC.	121.59x	53.78x	87.57x	-.--%	454B
ORACLE CORPORATION	21.42x	6.06x	10.62x	1.4%	431B
PALO ALTO NETWORKS, INC.	255.85x	22.84x	66.87x	-.--%	330B
CROWDSTRIKE HOLDINGS, INC.	2700.4x	45.28x	148.08x	-.--%	277B
SAP SE	26.03x	5.22x	16.46x	1.46%	239B
SERVICENOW, INC.	86.99x	8.45x	22.61x	-.--%	139B
FORTINET, INC.	58.52x	15.77x	41.53x	-.--%	133B
DATADOG, INC.	495.26x	21.25x	83.97x	-.--%	99.54B
Average	421.37x	20.93x	54.84x	0.4%	660.56B
Weighted average by Cap.	180.55x	15.31x	31.85x	0.65%