Financhill
Buy
58

MS Quote, Financials, Valuation and Earnings

Last price:
$171.16
Seasonality move :
0.96%
Day range:
$163.59 - $171.49
52-week range:
$94.33 - $192.68
Dividend yield:
2.29%
P/E ratio:
16.77x
P/S ratio:
2.28x
P/B ratio:
2.94x
Volume:
9.2M
Avg. volume:
7.8M
1-year change:
25.07%
Market cap:
$270.9B
Revenue:
$119.7B
EPS (TTM):
$10.21
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $61.4B $66B $92.2B $107.4B $119.7B
Revenue Growth (YoY) 17.77% 7.56% 39.75% 16.46% 11.42%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.4B $15M $573M $824M --
Operating Expenses -$19.6B -$14.1B -$11.7B -$17.4B -$22B
Operating Income $19.6B $14.1B $11.7B $17.4B $22B
 
Net Interest Expenses $2.7B $5.1B $11.4B $13.2B --
EBT. Incl. Unusual Items $19.7B $14.1B $11.8B $17.6B $22B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.5B $2.9B $2.6B $4.1B $4.9B
Net Income to Company $15.1B $11.2B $9.2B $13.5B --
 
Minority Interest in Earnings $86M $150M $143M $139M $164M
Net Income to Common Excl Extra Items $15.1B $11.2B $9.2B $13.5B $17B
 
Basic EPS (Cont. Ops) $8.16 $6.23 $5.24 $8.05 $10.32
Diluted EPS (Cont. Ops) $8.03 $6.15 $5.18 $7.95 $10.21
Weighted Average Basic Share $1.8B $1.7B $1.6B $1.6B $1.6B
Weighted Average Diluted Share $1.8B $1.7B $1.6B $1.6B $1.6B
 
EBITDA $25.3B $30.4B $53.7B $68.3B --
EBIT $21B $26.4B $49.4B $63.1B $71B
 
Revenue (Reported) $61.4B $66B $92.2B $107.4B $119.7B
Operating Income (Reported) $19.6B $14.1B $11.7B $17.4B $22B
Operating Income (Adjusted) $21B $26.4B $49.4B $63.1B $71B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $14.8B $19.9B $21.8B $23.4B $30B
Revenue Growth (YoY) 5.74% 34.19% 9.6% 7.2% 28.25%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $632M $85M $189M $215M --
Operating Expenses -$4.8B -$2.8B $1.2B -$1.1B -$5.8B
Operating Income $4.8B $2.8B -$1.2B $1.1B $5.8B
 
Net Interest Expenses $695M $2.1B -- -- --
EBT. Incl. Unusual Items $4.9B $2.8B $2.1B $4.9B $5.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2B $528M $555M $1.2B $1.3B
Net Income to Company $3.7B $2.3B $1.5B $3.7B --
 
Minority Interest in Earnings $20M $30M $24M $10M $27M
Net Income to Common Excl Extra Items $3.7B $2.3B $1.5B $3.7B $4.4B
 
Basic EPS (Cont. Ops) $2.05 $1.28 $0.86 $2.25 $2.72
Diluted EPS (Cont. Ops) $2.01 $1.26 $0.85 $2.22 $2.68
Weighted Average Basic Share $1.8B $1.7B $1.6B $1.6B $1.6B
Weighted Average Diluted Share $1.8B $1.7B $1.6B $1.6B $1.6B
 
EBITDA -- -- -- -- --
EBIT $5.2B $9.7B $14.3B $15.8B $17.9B
 
Revenue (Reported) $14.8B $19.9B $21.8B $23.4B $30B
Operating Income (Reported) $4.8B $2.8B -$1.2B $1.1B $5.8B
Operating Income (Adjusted) $5.2B $9.7B $14.3B $15.8B $17.9B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $61.2B $66.2B $90B $103.6B $119.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.4B $15M $573M $824M --
Operating Expenses -$19.5B -$14.1B -$8.4B -$13.6B -$21.8B
Operating Income $19.5B $14.1B $8.4B $13.6B $21.8B
 
Net Interest Expenses $2.7B $5.1B $8.3B $10B $9.4B
EBT. Incl. Unusual Items $19.7B $14.1B $11.8B $17.6B $22B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.5B $2.9B $2.6B $4.1B $4.9B
Net Income to Company $15.1B $11.2B $9.2B $13.5B --
 
Minority Interest in Earnings $86M $150M $143M $139M $164M
Net Income to Common Excl Extra Items $15.1B $11.2B $9.2B $13.5B $17B
 
Basic EPS (Cont. Ops) $8.16 $6.22 $5.23 $8.04 $10.33
Diluted EPS (Cont. Ops) $8.03 $6.13 $5.17 $7.95 $10.21
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $21B $26.4B $50.7B $63.1B $71B
 
Revenue (Reported) $61.2B $66.2B $90B $103.6B $119.7B
Operating Income (Reported) $19.5B $14.1B $8.4B $13.6B $21.8B
Operating Income (Adjusted) $21B $26.4B $50.7B $63.1B $71B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $66.2B $90B $103.6B $119.7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $15M $573M $824M $757M --
Operating Expenses -$14.1B -$8.4B -$13.6B -$21.8B --
Operating Income $14.1B $8.4B $13.6B $21.8B --
 
Net Interest Expenses $5.1B $8.3B $10B $9.4B --
EBT. Incl. Unusual Items $14.1B $11.8B $17.6B $22B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.9B $2.6B $4.1B $4.9B --
Net Income to Company $11.2B $9.2B $13.5B $7.9B --
 
Minority Interest in Earnings $150M $143M $139M $164M --
Net Income to Common Excl Extra Items $11.2B $9.2B $13.5B $17B --
 
Basic EPS (Cont. Ops) $6.22 $5.23 $8.04 $10.33 --
Diluted EPS (Cont. Ops) $6.13 $5.17 $7.95 $10.21 --
Weighted Average Basic Share $6.8B $6.5B $6.4B $6.3B --
Weighted Average Diluted Share $6.9B $6.6B $6.4B $6.4B --
 
EBITDA $6B $12.3B $16.5B $17.8B --
EBIT $26.4B $50.7B $63.1B $71B --
 
Revenue (Reported) $66.2B $90B $103.6B $119.7B --
Operating Income (Reported) $14.1B $8.4B $13.6B $21.8B --
Operating Income (Adjusted) $26.4B $50.7B $63.1B $71B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $8.4B $5.4B $7.3B $4.4B --
Short Term Investments $102.8B $84.3B $88.1B $24.3B --
Accounts Receivable, Net $96B $78.5B $80.1B $86.2B --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $648B $631.3B $685.3B $663B --
 
Property Plant And Equipment $4.3B $4.1B $4.4B $4.1B --
Long-Term Investments $136.3B $140.7B $100.1B $117.1B $9.4B
Goodwill $16.8B $16.7B $16.7B $16.7B --
Other Intangibles $8.4B $7.6B $7.1B $6.5B --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.2T $1.2T $1.2T $1.2T $1.4T
 
Accounts Payable $228.7B $216.1B $208.1B $175.9B --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $10.3B $5.1B $8.9B $21.6B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $472.7B $473.7B $501B $477.4B $26.2B
 
Long-Term Debt $237.1B $226.2B $251.8B $271B $341.7B
Capital Leases -- -- -- -- --
Total Liabilities $1.1T $1.1T $1.1T $1.1T --
 
Common Stock $20M $20M $20M $20M --
Other Common Equity Adj -$3.1B -$6.3B -$6.4B -$6.8B --
Common Equity $97.7B $91.4B $90.3B $94.8B $92.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.2B $1.1B $944M $917M --
Total Equity $106.6B $101.2B $100B $105.4B $101.9B
 
Total Liabilities and Equity $1.2T $1.2T $1.2T $1.2T $101.9B
Cash and Short Terms $189.7B $177B $146.8B $100.1B --
Total Debt $247.4B $250.2B $280.9B $314.6B $367.9B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $8.4B $5.4B $7.3B $4.4B --
Short Term Investments $102.8B $84.3B $88.1B $24.3B --
Accounts Receivable, Net $96B $78.5B $80.1B $86.2B --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $648B $631.3B $685.3B $663B --
 
Property Plant And Equipment $4.3B $4.1B $4.4B $4.1B --
Long-Term Investments $136.3B $140.7B $100.1B $117.1B $9.4B
Goodwill $16.8B $16.7B $16.7B $16.7B --
Other Intangibles $8.4B $7.6B $7.1B $6.5B --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.2T $1.2T $1.2T $1.2T $1.4T
 
Accounts Payable $228.7B $216.1B $208.1B $175.9B --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $10.3B $5.1B $8.9B $21.6B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $472.7B $473.7B $501B $477.4B $26.2B
 
Long-Term Debt $237.1B $226.2B $251.8B $271B $341.7B
Capital Leases -- -- -- -- --
Total Liabilities $1.1T $1.1T $1.1T $1.1T --
 
Common Stock $20M $20M $20M $20M --
Other Common Equity Adj -$3.1B -$6.3B -$6.4B -$6.8B --
Common Equity -- -- -- -- --
Total Preferred Equity $1.3B -- -- -- --
Minority Interest, Total $1.2B $1.1B $944M $917M --
Total Equity $106.6B $101.2B $100B $105.4B $101.9B
 
Total Liabilities and Equity $1.2T $1.2T $1.2T $1.2T $101.9B
Cash and Short Terms $189.7B $177B $146.8B $100.1B --
Total Debt $247.4B $250.2B $280.9B $314.6B $367.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $11.2B $15.1B $11.2B $9.2B $13.5B
Depreciation & Amoritzation $3.8B $4.2B $4B $4.3B $5.2B
Stock-Based Compensation $1.3B $2.1B $1.9B $1.7B $1.6B
Change in Accounts Receivable -$29.8B $774M $14.7B $602M -$5.3B
Change in Inventories -- -- -- -- --
Cash From Operations -$2.5B $29.8B $26.9B $12.5B -$10.1B
 
Capital Expenditures $1.4B $2.3B $3.1B $3.4B $3.5B
Cash Acquisitions -- $2.6B -- -- --
Cash From Investing -$55.4B -$61.9B -$48.6B -$48.7B -$5.6B
 
Dividends Paid (Ex Special Dividend) $2.7B $4.2B $5.4B $5.8B $6.1B
Special Dividend Paid
Long-Term Debt Issued $60.7B $90.3B $72.5B $78.4B $108.4B
Long-Term Debt Repaid -$50.5B -$70.1B -$34.9B -$64.8B -$80.2B
Repurchase of Common Stock $1.9B $12.1B $10.9B $6.2B $4.2B
Other Financing Activities $2.8B -$528M -$1.2B $671M $4B
Cash From Financing $78.6B $57.7B $26.4B -$3.2B $34.3B
 
Beginning Cash (CF) $82.2B $105.7B $127.7B $128.1B $89.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $23.5B $22.1B $402M -$38.9B $16.2B
Ending Cash (CF) $105.7B $127.7B $128.1B $89.2B $105.4B
 
Levered Free Cash Flow -$4B $27.5B $23.8B $9.1B -$13.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $3.7B $2.3B $1.5B $3.7B --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $449M $498M $361M $391M --
Change in Accounts Receivable $3.5B $6.7B -$3.3B $5B --
Change in Inventories -- -- -- -- --
Cash From Operations -$3.2B -$3.2B $11.5B -$27.2B --
 
Capital Expenditures $650M $770M $929M $879M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$13.1B -$14.9B -$40.1B $43.7B --
 
Dividends Paid (Ex Special Dividend) $1.3B $1.4B $1.5B $1.6B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $16.7B $18.2B $17.5B $28B --
Long-Term Debt Repaid -$13.4B -$7.9B -$16B -$25.6B --
Repurchase of Common Stock $2.8B $1.7B $1.3B $852M --
Other Financing Activities $794M $325M $850M $2.9B --
Cash From Financing $21.1B $31B $5.2B $3.8B --
 
Beginning Cash (CF) $123.9B $111.7B $108.4B $91.1B --
Foreign Exchange Rate Adjustment -$896M $3.6B $1.7B -$2.6B --
Additions / Reductions $3.9B $16.4B -$19.2B $14.3B --
Ending Cash (CF) $127.7B $128.1B $89.2B $105.4B --
 
Levered Free Cash Flow -$3.8B -$3.9B $10.5B -$28.1B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $15.1B $11.2B $9.2B $13.5B --
Depreciation & Amoritzation $4.2B $4B $4.3B $5.2B --
Stock-Based Compensation $2.1B $1.9B $1.7B $1.6B --
Change in Accounts Receivable $774M $14.7B $602M -$5.3B --
Change in Inventories -- -- -- -- --
Cash From Operations $29.8B $26.9B $12.5B -$10.1B --
 
Capital Expenditures $2.3B $3.1B $3.4B $3.5B $2.2B
Cash Acquisitions $2.6B -- -- -- --
Cash From Investing -$61.9B -$48.6B -$48.7B -$5.6B --
 
Dividends Paid (Ex Special Dividend) $4.2B $5.4B $5.8B $6.1B --
Special Dividend Paid
Long-Term Debt Issued $90.3B $72.5B $78.4B $108.4B --
Long-Term Debt Repaid -$70.1B -$34.9B -$64.8B -$80.2B --
Repurchase of Common Stock $12.1B $10.9B $6.2B $4.2B --
Other Financing Activities -$528M -$1.2B $671M $4B --
Cash From Financing $57.7B $26.4B -$3.2B $34.3B --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $22.1B $402M -$38.9B $16.2B --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $27.5B $23.8B $9.1B -$13.6B --
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $11.2B $9.2B $13.5B $7.9B --
Depreciation & Amoritzation $942M $940M $975M $2.2B --
Stock-Based Compensation $1.9B $1.7B $1.6B $1.5B --
Change in Accounts Receivable $14.7B $602M -$5.3B -$13.3B --
Change in Inventories -- -- -- -- --
Cash From Operations $26.9B $12.5B -$10.1B $40.6B --
 
Capital Expenditures $3.1B $3.4B $3.5B $2.2B --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$48.6B -$48.7B -$5.6B -$101.6B --
 
Dividends Paid (Ex Special Dividend) $5.4B $5.8B $6.1B $4.9B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $72.5B $78.4B $108.4B $69.3B --
Long-Term Debt Repaid -$34.9B -$64.8B -$80.2B -$45.1B --
Repurchase of Common Stock $10.9B $6.2B $4.2B $4.3B --
Other Financing Activities -$1.2B $671M $4B $3.6B --
Cash From Financing $26.4B -$3.2B $34.3B $55.9B --
 
Beginning Cash (CF) $506.8B $452.8B $372.8B $196.1B --
Foreign Exchange Rate Adjustment -$4.3B $451M -$2.5B $3.4B --
Additions / Reductions $402M -$38.9B $16.2B -$1.7B --
Ending Cash (CF) $507.2B $413.9B $388.9B $199.9B --
 
Levered Free Cash Flow $23.8B $9.1B -$13.6B $38.4B --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 34x

Sell
44
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Buy
77
CPS alert for Feb 14

Cooper-Standard Holdings, Inc. [CPS] is up 32.06% over the past day.

Buy
58
TPH alert for Feb 14

Tri Pointe Homes, Inc. [TPH] is up 26.83% over the past day.

Sell
20
IRON alert for Feb 14

Disc Medicine, Inc. [IRON] is down 21.88% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock