BMY
69
6
FLR
46
3
NRG
59
5
DHI
47
6
MMC
60
2
UPS
40
2
F
59
3
ETN
63
3
R
72
5
AKAM
64
2
PAYX
45
7
EQIX
57
3
PH
78
3
IR
63
-5
FSLR
57
-6
RIG
57
3
EL
62
3
NWSA
64
4
APD
55
3
DTE
43
3
BMY
69
6
FLR
46
3
NRG
59
5
DHI
47
6
MMC
60
2
UPS
40
2
F
59
3
ETN
63
3
R
72
5
AKAM
64
2
PAYX
45
7
EQIX
57
3
PH
78
3
IR
63
-5
FSLR
57
-6
RIG
57
3
EL
62
3
NWSA
64
4
APD
55
3
DTE
43
3
Financhill
Sell
50

MSI Quote, Financials, Valuation and Earnings

Last price:
$371.49
Seasonality move :
1.74%
Day range:
$370.27 - $377.49
52-week range:
$365.40 - $500.86
Dividend yield:
1.16%
P/E ratio:
30.15x
P/S ratio:
5.64x
P/B ratio:
26.89x
Volume:
2M
Avg. volume:
1.5M
1-year change:
-24.52%
Market cap:
$62.6B
Revenue:
$10.8B
EPS (TTM):
$12.46
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $7.4B $8.2B $9.1B $10B $10.8B
Revenue Growth (YoY) -6% 10.21% 11.52% 9.5% 8.41%
 
Cost of Revenues $4B $4.4B $5.1B $5.2B $5.4B
Gross Profit $3.4B $3.8B $4B $4.8B $5.4B
Gross Profit Margin 46.16% 46.65% 43.79% 48.11% 49.66%
 
R&D Expenses $686M $734M $779M $858M $917M
Selling, General & Admin $1.3B $1.4B $1.5B $1.6B $1.8B
Other Inc / (Exp) -$20M $43M -$2M $3M -$490M
Operating Expenses $2B $2.1B $2.2B $2.4B $2.7B
Operating Income $1.4B $1.7B $1.8B $2.4B $2.7B
 
Net Interest Expenses $233M $215M $240M $249M $296M
EBT. Incl. Unusual Items $1.2B $1.6B $1.5B $2.1B $2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $221M $302M $148M $432M $390M
Net Income to Company $953M $1.3B $1.4B $1.7B $1.6B
 
Minority Interest in Earnings $4M $5M $4M $5M $5M
Net Income to Common Excl Extra Items $953M $1.3B $1.4B $1.7B $1.6B
 
Basic EPS (Cont. Ops) $5.55 $7.36 $8.14 $10.23 $9.45
Diluted EPS (Cont. Ops) $5.42 $7.17 $7.93 $9.93 $9.23
Weighted Average Basic Share $170M $169.2M $167.5M $167M $166.8M
Weighted Average Diluted Share $174.1M $173.6M $171.9M $172.1M $170.8M
 
EBITDA $1.9B $2.2B $2.3B $2.8B $3.1B
EBIT $1.4B $1.7B $1.8B $2.4B $2.7B
 
Revenue (Reported) $7.4B $8.2B $9.1B $10B $10.8B
Operating Income (Reported) $1.4B $1.7B $1.8B $2.4B $2.7B
Operating Income (Adjusted) $1.4B $1.7B $1.8B $2.4B $2.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.1B $2.4B $2.6B $2.8B $3B
Revenue Growth (YoY) 12.79% 12.63% 7.71% 9.16% 7.85%
 
Cost of Revenues $1.1B $1.2B $1.3B $1.4B $1.5B
Gross Profit $991M $1.1B $1.2B $1.4B $1.5B
Gross Profit Margin 47.03% 47.49% 48.63% 50.07% 49.92%
 
R&D Expenses $183M $197M $215M $234M $237M
Selling, General & Admin $351M $378M $380M $439M $485M
Other Inc / (Exp) $6M -$13M -$1M $31M --
Operating Expenses $534M $575M $596M $672M $720M
Operating Income $457M $552M $647M $725M $782M
 
Net Interest Expenses $58M $62M $60M $73M $103M
EBT. Incl. Unusual Items $405M $333M $592M $695M $725M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $97M $53M $127M $132M $161M
Net Income to Company $308M $280M $465M $563M $563M
 
Minority Interest in Earnings $1M $1M $1M $1M $2M
Net Income to Common Excl Extra Items $308M $280M $465M $563M $564M
 
Basic EPS (Cont. Ops) $1.81 $1.67 $2.78 $3.36 $3.37
Diluted EPS (Cont. Ops) $1.76 $1.63 $2.70 $3.29 $3.33
Weighted Average Basic Share $169.2M $167.2M $166.7M $167.1M $166.6M
Weighted Average Diluted Share $174.1M $171.5M $171.7M $170.9M $169M
 
EBITDA $574M $674M $743M $822M $910M
EBIT $457M $552M $647M $725M $782M
 
Revenue (Reported) $2.1B $2.4B $2.6B $2.8B $3B
Operating Income (Reported) $457M $552M $647M $725M $782M
Operating Income (Adjusted) $457M $552M $647M $725M $782M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $8.1B $8.7B $9.8B $10.7B $11.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.3B $4.8B $5.2B $5.4B $5.6B
Gross Profit $3.8B $4B $4.7B $5.3B $5.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $726M $765M $841M $890M $947M
Selling, General & Admin $1.3B $1.4B $1.5B $1.7B $1.9B
Other Inc / (Exp) $41M -$15M $29M -$571M --
Operating Expenses $2.1B $2.2B $2.4B $2.6B $2.8B
Operating Income $1.7B $1.8B $2.3B $2.7B $2.9B
 
Net Interest Expenses $218M $234M $246M $284M $317M
EBT. Incl. Unusual Items $1.6B $1.4B $2.1B $1.9B $2.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $296M $191M $393M $326M $617M
Net Income to Company $1.3B $1.2B $1.7B $1.6B $2.1B
 
Minority Interest in Earnings $4M $4M $5M $5M $7M
Net Income to Common Excl Extra Items $1.3B $1.2B $1.7B $1.6B $2.1B
 
Basic EPS (Cont. Ops) $7.41 $7.00 $10.18 $9.37 $12.68
Diluted EPS (Cont. Ops) $7.24 $6.81 $9.89 $9.12 $12.46
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.2B $2.3B $2.8B $3.1B $3.3B
EBIT $1.7B $1.8B $2.3B $2.7B $2.9B
 
Revenue (Reported) $8.1B $8.7B $9.8B $10.7B $11.3B
Operating Income (Reported) $1.7B $1.8B $2.3B $2.7B $2.9B
Operating Income (Adjusted) $1.7B $1.8B $2.3B $2.7B $2.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.9B $6.4B $7.1B $7.8B $8.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.2B $3.6B $3.7B $4B $4.1B
Gross Profit $2.7B $2.8B $3.4B $3.9B $4.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $544M $576M $640M $672M $701M
Selling, General & Admin $985M $1.1B $1.1B $1.3B $1.4B
Other Inc / (Exp) $32M -$25M $16M -$557M $46M
Operating Expenses $1.5B $1.6B $1.8B $1.9B $2.1B
Operating Income $1.2B $1.2B $1.6B $1.9B $2.1B
 
Net Interest Expenses $160M $179M $186M $221M $243M
EBT. Incl. Unusual Items $1B $852M $1.4B $1.2B $2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $187M $75M $320M $215M $441M
Net Income to Company $848M $777M $1.1B $970M $1.5B
 
Minority Interest in Earnings $3M $3M $4M $4M $6M
Net Income to Common Excl Extra Items $847M $777M $1.1B $970M $1.5B
 
Basic EPS (Cont. Ops) $4.98 $4.62 $6.66 $5.78 $9.03
Diluted EPS (Cont. Ops) $4.86 $4.50 $6.46 $5.66 $8.90
Weighted Average Basic Share $508.1M $502.4M $501.6M $500.3M $500.3M
Weighted Average Diluted Share $520.4M $515.5M $516.9M $507.5M $507.6M
 
EBITDA $1.5B $1.6B $1.9B $2.2B $2.4B
EBIT $1.2B $1.2B $1.6B $1.9B $2.1B
 
Revenue (Reported) $5.9B $6.4B $7.1B $7.8B $8.3B
Operating Income (Reported) $1.2B $1.2B $1.6B $1.9B $2.1B
Operating Income (Adjusted) $1.2B $1.2B $1.6B $1.9B $2.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.3B $1.9B $1.3B $1.7B $2.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.3B $2.5B $2.5B $2.9B $3.2B
Inventory $508M $788M $1.1B $827M $766M
Prepaid Expenses -- -- -- -- --
Other Current Assets $167M $181M $242M $229M $261M
Total Current Assets $4.3B $5.4B $5.2B $5.7B $6.4B
 
Property Plant And Equipment $1.5B $1.4B $1.4B $1.5B $1.6B
Long-Term Investments $277M $340M $292M $277M $176M
Goodwill $2.2B $2.6B $3.3B $3.4B $3.5B
Other Intangibles $1.2B $1.1B $1.3B $1.3B $1.2B
Other Long-Term Assets $94M $69M $16M $74M $72M
Total Assets $10.9B $12.2B $12.8B $13.3B $14.6B
 
Accounts Payable $612M $851M $1.1B $881M $1B
Accrued Expenses $463M $419M $408M $349M $454M
Current Portion Of Long-Term Debt $12M $5M $1M $1.3B $322M
Current Portion Of Capital Lease Obligations $126M $124M $118M $125M $127M
Other Current Liabilities -- -- -- $1M --
Total Current Liabilities $3.5B $4.1B $4.6B $5.7B $5.1B
 
Long-Term Debt $5.6B $6B $6.4B $5.1B $6.1B
Capital Leases -- -- -- -- --
Total Liabilities $11.4B $12.2B $12.7B $12.6B $12.9B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj -$2.4B -$2.4B -$2.5B -$2.5B -$2.5B
Common Equity -$558M -$40M $116M $724M $1.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $17M $17M $15M $15M $16M
Total Equity -$541M -$23M $131M $739M $1.7B
 
Total Liabilities and Equity $10.9B $12.2B $12.8B $13.3B $14.6B
Cash and Short Terms $1.3B $1.9B $1.3B $1.7B $2.1B
Total Debt $5.7B $6B $6.4B $6.4B $6.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.7B $822M $910M $1.4B $894M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.2B $2.4B $2.8B $3.2B $3.6B
Inventory $604M $1.2B $959M $816M $943M
Prepaid Expenses -- $35M $32M $41M --
Other Current Assets $182M $240M $245M $291M --
Total Current Assets $4.7B $4.7B $4.9B $5.7B $5.7B
 
Property Plant And Equipment $1.4B $1.2B $1.4B $1.6B $1.7B
Long-Term Investments $327M $266M $251M $140M $192M
Goodwill $2.4B $2.9B $3.3B $3.5B --
Other Intangibles $1.1B $1.2B $1.2B $1.3B --
Other Long-Term Assets $69M $62M $59M $61M --
Total Assets $11.4B $11.6B $12.4B $13.9B $18.8B
 
Accounts Payable $620M $885M $722M $872M $940M
Accrued Expenses $464M $529M $364M $460M --
Current Portion Of Long-Term Debt $6M $1M $1.3B $322M --
Current Portion Of Capital Lease Obligations $125M $77M $118M $131M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.4B $3.8B $5.3B $4.7B $5.7B
 
Long-Term Debt $6B $6.3B $5.1B $6.1B $8.9B
Capital Leases -- -- -- -- --
Total Liabilities $11.7B $12B $12.1B $12.5B $16.5B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj -$2.4B -$2.6B -$2.5B -$2.5B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $15M $14M $14M $15M $17M
Total Equity -$248M -$394M $376M $1.3B $2.3B
 
Total Liabilities and Equity $11.4B $11.6B $12.4B $13.9B $18.8B
Cash and Short Terms $1.7B $822M $910M $1.4B $894M
Total Debt $6.1B $6.3B $6.4B $6.4B $8.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $953M $1.3B $1.4B $1.7B $1.6B
Depreciation & Amoritzation $409M $438M $440M $356M $336M
Stock-Based Compensation $129M $129M $172M $212M $243M
Change in Accounts Receivable $90M $3M -$112M -$180M -$246M
Change in Inventories -$14M -$284M -$242M $200M $62M
Cash From Operations $1.6B $1.8B $1.8B $2B $2.4B
 
Capital Expenditures $217M $243M $256M $253M $257M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$437M -$742M -$1.4B -$414M -$507M
 
Dividends Paid (Ex Special Dividend) $436M $482M $530M $589M $654M
Special Dividend Paid
Long-Term Debt Issued $1.7B $844M $595M -- $1.3B
Long-Term Debt Repaid -$1.7B -$353M -$285M -$1M -$1.9B
Repurchase of Common Stock $612M $528M $836M $804M $247M
Other Financing Activities -$4M -$12M -$6M -$5M -$4M
Cash From Financing -$966M -$429M -$906M -$1.3B -$1.4B
 
Beginning Cash (CF) $1.3B $1.9B $1.3B $1.7B $2.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $253M $620M -$549M $380M $397M
Ending Cash (CF) $1.6B $2.4B $697M $2.1B $2.5B
 
Levered Free Cash Flow $1.4B $1.6B $1.6B $1.8B $2.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $308M $280M $465M $563M $563M
Depreciation & Amoritzation $105M $108M $86M $84M $115M
Stock-Based Compensation $34M $45M $52M $61M $73M
Change in Accounts Receivable -$32M -$101M -$164M -$64M -$128M
Change in Inventories -$46M -$83M $58M -$8M -$23M
Cash From Operations $376M $388M $714M $759M $798M
 
Capital Expenditures $61M $70M $65M $57M $66M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$411M -$62M -$61M -$282M -$4.4B
 
Dividends Paid (Ex Special Dividend) $120M $132M $147M $164M $182M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$3M -- -- -$313M --
Repurchase of Common Stock $125M $94M $306M $31M $84M
Other Financing Activities -- -- -$1M -$1M --
Cash From Financing -$209M -$140M -$414M -$491M $1.3B
 
Beginning Cash (CF) $1.7B $822M $910M $1.4B $894M
Foreign Exchange Rate Adjustment -$24M -$81M -$39M $37M -$8M
Additions / Reductions -$268M $105M $200M $23M -$2.3B
Ending Cash (CF) $1.4B $846M $1.1B $1.5B -$1.4B
 
Levered Free Cash Flow $315M $318M $649M $702M $732M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.3B $1.2B $1.7B $1.6B $2.1B
Depreciation & Amoritzation $434M $444M $380M $335M $368M
Stock-Based Compensation $123M $161M $206M $232M $276M
Change in Accounts Receivable -$33M -$181M -$271M -$147M -$124M
Change in Inventories -$115M -$545M $212M $127M -$66M
Cash From Operations $1.8B $1.3B $2.1B $2.6B $2.7B
 
Capital Expenditures $241M $251M $245M $252M $237M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$593M -$952M -$824M -$642M -$5.1B
 
Dividends Paid (Ex Special Dividend) $471M $518M $575M $636M $710M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $1.3B --
Long-Term Debt Repaid -$554M -$285M -$3M -$1.9B --
Repurchase of Common Stock $568M $880M $757M $275M $770M
Other Financing Activities -$12M -- -$5M -- --
Cash From Financing -$613M -$954M -$1.2B -$1.5B $1.9B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $646M -$831M $88M $494M -$510M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.6B $1B $1.8B $2.3B $2.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $848M $777M $1.1B $970M $1.5B
Depreciation & Amoritzation $325M $331M $271M $250M $282M
Stock-Based Compensation $94M $126M $160M $180M $213M
Change in Accounts Receivable $189M $5M -$154M -$121M $1M
Change in Inventories -$99M -$360M $94M $21M -$107M
Cash From Operations $1.1B $550M $799M $1.3B $1.6B
 
Capital Expenditures $175M $183M $172M $171M $151M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$525M -$735M -$172M -$400M -$5B
 
Dividends Paid (Ex Special Dividend) $362M $398M $443M $490M $546M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $844M $595M -- $1.3B $2B
Long-Term Debt Repaid -$351M -$283M -$1M -$1.9B -$252M
Repurchase of Common Stock $397M $749M $670M $141M $664M
Other Financing Activities -$12M -$6M -$5M -$4M -$9M
Cash From Financing -$179M -$704M -$1B -$1.2B $2.1B
 
Beginning Cash (CF) $4.9B $2.4B $2.6B $4.3B $5.7B
Foreign Exchange Rate Adjustment -$31M -$163M $1M $12M $72M
Additions / Reductions $399M -$1.1B -$415M -$301M -$1.2B
Ending Cash (CF) $5.3B $1.2B $2.2B $4B $4.5B
 
Levered Free Cash Flow $959M $367M $627M $1.2B $1.4B

Related Companies

Get MSI Stock Alert

Signup to receive the latest stock alerts

Financial Ratios

MSI
Sector
P/E ratio
30.15x
23.82x
PEG ratio
0.82x
0.00x
P/B ratio
26.89x
2.17x
Price / LTM sales
5.64x
1.44x

Growth Metrics

MSI
Sector
Revenue growth
7.85%
6.74%
Earnings growth
1.12%
10.79%
Revenue (5-year growth)
6.52%
5.02%
Earnings forecast
$3.85
$0.13

Profitability

MSI
Sector
Profitability FY 2024
$5.4B
$32.1M
Return on invested capital
22.59%
-0.31%
Return on assets
13.58%
-1.18%
Return on equity
117.28%
0.44%

Earnings Date

Last Earnings Date
Oct
30
Next Earnings Date
Feb
12
Estimated Next Earnings Date
Jan
29

Balance Sheet

MSI
Sector
Total cash
$894M
$41.6M
Short term investments
--
$16.4M
Total assets
$14.6B
$162.5M
Long term debt
$8.9B
$4.9M

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

GET BETTER TRADE IDEAS

Free Training Webinar

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Read article
Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

Read article
How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Read article

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy or Sell?
Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy or Sell?
Buy
69
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Buy or Sell?

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Buy or Sell?
Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Buy or Sell?
Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

Buy or Sell?
Master Safe Stock Market Strategies
Get Paid To Own Stocks. Insure Your Stocks During Downtrends. Master "The Vacation Trade".

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

Show me the best stock

Watchlist

Stock Score

Seasonality

Analyze

Covered Calls

Valuation

Smart Money

Education

E-Book

Newsletters

Companies

Dividends

Traders Library

Big Movers

Stock Ideas

Stocks by Sector