Financiën Microsoft Corporation

Aandelen

MSFT

US5949181045

Software

Beurs gesloten - Nasdaq Andere beurzen 22:00:00 03-12-2024			Nabeurs 01:59:22
431,20 ^USD	+0,05%		429,90	-0,30%

05:27	Australië dringt aan op meer keuze voor internetgebruikers te midden van Google-dominantie, genAI	RE
04:04	China's SenseTime hervormt om zich te richten op generatieve AI-groei	RE

Voorlopige winst- en verliesrekening: Microsoft Corporation

income-statement-evolution-chart MICROSOFT-CORPORATION

Fiscaal tijdperk: Juni	2020	2021	2022	2023	2024	2025	2026	2027
Omzet ¹	143.015	168.088	198.270	211.915	245.122	278.697	318.786	367.294
Variatie	-	17,53%	17,96%	6,88%	15,67%	13,7%	14,38%	15,22%
EBITDA ¹	65.755	81.602	97.843	103.555	131.720	150.168	173.345	201.760
Variatie	-	24,1%	19,9%	5,84%	27,2%	14,01%	15,43%	16,39%
Bedrijfsresultaat (EBIT) ¹	52.959	69.916	83.383	89.694	109.433	123.276	140.935	163.459
Variatie	-	32,02%	19,26%	7,57%	22,01%	12,65%	14,32%	15,98%
Betaalde rente ¹	77	1.186	333	788	-1.646	-4.236	-3.922	-2.773
Resultaat voor belastingen (EBT) ¹	53.036	71.102	83.716	89.311	107.787	119.809	137.668	161.418
Variatie	-	34,06%	17,74%	6,68%	20,69%	11,15%	14,91%	17,25%
Nettowinst (verlies) ¹	44.281	61.271	72.738	72.361	88.136	97.383	111.865	130.802
Variatie	-	38,37%	18,72%	-0,52%	21,8%	10,49%	14,87%	16,93%
Datum van publicatie	22/07/20	27/07/21	26/07/22	25/07/23	30/07/24	-	-	-

¹USD in Miljoen

Geschatte gegevens

Fiscaal tijdperk: June	2020 Q2	2020 Q3	2020 Q4	2021 Q1	2021 Q2	2021 Q3	2021 Q4	2022 Q1	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	2026 Q1	2026 Q2	2026 Q3	2026 Q4	2027 Q1
Omzet ¹	36.906	35.021	38.033	37.154	43.076	41.706	46.152	45.317	51.728	49.360	51.865	50.122	52.747	52.857	56.189	56.517	62.020	61.858	64.727	65.585	68.912	69.952	73.587	74.416	78.470	79.764	83.692	85.097
Variatie	-	-5,11%	8,6%	-2,31%	15,94%	-3,18%	10,66%	-1,81%	14,15%	-4,58%	5,07%	-3,36%	5,24%	0,21%	6,3%	0,58%	9,74%	-0,26%	4,64%	1,33%	5,07%	1,51%	5,2%	1,13%	5,45%	1,65%	4,92%	1,68%
EBITDA ¹	17.094	16.093	16.911	18.521	20.658	19.984	22.439	23.450	25.743	24.137	24.513	24.308	25.218	25.901	28.128	30.816	32.991	33.608	34.305	37.935	36.448	36.971	38.094	41.023	41.033	41.589	43.249	47.204
Variatie	-	-5,86%	5,08%	9,52%	11,54%	-3,26%	12,28%	4,51%	9,78%	-6,24%	1,56%	-0,84%	3,74%	2,71%	8,6%	9,56%	7,06%	1,87%	2,07%	10,58%	-3,92%	1,44%	3,04%	7,69%	0,02%	1,35%	3,99%	9,15%
Bedrijfsresultaat (EBIT) ¹	13.891	12.975	13.407	15.876	17.897	17.048	19.095	20.238	22.247	20.364	20.534	21.518	21.570	22.352	24.254	26.895	27.032	27.581	27.925	30.552	30.358	30.545	31.632	33.522	34.097	34.943	36.308	38.529
Variatie	-	-6,59%	3,33%	18,42%	12,73%	-4,74%	12,01%	5,99%	9,93%	-8,46%	0,83%	4,79%	0,24%	3,63%	8,51%	10,89%	0,51%	2,03%	1,25%	9,41%	-0,63%	0,61%	3,56%	5,98%	1,71%	2,48%	3,91%	6,12%
Charge d'intérêts ¹	-	-132	15	248	440	188	-	-	-	-	-47	54	-	321	473	389	-506	-854	-675	-283	-1.496	-1.219	-1.211	-1.050	-1.060	-1.100	-1.110	-
Resultaat voor belastingen (EBT) ¹	14.085	12.843	13.422	16.124	18.337	17.236	19.405	20.524	22.515	20.190	20.487	21.572	20.339	22.673	24.727	27.284	26.526	26.727	27.250	30.269	28.858	29.180	30.237	32.228	32.935	33.833	35.305	38.309
Variatie	-	-8,82%	4,51%	20,13%	13,72%	-6%	12,58%	5,77%	9,7%	-10,33%	1,47%	5,3%	-5,72%	11,48%	9,06%	10,34%	-2,78%	0,76%	1,96%	11,08%	-4,66%	1,11%	3,62%	6,58%	2,2%	2,72%	4,35%	8,51%
Nettowinst (verlies) ¹	11.649	10.752	11.202	13.893	15.463	15.457	16.458	20.505	18.765	16.728	16.740	17.556	16.425	18.299	20.081	22.291	21.870	21.939	22.036	24.667	23.418	23.655	24.525	26.248	26.768	27.438	28.616	31.124
Variatie	-	-7,7%	4,19%	24,02%	11,3%	-0,04%	6,48%	24,59%	-8,49%	-10,86%	0,07%	4,87%	-6,44%	11,41%	9,74%	11,01%	-1,89%	0,32%	0,44%	11,94%	-5,06%	1,01%	3,68%	7,02%	1,98%	2,5%	4,29%	8,77%
Datum van publicatie	29/01/20	29/04/20	22/07/20	27/10/20	26/01/21	27/04/21	27/07/21	26/10/21	25/01/22	26/04/22	26/07/22	25/10/22	24/01/23	25/04/23	25/07/23	24/10/23	30/01/24	25/04/24	30/07/24	30/10/24	-	-	-	-	-	-	-	-

¹USD in Miljoen

Geschatte gegevens

Balansprognose: Microsoft Corporation

balance-sheet-analysis-chart MICROSOFT-CORPORATION

Fiscaal tijdperk: June	2020	2021	2022	2023	2024	2025	2026	2027
Nettoschuld ¹	-73.200	-72.188	-54.976	-64.025	-30.606	-49.572	-97.882	-171.236
Variatie	-	-198,62%	-176,16%	-216,46%	-147,8%	-261,97%	-297,45%	-274,94%
Datum van publicatie	22/07/20	27/07/21	26/07/22	25/07/23	30/07/24	-	-	-

¹USD in Miljoen

Geschatte gegevens

Verwachte kasstroom: Microsoft Corporation

Fiscaal tijdperk: June	2020	2021	2022	2023	2024	2025	2026	2027
CAPEX ¹	15.441	20.622	23.886	28.107	44.477	60.677	67.503	70.068
Variatie	-	33,55%	15,83%	17,67%	58,24%	36,42%	11,25%	3,8%
Vrije kasstroom (FCF) ¹	45.234	56.118	65.149	59.475	74.071	67.786	84.092	108.266
Variatie	-	24,06%	16,09%	-8,71%	24,54%	-8,48%	24,05%	28,75%
Datum van publicatie	22/07/20	27/07/21	26/07/22	25/07/23	30/07/24	-	-	-

¹USD in Miljoen

Geschatte gegevens

Verwachte financiële ratio's: Microsoft Corporation

Fiscaal tijdperk: June	2020	2021	2022	2023	2024	2025	2026	2027
Winstgevendheid
EBITDA-marge (%)	45,98%	48,55%	49,35%	48,87%	53,74%	53,88%	54,38%	54,93%
EBIT-marge (%)	37,03%	41,59%	42,06%	42,33%	44,64%	44,23%	44,21%	44,5%
EBT-marge (%)	37,08%	42,3%	42,22%	42,14%	43,97%	42,99%	43,19%	43,95%
Nettomarge (%)	30,96%	36,45%	36,69%	34,15%	35,96%	34,94%	35,09%	35,61%
FCF-marge (%)	31,63%	33,39%	32,86%	28,07%	30,22%	24,32%	26,38%	29,48%
Vrije kasstroom/nettoresultaat (%)	102,15%	91,59%	89,57%	82,19%	84,04%	69,61%	75,17%	82,77%
Winstgevendheid
ROA	15,06%	19,3%	20,82%	35,12%	19,07%	17,98%	17,85%	18,12%
ROE	40,14%	47,08%	47,15%	38,82%	37,13%	31,34%	28,97%	27,36%
Financiële gezondheid
Hefboom (schuld/ebitda)	-	-	-	-	-	-	-	-
Schuld/vrije kasstroom	-	-	-	-	-	-	-	-
Kapitaalintensiteit
Kapitaaluitgaven/omzet (%)	10,8%	12,27%	12,05%	13,26%	18,14%	21,77%	21,18%	19,08%
CAPEX / EBITDA (%)	23,48%	25,27%	24,41%	27,14%	33,77%	40,41%	38,94%	34,73%
CAPEX / FCF (%)	34,14%	36,75%	36,66%	47,26%	60,05%	89,51%	80,27%	64,72%
Bestanddelen per aandeel
Kasstroom per aandeel ¹	7,897	10,09	11,81	11,72	15,87	18,63	21,26	34,19
Variatie	-	27,72%	17,07%	-0,74%	35,41%	17,37%	14,15%	60,77%
Dividend per aandeel ¹	2,04	2,24	2,48	2,72	3	3,259	3,577	3,977
Variatie	-	9,8%	10,71%	9,68%	10,29%	8,63%	9,77%	11,18%
Nettoactief per aandeel ¹	15,63	18,88	22,31	27,75	36,11	46,77	60,34	75,71
Variatie	-	20,85%	18,16%	24,36%	30,15%	29,5%	29,01%	25,48%
WPA ¹	5,76	8,05	9,65	9,68	11,8	13,07	15,1	17,85
Variatie	-	39,76%	19,88%	0,31%	21,9%	10,74%	15,51%	18,23%
Aantal aandelen (in duizend)	7.583.440	7.531.575	7.479.033	7.435.488	7.432.306	7.434.881	7.434.881	7.434.881
Datum van publicatie	22/07/20	27/07/21	26/07/22	25/07/23	30/07/24	-	-	-