Financhill
Buy
53

ADSK Quote, Financials, Valuation and Earnings

Last price:
$270.86
Seasonality move :
3.2%
Day range:
$270.59 - $273.79
52-week range:
$195.32 - $326.62
Dividend yield:
0%
P/E ratio:
53.23x
P/S ratio:
9.67x
P/B ratio:
22.19x
Volume:
1.1M
Avg. volume:
2M
1-year change:
4.4%
Market cap:
$58.2B
Revenue:
$6.1B
EPS (TTM):
$5.13
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $3.8B $4.4B $5B $5.5B $6.1B
Revenue Growth (YoY) 15.75% 15.73% 14.11% 9.83% 11.53%
 
Cost of Revenues $337M $418M $480M $511M $578M
Gross Profit $3.5B $4B $4.5B $5B $5.6B
Gross Profit Margin 91.11% 90.47% 90.41% 90.7% 90.57%
 
R&D Expenses $932M $1.1B $1.2B $1.4B $1.5B
Selling, General & Admin $1.9B $2.2B $2.3B $2.4B $2.7B
Other Inc / (Exp) -$31M $12M $28M -$18M -$19M
Operating Expenses $2.8B $3.4B $3.5B $3.9B $4.2B
Operating Income $629M $618M $989M $1.1B $1.4B
 
Net Interest Expenses $51M $65M $71M -- --
EBT. Incl. Unusual Items $547M $565M $946M $1.1B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$661M $68M $123M $230M $272M
Net Income to Company $1.2B $497M $823M $906M $1.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.2B $497M $823M $906M $1.1B
 
Basic EPS (Cont. Ops) $5.52 $2.26 $3.81 $4.23 $5.17
Diluted EPS (Cont. Ops) $5.44 $2.24 $3.78 $4.19 $5.12
Weighted Average Basic Share $219M $220M $216M $214M $215M
Weighted Average Diluted Share $222M $222M $218M $216M $217M
 
EBITDA $722M $766M $1.2B $1.3B $1.5B
EBIT $598M $618M $1B $1.1B $1.4B
 
Revenue (Reported) $3.8B $4.4B $5B $5.5B $6.1B
Operating Income (Reported) $629M $618M $989M $1.1B $1.4B
Operating Income (Adjusted) $598M $618M $1B $1.1B $1.4B
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $1B $1.2B $1.3B $1.5B $1.6B
Revenue Growth (YoY) 15.51% 16.58% 8.84% 11.46% 11.57%
 
Cost of Revenues $90.5M $112M $124M $130M $154M
Gross Profit $948.3M $1.1B $1.2B $1.3B $1.5B
Gross Profit Margin 91.29% 90.75% 90.59% 91.15% 90.6%
 
R&D Expenses $249.1M $290M $313M $352M $393M
Selling, General & Admin $505.7M $656M $594M $661M $699M
Other Inc / (Exp) -$6.8M -$10M $2M $8M -$13M
Operating Expenses $764M $956M $917M $1B $1.1B
Operating Income $184.3M $143M $277M $315M $381M
 
Net Interest Expenses $6.1M $26M $2M -- --
EBT. Incl. Unusual Items $171.4M $107M $277M $337M $372M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$739.7M $18M -$16M $55M $69M
Net Income to Company $911.1M $89M $293M $282M $303M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $911.1M $89M $293M $282M $303M
 
Basic EPS (Cont. Ops) $4.15 $0.41 $1.36 $1.32 $1.42
Diluted EPS (Cont. Ops) $4.10 $0.40 $1.35 $1.31 $1.40
Weighted Average Basic Share $217.8M $220M $213M $214M $215M
Weighted Average Diluted Share $221.7M $222M $218M $216M $217M
 
EBITDA $209.3M $155M $342M $352M $427M
EBIT $177.5M $121M $305M $315M $381M
 
Revenue (Reported) $1B $1.2B $1.3B $1.5B $1.6B
Operating Income (Reported) $184.3M $143M $277M $315M $381M
Operating Income (Adjusted) $177.5M $121M $305M $315M $381M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $3.8B $4.4B $5B $5.5B $6.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $337M $418M $480M $511M $578M
Gross Profit $3.5B $4B $4.5B $5B $5.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $932M $1.1B $1.2B $1.4B $1.5B
Selling, General & Admin $1.9B $2.2B $2.3B $2.4B $2.7B
Other Inc / (Exp) -$31M $12M $28M -$15M -$16M
Operating Expenses $2.8B $3.4B $3.5B $3.9B $4.2B
Operating Income $629M $618M $989M $1.1B $1.4B
 
Net Interest Expenses $51M $65M $71M -- --
EBT. Incl. Unusual Items $547M $565M $946M $1.1B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$661M $68M $123M $230M $272M
Net Income to Company $1.2B $497M $823M $906M $1.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.2B $497M $823M $906M $1.1B
 
Basic EPS (Cont. Ops) $5.50 $2.26 $3.81 $4.24 $5.18
Diluted EPS (Cont. Ops) $5.43 $2.24 $3.78 $4.21 $5.13
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $722M $766M $1.2B $1.3B $1.5B
EBIT $598M $618M $1B $1.1B $1.4B
 
Revenue (Reported) $3.8B $4.4B $5B $5.5B $6.1B
Operating Income (Reported) $629M $618M $989M $1.1B $1.4B
Operating Income (Adjusted) $598M $618M $1B $1.1B $1.4B
Period Ending 2022-01-31 2023-01-31 2024-01-31 2025-01-31 2026-01-31
Revenue $4.4B $5B $5.5B $6.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $418M $480M $511M $578M --
Gross Profit $4B $4.5B $5B $5.6B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.1B $1.2B $1.4B $1.5B --
Selling, General & Admin $2.2B $2.3B $2.4B $2.7B --
Other Inc / (Exp) $12M $28M -$15M -$16M --
Operating Expenses $3.4B $3.5B $3.9B $4.2B --
Operating Income $618M $989M $1.1B $1.4B --
 
Net Interest Expenses $65M $71M $2M -- --
EBT. Incl. Unusual Items $565M $946M $1.1B $1.4B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $68M $123M $230M $272M --
Net Income to Company $497M $823M $906M $1.1B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $497M $823M $906M $1.1B --
 
Basic EPS (Cont. Ops) $2.26 $3.81 $4.24 $5.18 --
Diluted EPS (Cont. Ops) $2.24 $3.78 $4.21 $5.13 --
Weighted Average Basic Share $880M $863M $857M $861M --
Weighted Average Diluted Share $888M $872M $863M $868M --
 
EBITDA $766M $1.2B $1.3B $1.5B --
EBIT $618M $1B $1.1B $1.4B --
 
Revenue (Reported) $4.4B $5B $5.5B $6.1B --
Operating Income (Reported) $618M $989M $1.1B $1.4B --
Operating Income (Adjusted) $618M $1B $1.1B $1.4B --
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $1.8B $1.5B $1.9B $1.9B $1.6B
Short Term Investments $4M $236M $125M $354M $287M
Accounts Receivable, Net $643.1M $716M $961M $876M $1B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $206.2M $284M $308M $457M $588M
Total Current Assets $2.6B $2.8B $3.3B $3.6B $3.5B
 
Property Plant And Equipment $609.5M $467M $389M $345M $286M
Long-Term Investments -- $45M $102M $234M $267M
Goodwill $2.7B $3.6B $3.6B $3.7B $4.2B
Other Intangibles $199.3M $494M $407M $406M $574M
Other Long-Term Assets $375.9M $492M $560M $602M $777M
Total Assets $7.3B $8.6B $9.4B $9.9B $10.8B
 
Accounts Payable $122.5M $121M $102M $100M $242M
Accrued Expenses $194.7M $217M $219M $172M $196M
Current Portion Of Long-Term Debt -- $350M -- -- $300M
Current Portion Of Capital Lease Obligations $71.4M $87M $85M $67M $58M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.3B $4B $4B $4.4B $5.2B
 
Long-Term Debt $1.6B $2.3B $2.3B $2.3B $2B
Capital Leases -- -- -- -- --
Total Liabilities $6.3B $7.8B $8.3B $8.1B $8.2B
 
Common Stock $2.6B $2.9B $3.3B $3.8B $4.2B
Other Common Equity Adj -$125.9M -$124M -$185M -$234M -$285M
Common Equity $965.5M $849M $1.1B $1.9B $2.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $965.5M $849M $1.1B $1.9B $2.6B
 
Total Liabilities and Equity $7.3B $8.6B $9.4B $9.9B $10.8B
Cash and Short Terms $1.8B $1.8B $2.1B $2.2B $1.9B
Total Debt $1.6B $2.6B $2.3B $2.3B $2.3B
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $1.8B $1.5B $1.9B $1.9B $1.6B
Short Term Investments $4M $236M $125M $354M $287M
Accounts Receivable, Net $643.1M $716M $961M $876M $1B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $206.2M $284M $308M $457M $588M
Total Current Assets $2.6B $2.8B $3.3B $3.6B $3.5B
 
Property Plant And Equipment $609.5M $467M $389M $345M $286M
Long-Term Investments -- $45M $102M $234M $267M
Goodwill $2.7B $3.6B $3.6B $3.7B $4.2B
Other Intangibles $199.3M $494M $407M $406M $574M
Other Long-Term Assets $375.9M $492M $560M $602M $777M
Total Assets $7.3B $8.6B $9.4B $9.9B $10.8B
 
Accounts Payable $122.5M $121M $102M $100M $242M
Accrued Expenses $194.7M $217M $219M $172M $196M
Current Portion Of Long-Term Debt -- $350M -- -- $300M
Current Portion Of Capital Lease Obligations $71.4M $87M $85M $67M $58M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.3B $4B $4B $4.4B $5.2B
 
Long-Term Debt $1.6B $2.3B $2.3B $2.3B $2B
Capital Leases -- -- -- -- --
Total Liabilities $6.3B $7.8B $8.3B $8.1B $8.2B
 
Common Stock $2.6B $2.9B $3.3B $3.8B $4.2B
Other Common Equity Adj -$125.9M -$124M -$185M -$234M -$285M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $965.5M $849M $1.1B $1.9B $2.6B
 
Total Liabilities and Equity $7.3B $8.6B $9.4B $9.9B $10.8B
Cash and Short Terms $1.8B $1.8B $2.1B $2.2B $1.9B
Total Debt $1.6B $2.6B $2.3B $2.3B $2.3B
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $1.2B $497M $823M $906M $1.1B
Depreciation & Amoritzation $124M $148M $150M $139M $180M
Stock-Based Compensation $398M $555M $657M $703M $683M
Change in Accounts Receivable $13M -$66M -$247M $86M -$132M
Change in Inventories -- -- -- -- --
Cash From Operations $1.4B $1.5B $2.1B $1.3B $1.6B
 
Capital Expenditures $96M $67M $46M $61M $102M
Cash Acquisitions -$246M -$1.3B -$96M -$70M -$825M
Cash From Investing -$404M -$1.6B -$143M -$502M -$903M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $997M -- -- --
Long-Term Debt Repaid -$450M -- -$350M -- --
Repurchase of Common Stock -$552M -$1.1B -$1.1B -$795M -$852M
Other Financing Activities -$159M -$201M -$160M -$187M -$256M
Cash From Financing -$1B -$169M -$1.5B -$852M -$987M
 
Beginning Cash (CF) $1.8B $1.8B $1.5B $1.9B $1.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$14M -$233M $441M -$41M -$283M
Ending Cash (CF) $1.8B $1.5B $1.9B $1.9B $1.6B
 
Levered Free Cash Flow $1.3B $1.5B $2B $1.3B $1.5B
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $911.1M $89M $293M $282M $303M
Depreciation & Amoritzation $31.8M $34M $37M $37M $46M
Stock-Based Compensation $106.5M $145M $164M $159M $186M
Change in Accounts Receivable -$99.8M -$136M -$317M -$294M -$309M
Change in Inventories -- -- -- -- --
Cash From Operations $657.4M $722M $911M $437M $692M
 
Capital Expenditures $23.6M $7M $8M $15M $19M
Cash Acquisitions -$201.2M -$65M -- -$26M -$24M
Cash From Investing -$227.3M -$296M -$59M $22M -$67M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$152.6M -$596M -$207M -$65M -$409M
Other Financing Activities -$51.5M -$47M -$33M -$34M -$48M
Cash From Financing -$203M -$642M -$590M -$99M -$457M
 
Beginning Cash (CF) $1.5B $1.7B $1.7B $1.5B $1.4B
Foreign Exchange Rate Adjustment $7.6M -$5M $20M $6M -$6M
Additions / Reductions $227.1M -$216M $262M $360M $168M
Ending Cash (CF) $1.8B $1.5B $1.9B $1.9B $1.6B
 
Levered Free Cash Flow $633.8M $715M $903M $422M $673M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $1.2B $497M $823M $906M $1.1B
Depreciation & Amoritzation $124M $148M $150M $139M $180M
Stock-Based Compensation $398M $555M $657M $703M $683M
Change in Accounts Receivable $13M -$66M -$247M $86M -$132M
Change in Inventories -- -- -- -- --
Cash From Operations $1.4B $1.5B $2.1B $1.3B $1.6B
 
Capital Expenditures $96M $67M $46M $61M $102M
Cash Acquisitions -$246M -$1.3B -$96M -$70M -$825M
Cash From Investing -$404M -$1.6B -$143M -$502M -$903M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$450M -- -- -- --
Repurchase of Common Stock -$552M -$1.1B -$1.1B -$795M -$852M
Other Financing Activities -$159M -$201M -$160M -$187M -$256M
Cash From Financing -$1B -$169M -$1.5B -$852M -$987M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$14M -$233M $441M -$41M -$283M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.3B $1.5B $2B $1.3B $1.5B
Period Ending 2022-01-31 2023-01-31 2024-01-31 2025-01-31 2026-01-31
Net Income to Stockholders $497M $823M $906M $1.1B --
Depreciation & Amoritzation $148M $150M $139M $180M --
Stock-Based Compensation $555M $657M $703M $683M --
Change in Accounts Receivable -$66M -$247M $86M -$132M --
Change in Inventories -- -- -- -- --
Cash From Operations $1.5B $2.1B $1.3B $1.6B --
 
Capital Expenditures $67M $46M $61M $102M --
Cash Acquisitions -$1.3B -$96M -$70M -$825M --
Cash From Investing -$1.6B -$143M -$502M -$903M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $997M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$1.1B -$1.1B -$795M -$852M --
Other Financing Activities -$201M -$160M -$187M -$256M --
Cash From Financing -$169M -$1.5B -$852M -$987M --
 
Beginning Cash (CF) $5.4B $6.2B $7.1B $6.5B --
Foreign Exchange Rate Adjustment -$11M -$22M -$14M -$10M --
Additions / Reductions -$233M $441M -$41M -$283M --
Ending Cash (CF) $5.1B $6.6B $7B $6.2B --
 
Levered Free Cash Flow $1.5B $2B $1.3B $1.5B --

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

GET BETTER TRADE IDEAS

Popular

What Is Hindsight Bias In Investing?
What Is Hindsight Bias In Investing?

You’ve probably heard the expression “hindsight is 20/20.” That saying…

Is Rivian a Good Stock a Buy?
Is Rivian a Good Stock a Buy?

Rivian Automotive (RIVN) had an initial IPO of close to…

Will Chevron Acquire Hess?
Will Chevron Acquire Hess?

Long-time Buffett favorite in the energy sector Chevron (NYSE:CVX) is…

Stock Ideas

Buy
58
Is AAPL Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 37x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 41x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Sell
29
UNF alert for Mar 26

UniFirst [UNF] is up 1.04% over the past day.

Sell
30
KEQU alert for Mar 26

Kewaunee Scientific [KEQU] is down 4.43% over the past day.

Buy
82
EPAC alert for Mar 26

Enerpac Tool Group [EPAC] is down 1.81% over the past day.

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

Show me the best stock