VISA, INC.

V
Real-time Estimate Cboe BZX - 10:47 2022-12-02 am EST
215.56 USD -0.67%
Valuation
Fiscal Period: September 2022 2023
Capitalization1 367 528447 386
Enterprise Value (EV)1 371 456450 411
P/E ratio 25,4x26,4x
Yield 0,89%0,80%
Capitalization / Revenue 12,5x14,0x
EV / Revenue 12,7x14,1x
EV / EBITDA 18,9x20,1x
Price to Book 10,7x10,9x
Nbr of stocks (in thousands) 2 068 8312 061 688
Reference price (USD) 178217
Announcement Date 10/25/2022-
Previous period Next period
1 USD in Million
Estimates
Income Statement Evolution
Annual Income Statement Data
Fiscal Period: September 2022 2023
Net sales1 29 31031 855
EBITDA1 19 67422 375
Operating profit (EBIT)1 18 81321 600
Operating Margin 64,2%67,8%
Pre-Tax Profit (EBT)1 18 13621 023
Net income1 14 95717 052
Net margin 51,0%53,5%
EPS2 7,008,20
Dividend per Share2 1,581,74
Announcement Date 10/25/2022-
Previous period Next period
1 USD in Million
2 USD
Estimates
Finances - Leverage
Fiscal Period: September 2022 2023
Net Debt1 3 9283 024
Net Cash position1 --
Leverage (Debt / EBITDA) 0,20x0,14x
Free Cash Flow1 17 87917 912
ROE (Net Profit / Equities) 40,9%46,4%
Shareholders' equity1 36 58536 734
ROA (Net Profit / Asset) 17,8%19,5%
Assets1 84 19987 543
Book Value Per Share2 16,720,0
Cash Flow per Share2 8,828,97
Capex1 9701 031
Capex / Sales 3,31%3,24%
Announcement Date 10/25/2022-
Previous period Next period
1 USD in Million
2 USD
Estimates
Financial Ratios
Size 2023e 2024e
Capitalization 447 386 M $ -
Enterprise Value (EV) 450 411 M $ 445 245 M $
Valuation 2023e 2024e
P/E ratio (Price / EPS) 26,4x 22,8x
Capitalization / Revenue 14,0x 12,5x
EV / Revenue 14,1x 12,6x
EV / EBITDA 20,1x 17,8x
Yield (DPS / Price) 0,80% 0,89%
Price to book (Price / BVPS) 10,9x 9,47x
Profitability 2023e 2024e
Operating Margin (EBIT / Sales) 67,8% 68,4%
Operating Leverage (Delta EBIT / Delta Sales) 1,71x 1,08x
Net Margin (Net Profit / Revenue) 53,5% 53,7%
ROA (Net Profit / Asset) 19,5% 21,1%
ROE (Net Profit / Equities) 46,4% 50,3%
Rate of Dividend 21,2% 20,4%
Balance Sheet Analysis 2023e 2024e
CAPEX / Sales   3,24% 3,18%
Cash Flow / CA 58,1% 60,3%
Capital Intensity (Assets / Revenue) 2,75x 2,55x
Financial Leverage (Net Debt / EBITDA) 0,14x -
Price Earning Ratio
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS & Dividend