Financials Zoom Video Communications, Inc.

Equities

ZM

US98980L1017

Software

Market Closed - Nasdaq 04:00:00 2024-04-26 pm EDT 5-day change 1st Jan Change
62 USD +1.57% Intraday chart for Zoom Video Communications, Inc. +4.29% -13.78%

Valuation

Fiscal Period: Gennaio 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 21,089 108,603 45,975 21,924 19,669 19,069 - -
Enterprise Value (EV) 1 20,806 106,363 40,555 16,512 19,669 11,758 10,645 9,849
P/E ratio 848 x 165 x 34.3 x 221 x 31.2 x 32.2 x 30.7 x 26.8 x
Yield - - - - - - - -
Capitalization / Revenue 33.9 x 41 x 11.2 x 4.99 x 4.34 x 4.13 x 3.97 x 3.8 x
EV / Revenue 33.4 x 40.1 x 9.89 x 3.76 x 4.34 x 2.55 x 2.22 x 1.96 x
EV / EBITDA 198 x 105 x 23.8 x 9.94 x 10.5 x 6.44 x 5.57 x 5.14 x
EV / FCF 183 x 76.5 x 27.5 x 13.9 x - 7.86 x 6.57 x 5.47 x
FCF Yield 0.55% 1.31% 3.63% 7.19% - 12.7% 15.2% 18.3%
Price to Book 25.5 x 27.4 x 7.98 x 3.68 x - 2.24 x 2.01 x 1.86 x
Nbr of stocks (in thousands) 276,402 291,889 297,995 292,322 304,424 307,560 - -
Reference price 2 76.30 372.1 154.3 75.00 64.61 62.00 62.00 62.00
Announcement Date 3/4/20 3/1/21 2/28/22 2/27/23 2/26/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: January 2020 2021 2022 2023 2024 2025 2026 2027
Net sales 1 622.7 2,651 4,100 4,393 4,527 4,616 4,800 5,013
EBITDA 1 105.1 1,012 1,705 1,661 1,879 1,826 1,909 1,916
EBIT 1 88.67 983.3 1,657 1,579 1,775 1,730 1,809 1,862
Operating Margin 14.24% 37.09% 40.42% 35.95% 39.2% 37.48% 37.69% 37.15%
Earnings before Tax (EBT) 1 26.36 678 1,102 249.3 832.3 798.6 845.2 791.1
Net income 1 21.75 671.5 1,375 103.7 637.5 594 638.4 790.2
Net margin 3.49% 25.33% 33.54% 2.36% 14.08% 12.87% 13.3% 15.76%
EPS 2 0.0900 2.250 4.500 0.3400 2.070 1.924 2.018 2.317
Free Cash Flow 1 113.8 1,391 1,473 1,186 - 1,495 1,619 1,802
FCF margin 18.28% 52.47% 35.92% 27.01% - 32.4% 33.74% 35.94%
FCF Conversion (EBITDA) 108.27% 137.45% 86.36% 71.41% - 81.9% 84.81% 94.04%
FCF Conversion (Net income) 523.26% 207.17% 107.1% 1,144.06% - 251.75% 253.68% 228%
Dividend per Share 2 - - - - - - - -
Announcement Date 3/4/20 3/1/21 2/28/22 2/27/23 2/26/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: January 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
Net sales 1 1,051 1,071 1,074 1,099 1,102 1,118 1,105 1,139 1,137 1,146 1,128 1,151 1,159 1,174 1,165
EBITDA 1 423.9 433.2 414.9 414.6 402.7 429.2 446.4 487.8 474.1 471 437.4 456.2 461.9 470.6 469.5
EBIT 1 411.3 420.3 399.6 393.7 380.9 404.8 422.3 461.7 447.1 443.7 414.3 433.7 437.7 445.3 435.2
Operating Margin 39.14% 39.23% 37.22% 35.81% 34.57% 36.22% 38.21% 40.55% 39.34% 38.71% 36.74% 37.67% 37.78% 37.94% 37.35%
Earnings before Tax (EBT) 1 410.3 138.5 143.7 90.4 54.75 -39.54 43.23 250.4 185.8 352.9 182.5 202.9 204.5 211.7 184.2
Net income 1 340.3 490.5 113.6 45.75 48.35 -104 15.44 182 141.2 298.8 130.2 144.9 153 158 119.2
Net margin 32.38% 45.78% 10.58% 4.16% 4.39% -9.31% 1.4% 15.98% 12.42% 26.07% 11.54% 12.58% 13.21% 13.46% 10.23%
EPS 2 1.110 1.600 0.3700 0.1500 0.1600 -0.3600 0.0500 0.5900 0.4500 0.9500 0.4316 0.4700 0.4823 0.4886 0.3900
Dividend per Share 2 - - - - - - - - - - - - - - -
Announcement Date 11/22/21 2/28/22 5/23/22 8/22/22 11/21/22 2/27/23 5/22/23 8/21/23 11/20/23 2/26/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: January 2020 2021 2022 2023 2024 2025 2026 2027
Net Debt 1 - - - - - - - -
Net Cash position 1 283 2,240 5,419 5,413 - 7,311 8,424 9,220
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 114 1,391 1,473 1,186 - 1,495 1,619 1,802
ROE (net income / shareholders' equity) 24.5% 42.4% 28.5% 22.2% - 18.2% 16.6% 16.5%
ROA (Net income/ Total Assets) 3.08% 30.2% 21.4% 17% - 11.6% 10.4% 6%
Assets 1 706.7 2,221 6,425 611.7 - 5,114 6,135 13,170
Book Value Per Share 2 2.990 13.60 19.30 20.40 - 27.70 30.90 33.30
Cash Flow per Share 2 0.5200 4.930 5.250 4.240 - 5.930 5.990 6.440
Capex 1 38.1 80 133 104 - 134 138 142
Capex / Sales 6.12% 3.02% 3.23% 2.36% - 2.9% 2.87% 2.82%
Announcement Date 3/4/20 3/1/21 2/28/22 2/27/23 2/26/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
B-
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
35
Last Close Price
62 USD
Average target price
78.44 USD
Spread / Average Target
+26.52%
Consensus
  1. Stock Market
  2. Equities
  3. ZM Stock
  4. Financials Zoom Video Communications, Inc.