Earnings before Interest, Tax, Depreciation and Amortization (EBITDA)
Based on: 10-K (reporting date: 2024-01-31), 10-K (reporting date: 2023-01-31), 10-K (reporting date: 2022-01-31), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-31), 10-K (reporting date: 2019-01-31).
The financial performance from 2019 to 2024 is characterized by a strong and consistent upward trajectory in operational profitability, specifically regarding Earnings before interest, tax, depreciation and amortization (EBITDA). While the bottom line exhibited significant volatility, the core operational earnings demonstrated steady expansion, indicating robust growth in the company's fundamental earning power.
- EBITDA Growth Trend
- A substantial increase in EBITDA is observed over the six-year period, rising from 105 million US$ in 2019 to 1,249 million US$ in 2024. The most significant accelerations occurred between 2019 and 2020, and again between 2022 and 2023, representing a near twelve-fold increase in operational cash flow potential over the analyzed timeframe.
- Operational Profitability and EBIT Correlation
- Earnings before interest and tax (EBIT) followed a closely aligned growth pattern with EBITDA, increasing from 9 million US$ in 2019 to 1,110 million US$ in 2024. The relatively stable gap between EBIT and EBITDA suggests that depreciation and amortization expenses have remained consistent and have not scaled disproportionately relative to the growth in earnings.
- Net Income Volatility vs. Operational Stability
- A notable divergence exists between the steady growth of EBITDA and the volatility of net income. While EBITDA increased monotonically, net income fluctuated, notably peaking at 1,208 million US$ in 2021 before declining to 497 million US$ in 2022. This discrepancy indicates that non-operating factors—such as tax adjustments, interest expenses, or one-time non-cash items—had a more pronounced impact on the final net result than the core operational performance.
- Earnings Before Tax (EBT) Progression
- Earnings before tax showed a consistent recovery and growth phase, moving from a deficit of -43 million US$ in 2019 to a peak of 1,136 million US$ in 2024. The alignment of EBT growth with the EBITDA trend reinforces the conclusion that the company's underlying business model has scaled efficiently, successfully transitioning from a period of loss to sustained high-level profitability.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
How can I help you?
Enterprise Value to EBITDA Ratio, Current
| Selected Financial Data (US$ in millions) | |
| Enterprise value (EV) | 64,314) |
| Earnings before interest, tax, depreciation and amortization (EBITDA) | 1,249) |
| Valuation Ratio | |
| EV/EBITDA | 51.49 |
| Benchmarks | |
| EV/EBITDA, Competitors1 | |
| Accenture PLC | 10.22 |
| Adobe Inc. | 9.53 |
| AppLovin Corp. | 21.88 |
| Cadence Design Systems Inc. | 51.39 |
| Datadog Inc. | 494.12 |
| International Business Machines Corp. | 14.99 |
| Intuit Inc. | 10.68 |
| Microsoft Corp. | 18.49 |
| Oracle Corp. | 15.69 |
| Palantir Technologies Inc. | 267.06 |
| Palo Alto Networks Inc. | 232.09 |
| Salesforce Inc. | 14.86 |
| ServiceNow Inc. | 45.55 |
| Synopsys Inc. | 41.81 |
| Workday Inc. | 28.95 |
| EV/EBITDA, Sector | |
| Software & Services | 30.27 |
| EV/EBITDA, Industry | |
| Information Technology | 49.81 |
Based on: 10-K (reporting date: 2024-01-31).
1 Click competitor name to see calculations.
If the company EV/EBITDA is lower then the EV/EBITDA of benchmark then company is relatively undervalued.
Otherwise, if the company EV/EBITDA is higher then the EV/EBITDA of benchmark then company is relatively overvalued.
Enterprise Value to EBITDA Ratio, Historical
| Jan 31, 2024 | Jan 31, 2023 | Jan 31, 2022 | Jan 31, 2021 | Jan 31, 2020 | Jan 31, 2019 | ||
|---|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in millions) | |||||||
| Enterprise value (EV)1 | 47,049) | 42,998) | 41,870) | 57,203) | 33,000) | 35,094) | |
| Earnings before interest, tax, depreciation and amortization (EBITDA)2 | 1,249) | 1,167) | 778) | 722) | 476) | 105) | |
| Valuation Ratio | |||||||
| EV/EBITDA3 | 37.67 | 36.84 | 53.83 | 79.27 | 69.31 | 335.51 | |
| Benchmarks | |||||||
| EV/EBITDA, Competitors4 | |||||||
| Accenture PLC | 19.87 | 17.26 | 14.25 | 23.31 | 17.46 | — | |
| Adobe Inc. | 22.06 | 34.07 | 22.32 | 35.44 | 43.06 | — | |
| AppLovin Corp. | 47.75 | 20.05 | 14.17 | 30.05 | — | — | |
| Cadence Design Systems Inc. | 42.25 | 55.61 | 42.11 | 39.61 | — | — | |
| Datadog Inc. | 153.02 | 370.63 | 1,785.61 | 1,949.67 | — | — | |
| International Business Machines Corp. | 22.90 | 14.41 | 22.17 | 12.53 | — | — | |
| Intuit Inc. | 38.55 | 38.71 | 36.22 | 51.96 | — | — | |
| Microsoft Corp. | 23.66 | 22.92 | 20.17 | 24.59 | — | — | |
| Oracle Corp. | 21.81 | 21.80 | 17.12 | 13.78 | — | — | |
| Palantir Technologies Inc. | 551.39 | 175.93 | — | — | — | — | |
| Palo Alto Networks Inc. | 84.17 | 85.08 | 515.19 | — | — | — | |
| Salesforce Inc. | 31.64 | 38.31 | 38.88 | 33.83 | — | — | |
| ServiceNow Inc. | 87.89 | 96.48 | 104.31 | 147.45 | — | — | |
| Synopsys Inc. | 39.17 | 54.59 | 36.73 | 53.43 | 42.24 | — | |
| Workday Inc. | 86.37 | 216.44 | 147.90 | 670.04 | — | — | |
| EV/EBITDA, Sector | |||||||
| Software & Services | 27.15 | 25.25 | 22.39 | 25.74 | — | — | |
| EV/EBITDA, Industry | |||||||
| Information Technology | 27.70 | 23.55 | 18.32 | 20.52 | — | — | |
Based on: 10-K (reporting date: 2024-01-31), 10-K (reporting date: 2023-01-31), 10-K (reporting date: 2022-01-31), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-31), 10-K (reporting date: 2019-01-31).
3 2024 Calculation
EV/EBITDA = EV ÷ EBITDA
= 47,049 ÷ 1,249 = 37.67
4 Click competitor name to see calculations.
An analysis of the financial metrics from January 31, 2019, to January 31, 2024, reveals a significant normalization of the valuation multiple driven by aggressive growth in operational profitability.
- EBITDA Growth Trajectory
- Earnings before interest, tax, depreciation, and amortization exhibited a consistent and substantial upward trend throughout the period. From a baseline of 105 million USD in 2019, EBITDA increased to 1,249 million USD by 2024. This represents a profound expansion in core operational earnings, with particularly strong growth observed between 2019 and 2020, and again between 2022 and 2023.
- Enterprise Value Volatility
- The enterprise value displayed notable fluctuations, characterized by a sharp peak of 57,203 million USD in 2021. Following this peak, the value underwent a correction and subsequent stabilization, concluding the period at 47,049 million USD in 2024. While the value remains higher than the 2019 level of 35,094 million USD, the growth in value was non-linear compared to the steady rise in earnings.
- EV/EBITDA Ratio Compression
- A dramatic contraction of the EV/EBITDA ratio is observed, falling from an exceptionally high multiple of 335.51 in 2019 to 37.67 in 2024. The most significant reduction occurred between 2019 and 2020, where the ratio dropped to 69.31. Subsequent years showed a general downward trend, with the ratio stabilizing in the high 30s by 2023 and 2024. This compression indicates that the expansion of EBITDA has significantly outpaced the growth of the enterprise value, suggesting a transition toward a valuation more closely aligned with realized operational performance rather than speculative growth expectations.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
How can I help you?