Dashboard
Analysis
Charting
Screener
Resources
Settings
NYSE-MSI
Apr '15
Dec '16
Sep '18
Jun '20
Apr '22
Dec '23
Sep '25
Trailing Valuation
Stock Price
456.5
418.7
433
462.2
446.4
386.1
Total Shares Outstanding
166.7
168.3
166.9
167.1
168.4
168.2
Market Cap
76,101.9
70,460.5
72,266
77,238.6
75,167
64,933.6
Total Enterprise Value (TEV)
85,032.9
75,473.5
77,131
81,576.6
80,218
70,296.6
Dividend Yield
0.2%
0.3%
Buyback Yield
0.9%
0.8%
0.7%
Debt Paydown Yield
0.6%
1%
—
Shareholder Yield
1.6%
1.9%
1.4%
P/S
6.7
6.4
6.6
7.1
6.2
P/Gross Profit
13.1
12.4
12.9
14
13.9
12.3
P/E
36.6
33.7
36.1
50.1
48.9
45.2
Earnings Yield
2.7%
3%
2.8%
2%
2.2%
P/OCF
28.7
27
32.3
29.3
25.8
P/FCF
31.5
29.6
31.8
36.2
32.5
FCF Yield
3.2%
3.4%
3.1%
3.5%
P/B
32.7
35.8
44
45.4
56.7
81
EV/Sales
7.5
6.8
7
EV/Gross Profit
14.6
13.3
13.7
14.8
EV/EBITDA
26.4
24.1
25
27.2
24.4
EV/EBIT
29.8
28
30.3
30.7
27.7
EV/OCF
32.1
28.9
30.6
34.1
31.3
27.9
EV/FCF
35.2
31.7
34
38.2
34.7
31.1
Dividends
DPS
1.1
1
Payout Ratio
32.4%
35.5%
42.3%
26.8%
29.2%
36.8%
Margins
Gross Profit Margin
51.6%
51.1%
51.4%
51%
Operating Margin
25.6%
25%
23%
27%
25.5%
24.5%
EBITDA Margin
29.4%
28.1%
26.2%
29.9%
28.5%
27.7%
Net Profit Margin
18.7%
18.6%
17.1%
20.3%
20.2%
16.9%
Effective Tax Rate
22.2%
24.3%
21%
22.3%
19%
23.3%
Pre-Tax Profit Margin
24.1%
24.6%
21.6%
24.9%
22.1%
Free Cash Flow Margin
8.1%
32.7%
25.2%
4.3%
OCF / Sales
26.5%
9.9%
27.2%
6.8%
OCF / Net Income
141.5%
53%
118.1%
174.8%
134.8%
40.4%
FCF / OCF
91.7%
82.4%
92.7%
92%
92.5%
62.2%
FCF / Net Income
129.8%
43.7%
109.5%
160.8%
124.7%
FCF / EBITDA
82.7%
28.9%
71.3%
109.3%
88.3%
15.4%
Capital Efficiency
Return on Invested Capital
4.5%
5%
4.4%
5.9%
5.5%
Return on Assets
3.7%
3.3%
3.9%
Return on Equity
30.6%
39.3%
49.8%
65.6%
76.2%
Return on Total Capital
7.4%
7%
9.8%
9%
7.5%
Return on Capital Employed
6.9%
6.7%
6.4%
9.5%
8.7%
Return on Tangible Assets
6.3%
5.2%
4.8%
6.6%
5.4%
Receivables Turnover
0.9
Days Sales Outstanding
405.3
409.5
417.1
363.3
386.5
383.2
Payables Turnover
1.6
1.5
1.7
Days Payables Outstanding
227.3
239.5
247.7
237.1
214.4
217.6
Inventory Turnover
1.8
1.4
Days Inventory Outstanding
220.6
224.6
248.6
198.9
238.7
258.1
Cash Conversion Cycle
398.6
394.6
417.9
325.1
410.8
423.7
Asset Turnover
0.2
Fixed Asset Turnover
1.9
2
Operating Cycle
625.9
634.1
665.7
562.2
625.2
641.3
CapEx to OCF
0.1
0.4
CapEx to Revenue
0
CapEx to Depreciation
0.6
0.5
0.7
0.8
Financial Health
Total Debt
9,808
8,203
6,411
6,424
6,440
6,729
Net Debt
8,914
4,997
4,847
4,322
5,036
5,348
Current Ratio
1.2
1.3
Quick Ratio
Cash Ratio
0.3
Debt Ratio
Assets to Equity
8
8.3
8.7
8.5
10.4
16.3
Cash Flow to Debt Ratio
Long-term Debt to Assets
Intangibles to Total Assets
Net Current Asset Value
-10,661
-6,730
-6,893
-6,413
-6,755
-6,972
Goodwill / Assets
Debt / Equity
4.2
4.1
3.9
3.7
4.8
8.2
Total Debt / Capitalization
Long Term Debt / Capitalization
Long-Term Debt / Equity
3.8
3.5
4.6
Net Debt / EBITDA
10.1
7.3
6.3
7.4
EBIT / Interest Expense
9
12.6
11.4
14.5
9.3
EBITDA / Interest Expense
10.3
14.1
13
16.1
10.5
(EBITDA - Capex) / Interest Expense
9.5
12.7
9.6
Per Share
Revenue per Share
17.8
16.4
14.9
17.6
15.4
Basic EPS
3.4
3.1
2.6
2.7
Diluted EPS
3.3
3
2.5
3.6
Book Value per Share
13.8
11.7
9.7
9.9
7.8
4.7
Tangible Book Value per Share
-44.9
-19.2
-20.9
-17.9
-20.4
-22.3
Cash per Share
5.3
19
9.2
8.1
Operating Cash Flow per Share
4.4
Free Cash Flow per Share
4.3
2.8
5.7
CapEx per Share
Weighted Avg. Shares Outstanding
166.6
166.8
Weighted Avg. Shares Outstanding Diluted
169
168.8
169.8
171.4
170.9
170.3
Common Size
R&D to Revenue
7.9%
8.4%
9.2%
8.2%
SG&A to Revenue
16.1%
16.3%
17.2%
16.2%
15.7%
16.4%
Stock-based Comp to Revenue
2.4%
2.6%
2.1%
