Last update at 2025-01-22T14:51:00Z
MSCI Inc. (MSCI): A Bull Case Theory
Mon 20 Jan 25, 01:04 PMInvesting in MSCI (NYSE:MSCI) five years ago would have delivered you a 120% gain
Wed 15 Jan 25, 11:00 AMWhy MSCI (MSCI) is Poised to Beat Earnings Estimates Again
Fri 10 Jan 25, 05:10 PMMSCI Insiders Added US$11.3m Of Stock To Their Holdings
Sat 04 Jan 25, 12:00 PMWhat's Next for Europe's Economy? ETFs to Consider
Fri 03 Jan 25, 10:03 PMDollar droops with US yields, stocks mixed amid rates, election risks
Fri 25 Oct 24, 02:54 AMMasimo Appoints Timothy Scannell and Wendy Lane to Board of Directors
Fri 18 Oct 24, 01:00 PMIndia’s Record 11-Month Stock Rally Is at Risk as Profits Cool
Wed 16 Oct 24, 01:24 AMInvesting in MSCI (NYSE:MSCI) five years ago would have delivered you a 174% gain
Fri 11 Oct 24, 12:00 PMWhy MSCI (MSCI) Could Beat Earnings Estimates Again
Wed 09 Oct 24, 04:10 PMBreakdown | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
---|---|---|---|---|---|
Type | yearly | yearly | yearly | yearly | yearly |
Date | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
Income before tax | 1043.84M | 858.14M | 686.23M | 603.32M | 629.90M |
Minority interest | - | - | - | - | - |
Net income | 870.57M | 725.98M | 601.82M | 563.65M | 507.88M |
Selling general administrative | 146.86M | 147.89M | 114.63M | 110.09M | 99.88M |
Selling and marketing expenses | 264.58M | 243.19M | 216.50M | 219.30M | 192.92M |
Gross profit | 1844.26M | 1684.86M | 1403.69M | 1262.84M | 1146.65M |
Reconciled depreciation | 117.97M | 109.49M | 110.80M | 79.41M | 85.53M |
Ebit | 1207.64M | 1072.72M | 884.76M | 755.70M | 763.01M |
Ebitda | 1333.38M | 1127.24M | 929.29M | 830.77M | 848.54M |
Depreciation and amortization | 125.74M | 54.52M | 44.53M | 75.07M | 85.53M |
Non operating income net other | 7.77M | -54.97500M | -42.21500M | -4.34200M | 76.11M |
Operating income | 1207.64M | 1072.72M | 884.76M | 755.70M | 686.90M |
Other operating expenses | 1040.96M | 970.82M | 810.63M | 802.10M | 747.09M |
Interest expense | 171.57M | 159.61M | 156.32M | 148.04M | 133.11M |
Tax provision | 173.27M | 132.15M | 84.40M | 39.67M | 122.01M |
Interest income | 11.77M | 1.50M | 5.03M | 16.40M | 19.67M |
Net interest income | -159.80200M | -158.11700M | -151.29400M | -131.63800M | -113.44500M |
Extraordinary items | - | - | - | - | 11.20M |
Non recurring | - | - | - | - | - |
Other items | - | - | - | - | - |
Income tax expense | 173.27M | 132.15M | 84.40M | 39.67M | 122.01M |
Total revenue | 2248.60M | 2043.54M | 1695.39M | 1557.80M | 1433.98M |
Total operating expenses | 636.62M | 612.13M | 518.92M | 507.13M | 459.75M |
Cost of revenue | 404.34M | 358.68M | 291.70M | 294.96M | 287.33M |
Total other income expense net | -163.79900M | -214.58900M | -198.53900M | -152.38300M | 56.44M |
Discontinued operations | - | - | - | - | - |
Net income from continuing ops | 870.57M | 725.98M | 601.82M | 563.65M | 507.88M |
Net income applicable to common shares | 870.57M | 725.98M | 601.82M | 563.65M | 507.88M |
Preferred stock and other adjustments | - | - | - | - | - |
Breakdown | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
---|---|---|---|---|---|
Type | yearly | yearly | yearly | yearly | yearly |
Date | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
Total assets | 4997.53M | 5506.70M | 4198.65M | 4204.44M | 3387.95M |
Intangible assets | 558.52M | 593.34M | 234.75M | 261.49M | 280.80M |
Earning assets | - | - | - | - | - |
Other current assets | 54.52M | 51.50M | 46.41M | 44.35M | 38.21M |
Total liab | 6005.46M | 5670.17M | 4641.88M | 4281.15M | 3554.45M |
Total stockholder equity | -1007.92500M | -163.46700M | -443.23400M | -76.71400M | -166.49400M |
Deferred long term liab | 1.60M | 1.50M | 12.77M | 66.64M | 82.01M |
Other current liab | 343.89M | 412.58M | 331.65M | 319.63M | 267.14M |
Common stock | 1.34M | 1.33M | 1.33M | 1.32M | 1.30M |
Capital stock | 1.34M | 1.33M | 1.33M | 1.32M | 1.30M |
Retained earnings | 3473.19M | 2976.52M | 2554.30M | 2199.29M | 1856.95M |
Other liab | 120.12M | 107.78M | 100.99M | 144.30M | 169.94M |
Good will | 2229.67M | 2236.39M | 1566.02M | 1562.87M | 1545.76M |
Other assets | 66.55M | 0.00673M | 391.83M | 41.19M | 35.42M |
Cash | 993.56M | 1421.45M | 1300.52M | 1506.57M | 904.18M |
Cash and equivalents | - | - | - | - | - |
Total current liabilities | 1250.53M | 1250.94M | 1021.77M | 900.79M | 809.01M |
Current deferred revenue | 882.89M | 824.91M | 675.87M | 574.66M | 537.98M |
Net debt | 3649.96M | 2890.00M | 2218.60M | 1729.50M | 1671.33M |
Short term debt | 8.71M | - | 19.77M | - | - |
Short long term debt | 8.71M | - | - | - | - |
Short long term debt total | 4643.52M | 4311.45M | 3519.12M | 3236.07M | 2575.50M |
Other stockholder equity | -4422.24200M | -3082.52100M | -2939.99800M | -2214.75300M | -1966.74500M |
Property plant equipment | 53.85M | 211.30M | 80.45M | 90.71M | 90.88M |
Total current assets | 1747.97M | 2143.41M | 1925.60M | 2081.78M | 1435.09M |
Long term investments | 214.39M | 218.76M | 190.90M | - | - |
Net tangible assets | -3796.11200M | -3108.07300M | -2244.00400M | -1901.06900M | -1993.05800M |
Short term investments | - | - | 190.90M | - | - |
Net receivables | 663.24M | 664.51M | 558.57M | 499.27M | 473.43M |
Long term debt | 4503.23M | 4161.42M | 3366.78M | 3071.93M | 2575.50M |
Inventory | 36.65M | 5.95M | 20.10M | 31.59M | 19.27M |
Accounts payable | 15.04M | 13.45M | 14.25M | 6.50M | 3.89M |
Total permanent equity | - | - | - | - | - |
Noncontrolling interest in consolidated entity | - | - | - | - | - |
Temporary equity redeemable noncontrolling interests | - | - | - | - | - |
Accumulated other comprehensive income | -60.21100M | -58.79500M | -58.85900M | -62.57900M | -58.39900M |
Additional paid in capital | - | - | - | - | - |
Common stock total equity | 1.34M | 1.33M | 1.33M | 1.32M | 1.30M |
Preferred stock total equity | - | - | - | - | - |
Retained earnings total equity | 3473.19M | 2976.52M | 2554.30M | 2199.29M | 1856.95M |
Treasury stock | - | - | - | -3565.78400M | -3272.77400M |
Accumulated amortization | - | - | - | - | - |
Non currrent assets other | 37.34M | 63.38M | 23.98M | 20.28M | 20.52M |
Deferred long term asset charges | - | - | - | - | - |
Non current assets total | 3249.56M | 3363.29M | 2273.05M | 2122.66M | 1952.86M |
Capital lease obligations | 131.57M | 150.03M | 152.34M | 164.14M | - |
Long term debt total | - | 4161.42M | 3366.78M | 3071.93M | 2575.50M |
Breakdown | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
---|---|---|---|---|---|
Type | yearly | yearly | yearly | yearly | yearly |
Date | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
Investments | -79.33500M | -1035.71300M | -190.81600M | -71.93700M | 34.87M |
Change to liabilities | -55.63100M | 114.67M | 16.09M | 29.23M | 37.04M |
Total cashflows from investing activities | -79.33500M | -1035.71300M | -241.79100M | -71.93700M | 34.87M |
Net borrowings | 345.25M | 751.94M | 245.93M | 475.09M | 493.74M |
Total cash from financing activities | -1425.38000M | 229.50M | -779.03800M | -36.66700M | -626.48300M |
Change to operating activities | -5.91300M | -4.48400M | -17.46600M | 5.00M | 12.62M |
Net income | 870.57M | 725.98M | 601.82M | 563.65M | 507.88M |
Change in cash | -427.88500M | 120.93M | -206.04600M | 602.39M | 14.67M |
Begin period cash flow | 1421.45M | 1300.52M | 1506.57M | 904.18M | 889.50M |
End period cash flow | 993.56M | 1421.45M | 1300.52M | 1506.57M | 904.18M |
Total cash from operating activities | 1095.37M | 936.07M | 811.11M | 709.52M | 612.76M |
Issuance of capital stock | - | - | - | - | - |
Depreciation | 142.50M | 134.12M | 110.80M | 79.41M | 85.53M |
Other cashflows from investing activities | -65.71300M | -982.91900M | -29.14900M | -42.82100M | 65.13M |
Dividends paid | -372.91500M | -302.44900M | -246.44400M | -222.92200M | 170.94M |
Change to inventory | - | -0.30900M | -0.04900M | -39.71800M | 20.12M |
Change to account receivables | -6.62400M | -99.20300M | -57.60600M | -25.92300M | -153.94200M |
Sale purchase of stock | -1397.50600M | -198.37400M | -778.51900M | -292.07500M | -949.88800M |
Other cashflows from financing activities | 352.23M | -21.61200M | -16.69300M | -11.78100M | 494.34M |
Change to netincome | 95.89M | 117.61M | 42.12M | 38.32M | -23.47300M |
Capital expenditures | 72.89M | 52.79M | 50.98M | 53.77M | 48.96M |
Change receivables | -6.62400M | -99.20300M | -57.60600M | -25.92300M | -153.94200M |
Cash flows other operating | 68.06M | 105.65M | 117.49M | 20.77M | 156.00M |
Exchange rate changes | - | - | - | - | - |
Cash and cash equivalents changes | -409.34600M | 129.86M | -209.72000M | 600.92M | 21.15M |
Change in working capital | -19.42800M | 60.15M | 51.92M | 1.58M | 39.10M |
Stock based compensation | 58.09M | 54.92M | 51.09M | 41.20M | 38.90M |
Other non cash items | 7.20M | 72.27M | 51.12M | 44.45M | -57.87500M |
Free cash flow | 1022.47M | 883.27M | 760.13M | 655.75M | 563.80M |
Sector: Financial Services Industry: Financial Data & Stock Exchanges
Company | Change (USD) | Price (USD) | Trailing PE (x) | Forward PE (x) | Price Sales TTM (x) | Price to Book Value (x) | Enterprise Value to Revenue (x) | Enterprise Value to EBITDA (x) |
---|---|---|---|---|---|---|---|---|
MSCI MSCI Inc |
-4.915 0.80% | 612.47 | 46.93 | 36.63 | 17.69 | - | 19.23 | 30.97 |
SPGI S&P Global Inc |
-2.47 0.48% | 507.58 | 56.69 | 29.76 | 11.11 | 3.83 | 11.88 | 29.36 |
CME CME Group Inc |
-0.53 0.23% | 231.72 | 25.13 | 22.62 | 14.28 | 3.02 | 14.28 | 17.43 |
MCO Moodys Corporation |
-1.14 0.24% | 483.61 | 47.15 | 34.13 | 12.22 | 21.93 | 13.13 | 30.23 |
ICE Intercontinental Exchange Inc |
0.66 0.43% | 152.38 | 28.62 | 21.79 | 9.36 | 2.78 | 9.72 | 19.58 |
MSCI Inc., together with its subsidiaries, provides investment decision support tools for the clients to manage their investment processes worldwide. It operates through four segments: Index, Analytics, ESG and Climate, and All Other " Private Assets. The Index segment provides indexes for use in various areas of the investment process, including indexed product creation, such as ETFs, mutual funds, annuities, futures, options, structured products, over-the-counter derivatives; performance benchmarking; portfolio construction and rebalancing; and asset allocation, as well as licenses GICS and GICS Direct. The Analytics segment offers risk management, performance attribution and portfolio management content, application, and service that provides an integrated view of risk and return, and an analysis of market, credit, liquidity, and counterparty risk across asset classes; managed services, including consolidation of client portfolio data from various sources, review and reconciliation of input data and results, and customized reporting; and HedgePlatform to measure, evaluate, and monitor the risk of hedge fund investments. The ESG and Climate segment provides products and services that help institutional investors understand how ESG factors impact the long-term risk and return of their portfolio and individual security-level investments; and data, ratings, research, and tools to help investors navigate increasing regulation. The All Other " Private Assets segment includes real estate market and transaction data, benchmarks, return-analytics, climate assessments and market insights for funds, investors, and managers; business intelligence to real estate owners, managers, developers, and brokers; and offers investment decision support tools for private capital. It serves asset owners and managers, financial intermediaries, wealth managers, real estate professionals, and corporates. MSCI Inc. was incorporated in 1998 and is headquartered in New York, New York.
7 World Trade Center, New York, NY, United States, 10007
Name | Title | Year Born |
---|---|---|
Mr. Henry A. Fernandez | Chairman & CEO | 1958 |
Mr. C. D. Baer Pettit | Pres & COO | 1965 |
Mr. Andrew C. Wiechmann | Chief Financial Officer | 1980 |
Mr. Robert J. Gutowski | Gen. Counsel | 1968 |
Mr. Scott A. Crum | Chief HR Officer | 1957 |
Ms. Jennifer H. Mak | Principal Accounting Officer, Global Controller & Head of Fin. Operations | 1975 |
Mr. Jigar Thakkar | CTO & Head of Engineering | NA |
Mr. Jeremy H. Ulan | Head of Investor Relations & Treasurer | NA |
Ms. Cristina Bondolowski | Chief Marketing Officer | NA |
Dr. Peter J. Zangari Ph.D. | Global Head of Research & Product Devel. | 1968 |
Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on ‘as is’ basis, using their API. The information and data provided on this page, as well as via the API, are not guaranteed to be real-time or accurate. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general informational purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine does not assume any responsibility for any trading losses you might incur as a result of using this information, data, or any analyst rating or recommendation provided. Kalkine will not accept any liability for any loss or damage resulting from reliance on the information, including but not limited to data, quotes, charts, analyst ratings, recommendations, and buy/sell signals sourced via the API.
Please be fully informed about the risks and costs associated with trading in the financial markets, as it is one of the riskiest forms of investment. Kalkine does not provide any warranties regarding the information on this page, including, without limitation, warranties of merchantability or fitness for a particular purpose or use.