Data is not available at this time.
Moody's Corporation operates as a global integrated risk assessment firm, primarily known for its credit ratings, research, and risk analysis services. The company operates through two key segments: Moody's Investors Service (MIS), which provides credit ratings and research, and Moody's Analytics (MA), offering financial intelligence and analytical tools. Moody's holds a dominant position in the credit rating industry, competing with S&P Global and Fitch Ratings, and benefits from high barriers to entry due to regulatory requirements and established trust. Its revenue model is diversified, combining subscription-based analytics with transaction-driven ratings fees, ensuring resilience across economic cycles. The company serves a broad clientele, including corporations, financial institutions, and governments, leveraging its proprietary data and methodologies to maintain a competitive edge. Moody's strong brand recognition and global footprint reinforce its leadership in risk assessment, though it faces scrutiny over conflicts of interest inherent in the issuer-pays model.
Moody's reported revenue of $7.09 billion for FY 2024, with net income of $2.06 billion, reflecting a robust net margin of approximately 29%. Diluted EPS stood at $11.26, demonstrating strong earnings power. Operating cash flow was $2.84 billion, highlighting efficient cash conversion despite minimal capital expenditures. The company's asset-light model and high-margin analytics segment contribute to its profitability, though ratings revenue remains cyclical.
The company's earnings are underpinned by recurring revenue from Moody's Analytics, which mitigates volatility in ratings activity. With no significant capital expenditures, free cash flow generation is strong, supporting reinvestment and shareholder returns. Moody's capital efficiency is evident in its high return on equity, driven by scalable operations and low incremental costs for additional analytics subscriptions.
Moody's maintains a solid liquidity position, with $2.41 billion in cash and equivalents, though total debt of $7.75 billion reflects leverage used for strategic initiatives. The balance sheet remains investment-grade, supported by stable cash flows. Debt maturities are well-laddered, reducing refinancing risks, and the company has ample capacity to meet obligations while funding growth.
Revenue growth has been steady, driven by expansion in MA and demand for credit ratings in volatile markets. The company has consistently raised dividends, with a FY 2024 payout of $3.41 per share, reflecting a commitment to returning capital. Share repurchases further enhance shareholder value, though growth investments in data and analytics remain a priority.
Moody's trades at a premium valuation, reflecting its market leadership and high-margin business model. Investors price in sustained growth in analytics and resilience in ratings, though regulatory risks and competition are monitored. The stock's performance hinges on execution in expanding its SaaS offerings and maintaining ratings market share.
Moody's benefits from entrenched market positioning, regulatory moats, and a shift toward data-driven decision-making. Near-term challenges include macroeconomic sensitivity and regulatory scrutiny, but long-term demand for risk assessment tools is secular. The company is well-positioned to capitalize on ESG and climate risk analytics, though execution risks in technology investments remain.
10-K filings, investor presentations
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |