Data is not available at this time.
MSCI Inc. is a leading provider of critical decision support tools and services for the global investment community, operating primarily in the financial data and analytics sector. The company generates revenue through subscription-based models, licensing its proprietary indices, analytics, and ESG research to institutional investors, asset managers, and wealth advisors. MSCI’s flagship products, such as its widely tracked equity and fixed-income benchmarks, are integral to portfolio construction, risk management, and regulatory compliance, reinforcing its dominant position in the index and analytics market. The firm’s competitive edge stems from its extensive data infrastructure, strong brand recognition, and deep integration into global financial workflows, making it a quasi-utility for institutional clients. Its ESG and climate solutions further capitalize on growing demand for sustainable investing, positioning MSCI as a key enabler of the transition to greener portfolios. Despite competition from Bloomberg and S&P Global, MSCI maintains pricing power due to high switching costs and the mission-critical nature of its offerings.
MSCI reported robust FY 2024 revenue of $2.86 billion, driven by recurring subscriptions and high-margin index licensing. Net income reached $1.11 billion, reflecting an operating margin of approximately 39%, underscoring the scalability of its asset-light model. Operating cash flow of $1.50 billion and minimal capital expenditures ($33.8 million) highlight exceptional cash conversion efficiency, with free cash flow supporting shareholder returns and strategic investments.
The company’s diluted EPS of $14.05 demonstrates strong earnings power, amplified by low incremental costs for additional users. MSCI’s capital-light structure allows it to reinvest selectively in data and technology while maintaining high ROIC, estimated at over 30%. Debt levels are manageable relative to cash flows, with interest coverage comfortably supported by recurring revenue streams.
MSCI holds $405.9 million in cash against total debt of $4.63 billion, with a net debt-to-EBITDA ratio of approximately 3.0x. While leverage is elevated, it is mitigated by predictable cash flows and a largely fixed-rate debt profile. The balance sheet remains flexible for M&A or share repurchases, though dividend commitments ($6.47 per share) consume a moderate portion of free cash flow.
Organic growth is fueled by index AUM-linked fees, ESG adoption, and cross-selling analytics. The dividend, yielding ~1.2%, is complemented by consistent buybacks, reflecting a balanced capital return strategy. Historical mid-single-digit revenue growth and margin expansion suggest steady compounding, though reliance on financial market activity introduces cyclicality risks.
Trading at a premium P/E of ~35x (based on FY 2024 EPS), the market prices in durable growth and high barriers to entry. Consensus expects mid-teens EPS growth, driven by pricing increases and incremental ESG adoption, though valuation multiples remain sensitive to interest rates and equity market sentiment.
MSCI’s moat lies in its entrenched benchmarks, sticky client relationships, and ESG thought leadership. Near-term headwinds include potential fee pressure from passive fund consolidation, but long-term trends like climate investing and regulatory tailwinds support sustained demand. The outlook remains positive, assuming continued innovation in analytics and international expansion.
Company 10-K filings, investor presentations, Bloomberg data
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 |