XNASEA
Market cap39bUSD
Dec 24, Last price
149.18USD
1D
1.28%
1Q
5.44%
Jan 2017
89.41%
Name
Electronic Arts Inc
Chart & Performance
Profile
Electronic Arts Inc. develops, markets, publishes, and distributes games, content, and services for game consoles, PCs, mobile phones, and tablets worldwide. It develops and publishes games and services across various genres, such as sports, racing, first-person shooter, action, role-playing, and simulation primarily under the Battlefield, The Sims, Apex Legends, Need for Speed, and license games from others, including FIFA, Madden NFL, UFC, and Star Wars brands. The company licenses its games to third parties to distribute and host its games. It markets and sells its games and services through digital distribution and retail channels, as well as directly to mass market retailers, specialty stores, and distribution arrangements. Electronic Arts Inc. was incorporated in 1982 and is headquartered in Redwood City, California.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | 2019‑03 | 2018‑03 | 2017‑03 | 2016‑03 | 2015‑03 | |
Income | ||||||||||
Revenues | 7,562,000 1.83% | 7,426,000 6.22% | 6,991,000 24.20% | |||||||
Cost of revenue | 5,840,000 | 5,825,000 | 5,679,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,722,000 | 1,601,000 | 1,312,000 | |||||||
NOPBT Margin | 22.77% | 21.56% | 18.77% | |||||||
Operating Taxes | 316,000 | 524,000 | 292,000 | |||||||
Tax Rate | 18.35% | 32.73% | 22.26% | |||||||
NOPAT | 1,406,000 | 1,077,000 | 1,020,000 | |||||||
Net income | 1,273,000 58.73% | 802,000 1.65% | 789,000 -5.73% | |||||||
Dividends | (205,000) | (210,000) | (193,000) | |||||||
Dividend yield | 0.57% | 0.63% | 0.53% | |||||||
Proceeds from repurchase of equity | (1,223,000) | (1,215,000) | (1,223,000) | |||||||
BB yield | 3.39% | 3.63% | 3.38% | |||||||
Debt | ||||||||||
Debt current | 66,000 | 66,000 | 81,000 | |||||||
Long-term debt | 1,948,000 | 1,946,000 | 1,959,000 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 934,000 | 1,000,000 | 783,000 | |||||||
Net debt | (1,248,000) | (755,000) | (1,022,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,315,000 | 1,550,000 | 1,899,000 | |||||||
CAPEX | (199,000) | (207,000) | (188,000) | |||||||
Cash from investing activities | (207,000) | (217,000) | (2,804,000) | |||||||
Cash from financing activities | (1,624,000) | (1,600,000) | (1,620,000) | |||||||
FCF | 833,000 | 1,622,000 | 961,000 | |||||||
Balance | ||||||||||
Cash | 3,262,000 | 2,767,000 | 3,062,000 | |||||||
Long term investments | ||||||||||
Excess cash | 2,883,900 | 2,395,700 | 2,712,450 | |||||||
Stockholders' equity | 7,513,000 | 7,293,000 | 7,625,000 | |||||||
Invested Capital | 7,511,100 | 5,942,300 | 7,268,550 | |||||||
ROIC | 20.90% | 16.30% | 18.17% | |||||||
ROCE | 16.56% | 19.20% | 13.14% | |||||||
EV | ||||||||||
Common stock shares outstanding | 272,000 | 278,000 | 286,000 | |||||||
Price | 132.67 10.15% | 120.45 -4.79% | 126.51 -6.55% | |||||||
Market cap | 36,086,240 7.77% | 33,485,100 -7.45% | 36,181,860 -8.47% | |||||||
EV | 34,838,240 | 32,730,100 | 35,159,860 | |||||||
EBITDA | 2,126,000 | 2,137,000 | 1,798,000 | |||||||
EV/EBITDA | 16.39 | 15.32 | 19.55 | |||||||
Interest | 58,000 | 58,000 | 58,000 | |||||||
Interest/NOPBT | 3.37% | 3.62% | 4.42% |