(ADSK) Autodesk - Overview
Sector: Technology | Industry: Software - Application | Exchange: NASDAQ (USA) | Market Cap: 50.473m USD | Total Return: -2.3% in 12m
Industry Rotation: -0.2
Avg Turnover: 468M USD
Peers RS (IBD): 62.9
EPS Trend: 92.2%
Qual. Beats: 5
Rev. Trend: 98.3%
Qual. Beats: 4
Altman Z'' 0.16 < 1.0 - financial distress zone
pead
Autodesk, Inc. (ADSK) develops 3D design, engineering, and entertainment software. Their product portfolio includes solutions for architecture, engineering, and construction (AEC), such as AutoCAD Civil 3D and Revit, which support building information modeling (BIM) workflows. BIM is a process that involves creating and managing digital representations of physical and functional characteristics of places.
The company also offers manufacturing software like Fusion and Inventor, which provide tools for 3D mechanical design and computer-aided manufacturing (CAM). Additionally, Autodesk provides media and entertainment software, including Maya and 3ds Max, used for 3D modeling, animation, and rendering in film, games, and design visualization. The software industry often relies on subscription-based revenue models.
Autodesk distributes its products through a network of resellers and distributors globally. To gain further insights, consider exploring ValueRay for detailed financial analysis.
- Subscription revenue growth drives consistent financial performance
- Construction cloud adoption expands market share
- Macroeconomic slowdown impacts new software licenses
- Competition from open-source software pressures pricing
- Regulatory changes in building codes influence software demand
| Net Income: 1.12b TTM > 0 and > 6% of Revenue |
| FCF/TA: 0.19 > 0.02 and ΔFCF/TA 5.16 > 1.0 |
| NWC/Revenue: -12.02% < 20% (prev -27.31%; Δ 15.29% < -1%) |
| CFO/TA 0.20 > 3% & CFO 2.45b > Net Income 1.12b |
| Net Debt (485.0m) to EBITDA (1.75b): 0.28 < 3 |
| Current Ratio: 0.85 > 1.5 & < 3 |
| Outstanding Shares: last quarter (214.0m) vs 12m ago -1.38% < -2% |
| Gross Margin: 91.98% > 18% (prev 0.90%; Δ 9.11k% > 0.5%) |
| Asset Turnover: 61.85% > 50% (prev 56.42%; Δ 5.43% > 0%) |
| Interest Coverage Ratio: 282.8 > 6 (EBITDA TTM 1.75b / Interest Expense TTM 4.00m) |
| A: -0.07 (Total Current Assets 4.94b - Total Current Liabilities 5.81b) / Total Assets 12.47b |
| B: -0.11 (Retained Earnings -1.43b / Total Assets 12.47b) |
| C: 0.10 (EBIT TTM 1.13b / Avg Total Assets 11.65b) |
| D: 0.32 (Book Value of Equity 3.04b / Total Liabilities 9.42b) |
| Altman-Z'' Score: 0.16 = B |
| DSRI: 1.21 (Receivables 1.44b/1.01b, Revenue 7.21b/6.11b) |
| GMI: 0.98 (GM 91.98% / 89.74%) |
| AQI: 0.91 (AQ_t 0.59 / AQ_t-1 0.65) |
| SGI: 1.18 (Revenue 7.21b / 6.11b) |
| TATA: -0.11 (NI 1.12b - CFO 2.45b) / TA 12.47b) |
| Beneish M-Score: -2.91 (Cap -4..+1) = A |
Over the past week, the price has changed by +1.02%, over one month by -9.86%, over three months by -17.52% and over the past year by -2.27%.
- StrongBuy: 17
- Buy: 6
- Hold: 9
- Sell: 0
- StrongSell: 0
| Analysts Target Price | 331.6 | 39.3% |
P/E Forward = 19.084
P/S = 7.0043
P/B = 16.4829
P/EG = 0.9267
Revenue TTM = 7.21b USD
EBIT TTM = 1.13b USD
EBITDA TTM = 1.75b USD
Long Term Debt = 2.48b USD (from longTermDebt, last quarter)
Short Term Debt = 52.0m USD (from shortTermDebt, last quarter)
Debt = 2.73b USD (from shortLongTermDebtTotal, last quarter)
Net Debt = 485.0m USD (from netDebt column, last quarter)
Enterprise Value = 50.61b USD (50.47b + Debt 2.73b - CCE 2.60b)
Interest Coverage Ratio = 282.8 (Ebit TTM 1.13b / Interest Expense TTM 4.00m)
EV/FCF = 21.07x (Enterprise Value 50.61b / FCF TTM 2.40b)
FCF Yield = 4.75% (FCF TTM 2.40b / Enterprise Value 50.61b)
FCF Margin = 33.33% (FCF TTM 2.40b / Revenue TTM 7.21b)
Net Margin = 15.60% (Net Income TTM 1.12b / Revenue TTM 7.21b)
Gross Margin = 91.98% ((Revenue TTM 7.21b - Cost of Revenue TTM 578.0m) / Revenue TTM)
Gross Margin QoQ = 92.74% (prev 92.44%)
Tobins Q-Ratio = 4.06 (Enterprise Value 50.61b / Total Assets 12.47b)
Interest Expense / Debt = 0.07% (Interest Expense 2.00m / Debt 2.73b)
Taxrate = 28.99% (129.0m / 445.0m)
NOPAT = 803.1m (EBIT 1.13b * (1 - 28.99%))
Current Ratio = 0.85 (Total Current Assets 4.94b / Total Current Liabilities 5.81b)
Debt / Equity = 0.90 (Debt 2.73b / totalStockholderEquity, last quarter 3.04b)
Debt / EBITDA = 0.28 (Net Debt 485.0m / EBITDA 1.75b)
Debt / FCF = 0.20 (Net Debt 485.0m / FCF TTM 2.40b)
Total Stockholder Equity = 2.82b (last 4 quarters mean from totalStockholderEquity)
RoA = 9.65% (Net Income 1.12b / Total Assets 12.47b)
RoE = 39.89% (Net Income TTM 1.12b / Total Stockholder Equity 2.82b)
RoCE = 21.34% (EBIT 1.13b / Capital Employed (Equity 2.82b + L.T.Debt 2.48b))
RoIC = 15.29% (NOPAT 803.1m / Invested Capital 5.25b)
WACC = 9.04% (E(50.47b)/V(53.21b) * Re(9.53%) + D(2.73b)/V(53.21b) * Rd(0.07%) * (1-Tc(0.29)))
Discount Rate = 9.53% (= CAPM, Blume Beta Adj.)
Shares Correlation 3-Years: -100.0 | Cagr: -0.69%
[DCF] Terminal Value 78.26% ; FCFF base≈2.05b ; Y1≈2.53b ; Y5≈4.32b
[DCF] Fair Price = 286.9 (EV 61.03b - Net Debt 485.0m = Equity 60.54b / Shares 211.0m; r=9.04% [WACC]; 5y FCF grow 25.0% → 3.0% )
EPS Correlation: 92.20 | EPS CAGR: 20.19% | SUE: 4.0 | # QB: 5
Revenue Correlation: 98.28 | Revenue CAGR: 14.86% | SUE: 2.25 | # QB: 4
EPS next Quarter (2026-07-31): EPS=3.05 | Chg7d=+0.002 | Chg30d=+0.183 | Revisions Net=+19 | Analysts=24
EPS current Year (2027-01-31): EPS=12.42 | Chg7d=+0.001 | Chg30d=+0.788 | Revisions Net=+29 | Growth EPS=+19.1% | Growth Revenue=+13.1%
EPS next Year (2028-01-31): EPS=14.08 | Chg7d=-0.002 | Chg30d=+0.588 | Revisions Net=+19 | Growth EPS=+13.4% | Growth Revenue=+10.4%
[Analyst] Revisions Ratio: +0.90 (20 Up / 1 Down within 30d for Next Quarter)
[Growth] Implied Growth Rate = 7.3% (Discount Rate 9.5% - Earnings Yield 2.2%)
[Growth] Growth Spread = +5.5% (Analyst 12.8% - Implied 7.3%)