Financhill
Sell
44

ADBE Quote, Financials, Valuation and Earnings

Last price:
$367.03
Seasonality move :
7.15%
Day range:
$376.54 - $388.00
52-week range:
$374.50 - $587.75
Dividend yield:
0%
P/E ratio:
25.41x
P/S ratio:
7.79x
P/B ratio:
12.56x
Volume:
2.8M
Avg. volume:
4M
1-year change:
-22.72%
Market cap:
$164.4B
Revenue:
$21.5B
EPS (TTM):
$15.18
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Revenue $12.9B $15.8B $17.6B $19.4B $21.5B
Revenue Growth (YoY) 15.19% 22.67% 11.54% 10.24% 10.8%
 
Cost of Revenues $1.7B $1.9B $2.2B $2.4B $2.4B
Gross Profit $11.1B $13.9B $15.4B $17.1B $19.1B
Gross Profit Margin 86.62% 88.19% 87.7% 87.87% 89.04%
 
R&D Expenses $2.2B $2.5B $3B $3.5B $3.9B
Selling, General & Admin $4.6B $5.4B $6.2B $6.8B $7.3B
Other Inc / (Exp) $12M -$1M -$39M -$7M -$982M
Operating Expenses $6.9B $8.1B $9.3B $10.4B $11.4B
Operating Income $4.2B $5.8B $6.1B $6.7B $7.7B
 
Net Interest Expenses $73M $96M $51M -- $169M
EBT. Incl. Unusual Items $4.2B $5.7B $6B $6.8B $6.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.1B $883M $1.3B $1.4B $1.4B
Net Income to Company $5.3B $4.8B $4.8B $5.4B $5.6B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.3B $4.8B $4.8B $5.4B $5.6B
 
Basic EPS (Cont. Ops) $10.94 $10.10 $10.13 $11.87 $12.43
Diluted EPS (Cont. Ops) $10.83 $10.02 $10.10 $11.82 $12.36
Weighted Average Basic Share $481M $477M $469.5M $457.1M $447.1M
Weighted Average Diluted Share $485M $481M $470.9M $459.1M $449.7M
 
EBITDA $5B $6.6B $7B $7.8B $8B
EBIT $4.3B $5.8B $6.1B $6.9B $7.1B
 
Revenue (Reported) $12.9B $15.8B $17.6B $19.4B $21.5B
Operating Income (Reported) $4.2B $5.8B $6.1B $6.7B $7.7B
Operating Income (Adjusted) $4.3B $5.8B $6.1B $6.9B $7.1B
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Revenue $3.9B $4.3B $4.7B -- $5.7B
Revenue Growth (YoY) 26.34% 9.14% 9.22% -- 10.27%
 
Cost of Revenues $447M $512M $568M -- $622M
Gross Profit $3.5B $3.8B $4.1B -- $5.1B
Gross Profit Margin 88.55% 87.99% 87.8% -- 89.12%
 
R&D Expenses $620M $701M $827M -- $1B
Selling, General & Admin $1.3B $1.4B $1.6B -- $1.9B
Other Inc / (Exp) $9M -$9M $44M -- $81M
Operating Expenses $2B $2.2B $2.5B -- $2.9B
Operating Income $1.5B $1.6B $1.6B -- $2.2B
 
Net Interest Expenses $30M $28M $32M -- $62M
EBT. Incl. Unusual Items $1.4B $1.5B $1.6B -- $2.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $172M $277M $351M -- $371M
Net Income to Company $1.3B $1.3B $1.2B -- $1.8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.3B $1.3B $1.2B -- $1.8B
 
Basic EPS (Cont. Ops) $2.63 $2.68 $2.72 -- $4.15
Diluted EPS (Cont. Ops) $2.61 $2.66 $2.71 -- $4.14
Weighted Average Basic Share $479M $473M $459M -- $436M
Weighted Average Diluted Share $483M $475M $460M -- $438M
 
EBITDA $1.7B $1.8B $1.8B -- $2.5B
EBIT $1.5B $1.6B $1.6B -- $2.2B
 
Revenue (Reported) $3.9B $4.3B $4.7B -- $5.7B
Operating Income (Reported) $1.5B $1.6B $1.6B -- $2.2B
Operating Income (Adjusted) $1.5B $1.6B $1.6B -- $2.2B
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Revenue $13.7B $16.1B $18B -- $22B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.7B $1.9B $2.2B -- $2.4B
Gross Profit $12B $14.2B $15.8B -- $19.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.3B $2.6B $3.1B -- $4B
Selling, General & Admin $4.8B $5.5B $6.4B -- $7.5B
Other Inc / (Exp) $6M -$19M $8M -- $11M
Operating Expenses $7.2B $8.3B $9.7B -- $11.7B
Operating Income $4.8B $5.9B $6.1B -- $8B
 
Net Interest Expenses $70M $94M $55M -- --
EBT. Incl. Unusual Items $4.7B $5.8B $6.1B -- $8.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$876M $988M $1.3B -- $1.4B
Net Income to Company $5.6B $4.8B $4.7B -- $6.8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.6B $4.8B $4.7B -- $6.8B
 
Basic EPS (Cont. Ops) $11.59 $10.15 $10.17 -- $15.24
Diluted EPS (Cont. Ops) $11.49 $10.07 $10.15 -- $15.18
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $5.6B $6.7B $7B -- $9.2B
EBIT $4.8B $5.9B $6.2B -- $8.3B
 
Revenue (Reported) $13.7B $16.1B $18B -- $22B
Operating Income (Reported) $4.8B $5.9B $6.1B -- $8B
Operating Income (Adjusted) $4.8B $5.9B $6.2B -- $8.3B
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Revenue $3.9B $4.3B $4.7B -- $5.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $447M $512M $568M -- $622M
Gross Profit $3.5B $3.8B $4.1B -- $5.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $620M $701M $827M -- $1B
Selling, General & Admin $1.3B $1.4B $1.6B -- $1.9B
Other Inc / (Exp) $9M -$9M $44M -- $81M
Operating Expenses $2B $2.2B $2.5B -- $2.9B
Operating Income $1.5B $1.6B $1.6B -- $2.2B
 
Net Interest Expenses $30M $28M $32M -- $62M
EBT. Incl. Unusual Items $1.4B $1.5B $1.6B -- $2.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $172M $277M $351M -- $371M
Net Income to Company $1.3B $1.3B $1.2B -- $1.8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.3B $1.3B $1.2B -- $1.8B
 
Basic EPS (Cont. Ops) $2.63 $2.68 $2.72 -- $4.15
Diluted EPS (Cont. Ops) $2.61 $2.66 $2.71 -- $4.14
Weighted Average Basic Share $479M $473M $459M -- $436M
Weighted Average Diluted Share $483M $475M $460M -- $438M
 
EBITDA $1.7B $1.8B $1.8B -- $2.5B
EBIT $1.5B $1.6B $1.6B -- $2.2B
 
Revenue (Reported) $3.9B $4.3B $4.7B -- $5.7B
Operating Income (Reported) $1.5B $1.6B $1.6B -- $2.2B
Operating Income (Adjusted) $1.5B $1.6B $1.6B -- $2.2B
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Cash and Equivalents $4.5B $3.8B $4.2B $7.1B $7.6B
Short Term Investments $1.5B $2B $1.9B $701M $273M
Accounts Receivable, Net $1.4B $1.9B $2.1B $2.2B $2.1B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $756M $993M $835M $1B $1.3B
Total Current Assets $8.1B $8.7B $9B $11.1B $11.2B
 
Property Plant And Equipment $2B $2.1B $2.3B $2.4B $2.2B
Long-Term Investments -- -- -- -- --
Goodwill $10.7B $12.7B $12.8B $12.8B $12.8B
Other Intangibles $1.4B $1.8B $1.4B $1.1B $782M
Other Long-Term Assets $663M $883M $841M $1.2B $1.6B
Total Assets $24.3B $27.2B $27.2B $29.8B $30.2B
 
Accounts Payable $306M $312M $379M $314M $361M
Accrued Expenses $791M $551M $643M $679M $751M
Current Portion Of Long-Term Debt -- -- $500M -- $1.5B
Current Portion Of Capital Lease Obligations $92M $97M $87M $73M $75M
Other Current Liabilities -- $448M $439M $495M $677M
Total Current Liabilities $5.5B $6.9B $8.1B $8.3B $10.5B
 
Long-Term Debt $4.1B $4.1B $3.6B $3.6B $4.1B
Capital Leases -- -- -- -- --
Total Liabilities $11B $12.4B $13.1B $13.3B $16.1B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$158M -$137M -$293M -$285M -$201M
Common Equity $13.3B $14.8B $14.1B $16.5B $14.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $13.3B $14.8B $14.1B $16.5B $14.1B
 
Total Liabilities and Equity $24.3B $27.2B $27.2B $29.8B $30.2B
Cash and Short Terms $6B $5.8B $6.1B $7.8B $7.9B
Total Debt $4.1B $4.1B $4.1B $3.6B $5.6B
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Cash and Equivalents $3.5B $2.7B $4.1B -- $6.8B
Short Term Investments $1.5B $2B $1.6B -- $677M
Accounts Receivable, Net $1.5B $1.7B $1.8B -- $2B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $901M $1.1B $888M -- $1.4B
Total Current Assets $7.4B $7.5B $8.3B -- $10.9B
 
Property Plant And Equipment $2B $2.1B $2.4B -- $2.2B
Long-Term Investments -- -- -- -- --
Goodwill $11.8B $12.8B $12.8B -- $12.8B
Other Intangibles $1.7B $1.7B $1.4B -- $706M
Other Long-Term Assets $758M $874M $984M -- $1.6B
Total Assets $25B $26B $26.7B -- $30B
 
Accounts Payable $254M $295M $308M -- $326M
Accrued Expenses $542M $290M $292M -- $288M
Current Portion Of Long-Term Debt -- $499M -- -- --
Current Portion Of Capital Lease Obligations $94M $93M $81M -- $74M
Other Current Liabilities -- $293M $438M -- $620M
Total Current Liabilities $5.8B $7.2B $7.4B -- $9.2B
 
Long-Term Debt $4.1B $3.6B $3.6B -- $6.2B
Capital Leases -- -- -- -- --
Total Liabilities $11.4B $12.2B $12.5B -- $16.9B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$141M -$177M -$307M -- -$158M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $13.5B $13.8B $14.2B -- $13.1B
 
Total Liabilities and Equity $25B $26B $26.7B -- $30B
Cash and Short Terms $5B $4.7B $5.7B -- $7.4B
Total Debt $4.1B $4.1B $3.6B -- $6.2B
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Net Income to Stockholders $5.3B $4.8B $4.8B $5.4B $5.6B
Depreciation & Amoritzation $757M $788M $856M $872M $857M
Stock-Based Compensation $909M $1.1B $1.4B $1.7B $1.8B
Change in Accounts Receivable $106M -$430M -$198M -$159M $143M
Change in Inventories -- -- -- -- --
Cash From Operations $5.7B $7.2B $7.8B $7.3B $8.1B
 
Capital Expenditures $419M $348M $442M $360M $183M
Cash Acquisitions -- -$2.7B -$126M -- --
Cash From Investing -$414M -$3.5B -$570M $776M $149M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $3.1B -- -- -- $2B
Long-Term Debt Repaid -$3.2B -- -- -$500M --
Repurchase of Common Stock -$3.1B -$4B -$6.6B -$4.4B -$9.5B
Other Financing Activities -$702M -$642M -$553M -$596M -$582M
Cash From Financing -$3.5B -$4.3B -$6.8B -$5.2B -$7.7B
 
Beginning Cash (CF) $2.7B $4.5B $3.8B $4.2B $7.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.8B -$608M $443M $2.9B $481M
Ending Cash (CF) $4.5B $3.8B $4.2B $7.1B $7.6B
 
Levered Free Cash Flow $5.3B $6.9B $7.4B $6.9B $7.9B
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Net Income to Stockholders $1.3B $1.3B $1.2B -- $1.8B
Depreciation & Amoritzation $196M $213M $212M -- $217M
Stock-Based Compensation $260M $322M $416M -- $475M
Change in Accounts Receivable -$82M $191M $269M -- $97M
Change in Inventories -- -- -- -- --
Cash From Operations $1.8B $1.8B $1.7B -- $2.5B
 
Capital Expenditures $59M $100M $101M -- $26M
Cash Acquisitions -$1.5B -$106M -- -- --
Cash From Investing -$1.6B -$260M $156M -- -$484M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $2B
Long-Term Debt Repaid -- -- -$500M -- -$1.5B
Repurchase of Common Stock -$950M -$2.4B -$1.4B -- -$3.3B
Other Financing Activities -$381M -$295M -$183M -- -$184M
Cash From Financing -$1.2B -$2.6B -$2B -- -$2.8B
 
Beginning Cash (CF) $4.5B $3.8B $4.2B -- $7.6B
Foreign Exchange Rate Adjustment $4M -$10M $1M -- -$12M
Additions / Reductions -$1B -$1.1B -$165M -- -$843M
Ending Cash (CF) $3.5B $2.7B $4.1B -- $6.8B
 
Levered Free Cash Flow $1.7B $1.7B $1.6B -- $2.5B
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Net Income to Stockholders $5.6B $4.8B $4.7B -- $6.8B
Depreciation & Amoritzation $765M $805M $855M -- $862M
Stock-Based Compensation $952M $1.1B $1.5B -- $1.9B
Change in Accounts Receivable -$121M -$157M -$120M -- $74M
Change in Inventories -- -- -- -- --
Cash From Operations $6.2B $7.2B $7.8B -- $9.4B
 
Capital Expenditures $384M $389M $443M -- $172M
Cash Acquisitions -$1.5B -$1.3B -$20M -- --
Cash From Investing -$1.9B -$2.2B -$154M -- -$401M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $4B
Long-Term Debt Repaid -- -- -$500M -- -$1.5B
Repurchase of Common Stock -$3.2B -$5.4B -$5.6B -- -$10.8B
Other Financing Activities -$618M -$556M -$441M -- -$541M
Cash From Financing -$3.5B -$5.7B -$6.2B -- -$8.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $751M -$673M $1.4B -- $526M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $5.8B $6.8B $7.3B -- $9.2B
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Net Income to Stockholders $1.3B $1.3B $1.2B -- $1.8B
Depreciation & Amoritzation $196M $213M $212M -- $217M
Stock-Based Compensation $260M $322M $416M -- $475M
Change in Accounts Receivable -$82M $191M $269M -- $97M
Change in Inventories -- -- -- -- --
Cash From Operations $1.8B $1.8B $1.7B -- $2.5B
 
Capital Expenditures $59M $100M $101M -- $26M
Cash Acquisitions -$1.5B -$106M -- -- --
Cash From Investing -$1.6B -$260M $156M -- -$484M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $2B
Long-Term Debt Repaid -- -- -$500M -- -$1.5B
Repurchase of Common Stock -$950M -$2.4B -$1.4B -- -$3.3B
Other Financing Activities -$381M -$295M -$183M -- -$184M
Cash From Financing -$1.2B -$2.6B -$2B -- -$2.8B
 
Beginning Cash (CF) $4.5B $3.8B $4.2B -- $7.6B
Foreign Exchange Rate Adjustment $4M -$10M $1M -- -$12M
Additions / Reductions -$1B -$1.1B -$165M -- -$843M
Ending Cash (CF) $3.5B $2.7B $4.1B -- $6.8B
 
Levered Free Cash Flow $1.7B $1.7B $1.6B -- $2.5B

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is LUV Stock a Buy, Sell or Hold?
Is LUV Stock a Buy, Sell or Hold?

Southwest Airlines (NYSE:LUV) is one of America’s major air transportation…

Should I Buy Alcoa Stock?
Should I Buy Alcoa Stock?

Alcoa (AA) finds itself in an interesting position in early…

Where Will Nu Holdings Stock Be in 2030?
Where Will Nu Holdings Stock Be in 2030?

Despite fast growth, high profitability and an extraordinary runway ahead,…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Sell
47
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
44
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Sell
43
MNPR alert for Apr 3

Monopar Therapeutics [MNPR] is down 10.04% over the past day.

Buy
75
BKTI alert for Apr 3

BK Technologies [BKTI] is down 7.68% over the past day.

Sell
34
SWTX alert for Apr 3

SpringWorks Therapeutics [SWTX] is down 7.29% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock