Apple Inc. (AAPL) Annual Margin Report - Discounting Cash Flows
Apple Inc.
AAPL (NASDAQ)

#Annual Margin Analysis Report

Margins refer to the ratio between a financial report item and the revenue (Example: Net Income Margin = Net Income / Revenue).

This analysis provides a report of the company's key margins, which could be further used in a valuation model.

Interactive Assumptions

Margin Analysis (% of Revenue)

In USD

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Revenue 310,337 400,366 391,035 383,285 394,328 365,817 274,515 260,174 265,595 229,234 215,639 233,715
Revenue Growth Rate 8.04% 2.39% 2.02% -2.8% 7.79% 33.26% 5.51% -2.04% 15.86% 6.3% -7.73% 27.86%
Cost of Revenue 180,208 213,667 210,352 214,137 223,546 212,981 169,559 161,782 163,756 141,048 131,376 140,089
Gross Profit 130,128 186,699 180,683 169,148 170,782 152,836 104,956 98,392 101,839 88,186 84,263 93,626
Gross Margin 41.28% 46.63% 46.21% 44.13% 43.31% 41.78% 38.23% 37.82% 38.34% 38.47% 39.08% 40.06%
Operating Income 89,726 127,364 123,216 114,301 119,437 108,949 66,288 63,930 70,898 61,344 60,024 71,230
Operating Margin 28.52% 31.81% 31.51% 29.82% 30.29% 29.78% 24.15% 24.57% 26.69% 26.76% 27.84% 30.48%
Net Income 72,922 97,294 93,736 96,995 99,803 94,680 57,411 55,256 59,531 48,351 45,687 53,394
Net Margin 23.13% 24.3% 23.97% 25.31% 25.31% 25.88% 20.91% 21.24% 22.41% 21.09% 21.19% 22.85%

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Revenue 310,337 400,366 391,035 383,285 394,328 365,817 274,515 260,174 265,595 229,234 215,639 233,715
Cash From Operating Activities Margin 29.51% 27.36% 30.24% 28.84% 30.98% 28.44% 29.39% 26.67% 29.15% 28.02% 30.71% 34.77%
Cash From Operating Activities 91,251 109,556 118,254 110,543 122,151 104,038 80,674 69,391 77,434 64,225 66,231 81,266
Free Cash Flow Margin 25.67% 24.6% 27.83% 25.98% 28.26% 25.41% 26.73% 22.64% 24.14% 22.44% 24.43% 29.86%
Free Cash Flow 80,141 98,486 108,807 99,584 111,443 92,953 73,365 58,896 64,121 51,430 52,683 69,778
Depreciation and Amortization Margin 3.8% 2.87% 2.93% 3% 2.82% 3.08% 4.03% 4.82% 4.11% 4.43% 4.87% 4.82%
Depreciation and Amortization 11,207 11,502 11,445 11,519 11,104 11,284 11,056 12,547 10,903 10,157 10,505 11,257
Capital Expenditure Margin -3.84% -2.77% -2.42% -2.86% -2.72% -3.03% -2.66% -4.03% -5.01% -5.58% -6.28% -4.92%
Capital Expenditure -11,111 -11,070 -9,447 -10,959 -10,708 -11,085 -7,309 -10,495 -13,313 -12,795 -13,548 -11,488
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us