EPAM Systems, Inc. (EPAM) Annual Margin Report - Discounting Cash Flows
EPAM
EPAM Systems, Inc.
EPAM (NYSE)

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

Historical Years

Historical Years

Number of historical years used to render the Chart and Tables.

Margin Analysis (% of Revenue)

Monetary values in USD

Monetary values in USD

amounts except #

Average LTM
Mar 01
2025
Dec 31
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
Revenue 4,819 5,457 5,457 4,728 4,691 4,825 3,758
Revenue Growth Rate 13.85% 0% 15.42% 0.797% -2.78% 28.38% 41.31%
Cost of Revenue 3,371 3,915 4,008 3,277 3,257 3,287 2,484
Gross Profit 1,448 1,542 1,449 1,450 1,434 1,538 1,274
Gross Margin 30.31% 28.26% 26.55% 30.68% 30.57% 31.88% 33.91%
Operating Income 535.6 531.1 521.2 544.6 501.2 573 542.3
Operating Margin 11.3% 9.73% 9.55% 11.52% 10.69% 11.88% 14.43%
Net Income 421.3 377.7 377.7 454.5 417.1 419.4 481.7
Net Margin 8.98% 6.92% 6.92% 9.61% 8.89% 8.69% 12.82%

Monetary values in USD

amounts except #

Average LTM
Mar 01
2025
Dec 31
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
Revenue 4,819 5,457 5,457 4,728 4,691 4,825 3,758
Cash From Operating Activities Margin 12.11% 12% 12% 11.83% 12% 9.62% 15.23%
Cash From Operating Activities 578 654.9 654.9 559.2 562.6 464.1 572.3
Free Cash Flow Margin 10.86% 11.23% 11.23% 11.15% 11.39% 7.93% 12.26%
Free Cash Flow 521.7 612.7 612.7 527 534.2 382.5 460.8
Depreciation and Amortization Margin 3.03% 2.85% 3.04% 2.69% 2.83% 2.9% 3.86%
Depreciation and Amortization 144.5 155.7 166.1 127.1 132.7 140 145.2
Capital Expenditure Margin -1.25% -0.774% -0.774% -0.68% -0.606% -1.69% -2.97%
Capital Expenditure -56.36 -42.24 -42.24 -32.15 -28.41 -81.63 -111.5
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
Want to become our sponsor?
Check out our Affiliate Program