Intuitive Surgical, Inc. (ISRG) Annual Margin Report - Discounting Cash Flows
ISRG
Intuitive Surgical, Inc.
ISRG (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

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
Feb 21
2025
Dec 31
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
Revenue 7,923 10,065 10,065 8,352 7,124 6,222 5,710
Revenue Growth Rate 15.37% 0% 20.51% 17.24% 14.49% 8.97% 31.01%
Cost of Revenue 2,623 3,422 3,422 2,718 2,395 2,026 1,752
Gross Profit 5,300 6,642 6,642 5,634 4,730 4,196 3,958
Gross Margin 67.1% 66% 66% 67.46% 66.39% 67.44% 69.32%
Operating Income 2,234 2,946 2,946 2,349 1,767 1,577 1,821
Operating Margin 28.12% 29.27% 29.27% 28.12% 24.8% 25.35% 31.89%
Net Income 2,143 2,856 2,856 2,323 1,798 1,322 1,705
Net Margin 26.82% 28.38% 28.38% 27.81% 25.24% 21.25% 29.85%

Monetary values in USD

amounts except #

Average LTM
Feb 21
2025
Dec 31
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
Revenue 7,923 10,065 10,065 8,352 7,124 6,222 5,710
Cash From Operating Activities Margin 29.19% 30.11% 30.11% 28.91% 25.46% 23.96% 36.59%
Cash From Operating Activities 2,312 3,030 3,030 2,415 1,814 1,491 2,089
Free Cash Flow Margin 20.24% 24.75% 24.75% 15.61% 10.52% 15.4% 30.4%
Free Cash Flow 1,622 2,491 2,491 1,304 749.6 958.4 1,736
Depreciation and Amortization Margin 6.07% 6.73% 6.73% 5.53% 6.11% 5.88% 5.43%
Depreciation and Amortization 487.9 677.1 677.1 462 435.2 365.8 310.2
Capital Expenditure Margin -8.95% -5.36% -5.36% -13.3% -14.94% -8.56% -6.19%
Capital Expenditure -690.1 -539.8 -539.8 -1,111 -1,064 -532.4 -353.5
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