Monster Beverage Corporation (MNST) Annual Margin Report - Discounting Cash Flows
MNST
Monster Beverage Corporation
MNST (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
Jan 14
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 6,510 7,975 7,493 7,140 6,311 5,541 4,599
Revenue Growth Rate 11.4% 6.44% 4.94% 13.14% 13.89% 20.5% 9.47%
Cost of Revenue 2,960 3,524 3,444 3,346 3,136 2,433 1,875
Gross Profit 3,550 4,451 4,049 3,794 3,175 3,109 2,724
Gross Margin 54.77% 55.81% 54.04% 53.14% 50.3% 56.1% 59.23%
Operating Income 1,859 2,258 1,930 1,953 1,585 1,797 1,633
Operating Margin 29.08% 28.31% 25.76% 27.36% 25.11% 32.44% 35.51%
Net Income 1,474 1,727 1,509 1,631 1,192 1,377 1,410
Net Margin 23.17% 21.65% 20.14% 22.84% 18.88% 24.86% 30.65%

Monetary values in USD

amounts except #

Average LTM
Jan 14
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 6,510 7,975 7,493 7,140 6,311 5,541 4,599
Cash From Operating Activities Margin 23.62% 27.34% 25.74% 24.06% 14.07% 20.86% 29.66%
Cash From Operating Activities 1,539 2,180 1,929 1,718 887.7 1,156 1,364
Free Cash Flow Margin 20.96% 24.63% 21.65% 20.77% 10.7% 19.82% 28.2%
Free Cash Flow 1,357 1,964 1,622 1,483 675.5 1,098 1,297
Depreciation and Amortization Margin 1.09% 1.29% 1.07% 0.965% 0.97% 0.905% 1.33%
Depreciation and Amortization 70.72 102.6 80.43 68.9 61.24 50.16 60.97
Capital Expenditure Margin -2.66% -2.71% -4.09% -3.29% -3.36% -1.04% -1.46%
Capital Expenditure -182.4 -216.3 -306.4 -234.7 -212.2 -57.45 -67.27
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