Ubiquiti Inc. (UI) Annual Margin Report - Discounting Cash Flows
UI
Ubiquiti Inc.
UI (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
Jan 18
2025
Jun 30
2024
Jun 30
2023
Jun 30
2022
Jun 30
2021
Jun 30
Revenue 2,132 2,757 2,574 1,928 1,941 1,692 1,898
Revenue Growth Rate 15.26% 7.13% 33.45% -0.62% 14.71% -10.87% 47.77%
Cost of Revenue 1,228 1,534 1,456 1,189 1,180 1,022 985.8
Gross Profit 903.9 1,223 1,117 739.8 760.7 669.8 912.3
Gross Margin 42.17% 44.37% 43.42% 38.36% 39.2% 39.59% 48.06%
Operating Income 668.9 928.8 836.3 499 544.6 462.3 742.6
Operating Margin 31.1% 33.69% 32.5% 25.88% 28.06% 27.33% 39.12%
Net Income 542.8 791.8 711.9 350 407.6 378.7 616.6
Net Margin 25.07% 28.72% 27.66% 18.15% 21.01% 22.38% 32.48%

Monetary values in USD

amounts except #

Average LTM
Jan 18
2025
Jun 30
2024
Jun 30
2023
Jun 30
2022
Jun 30
2021
Jun 30
Revenue 2,132 2,757 2,574 1,928 1,941 1,692 1,898
Cash From Operating Activities Margin 20.25% 21.94% 24.87% 28.08% -7.49% 21.89% 32.24%
Cash From Operating Activities 437.2 604.8 640 541.5 -145.4 370.3 612
Free Cash Flow Margin 19.5% 21.39% 24.38% 27.46% -8.57% 21.09% 31.28%
Free Cash Flow 421.8 589.7 627.4 529.5 -166.4 356.8 593.7
Depreciation and Amortization Margin 0.815% 0.757% 0.851% 0.998% 0.84% 0.809% 0.637%
Depreciation and Amortization 17.35 20.86 21.9 19.25 16.29 13.69 12.1
Capital Expenditure Margin -0.75% -0.549% -0.489% -0.621% -1.08% -0.796% -0.965%
Capital Expenditure -15.4 -15.14 -12.59 -11.97 -20.93 -13.47 -18.32
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