Marsh & McLennan Companies, Inc. (MMC)

Basic

  • Market Cap

    $98.33B

  • EV

    $111.2B

  • Shares Out

    493.07M

  • Revenue

    $22.2B

  • Employees

    85,000

Margins

  • Gross

    43.33%

  • EBITDA

    26.73%

  • Operating

    23.45%

  • Pre-Tax

    20.68%

  • Net

    15.61%

  • FCF

    16.11%

Returns (5Yr Avg)

  • ROA

    7.82%

  • ROE

    25.26%

  • ROCE

    15.81%

  • ROIC

    11.85%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $203.83

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    $44.97

  • Earnings (Dil)

    $6.93

  • FCF

    $7.16

  • Book Value

    $23.14

Growth (CAGR)

  • Rev 3Yr

    9.16%

  • Rev 5Yr

    8.27%

  • Rev 10Yr

    6.22%

  • Dil EPS 3Yr

    20.31%

  • Dil EPS 5Yr

    18.39%

  • Dil EPS 10Yr

    11.42%

  • Rev Fwd 2Yr

    8.05%

  • EBITDA Fwd 2Yr

    13.44%

  • EPS Fwd 2Yr

    12.58%

  • EPS LT Growth Est

    11.52%

Dividends

  • Yield

    —

  • Payout

    37.04%

  • DPS

    $2.6

  • DPS Growth 3Yr

    12.22%

  • DPS Growth 5Yr

    10.47%

  • DPS Growth 10Yr

    10.48%

  • DPS Growth Fwd 2Yr

    13.24%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

14,950.0

16,652.0

17,224.0

19,820.0

20,720.0

22,204.0

Total Revenues % Chg.

6.6%

11.4%

3.4%

15.1%

4.5%

6.6%

Cost of Goods Sold, Total

8,390.0

9,469.0

9,872.0

11,148.0

11,836.0

12,584.0

Gross Profit

6,560.0

7,183.0

7,352.0

8,672.0

8,884.0

9,620.0

Other Operating Expenses

3,577.0

4,241.0

4,029.0

4,083.0

4,369.0

4,413.0

Other Operating Expenses, Total

3,577.0

4,241.0

4,029.0

4,083.0

4,369.0

4,413.0

Operating Income

2,983.0

2,942.0

3,323.0

4,589.0

4,515.0

5,207.0

Interest Expense, Total

-290.0

-524.0

-515.0

-444.0

-469.0

-554.0

Interest And Investment Income

11.0

61.0

7.0

63.0

36.0

49.0

Net Interest Expenses

-279.0

-463.0

-508.0

-381.0

-433.0

-505.0

EBT, Excl. Unusual Items

2,704.0

2,479.0

2,815.0

4,208.0

4,082.0

4,702.0

Restructuring Charges

—

—

—

—

—

-111.0

Merger & Related Restructuring Charges

-448.0

-8.0

—

—

—

—

Gain (Loss) On Sale Of Investments

-12.0

—

-22.0

—

—

—

Other Unusual Items

—

-32.0

—

—

—

—

EBT, Incl. Unusual Items

2,244.0

2,439.0

2,793.0

4,208.0

4,082.0

4,591.0

Income Tax Expense

574.0

666.0

747.0

1,034.0

995.0

1,083.0

Earnings From Continuing Operations

1,670.0

1,773.0

2,046.0

3,174.0

3,087.0

3,508.0

Earnings Of Discontinued Operations

—

—

—

—

—

—

Minority Interest

-20.0

-31.0

-30.0

-31.0

-37.0

-42.0

Net Income

1,650.0

1,742.0

2,016.0

3,143.0

3,050.0

3,466.0

Net Income to Common Incl Extra Items

1,650.0

1,742.0

2,016.0

3,143.0

3,050.0

3,466.0

Net Income to Common Excl. Extra Items

1,650.0

1,742.0

2,016.0

3,143.0

3,050.0

3,466.0

Total Shares Outstanding

503.8

503.6

507.7

503.5

494.8

493.0

Weighted Avg. Shares Outstanding

506.0

506.0

506.0

507.0

499.0

493.8

Weighted Avg. Shares Outstanding Dil

511.0

511.0

512.0

513.0

505.0

499.8

EPS

3.3

3.4

4.0

6.2

6.1

7.0

EPS Diluted

3.2

3.4

3.9

6.1

6.0

6.9

EBITDA

3,477.0

3,589.0

4,064.0

5,336.0

5,234.0

5,936.0