Motorola Solutions, Inc. (MSI)

Basic

  • Market Cap

    $52.85B

  • EV

    $58.46B

  • Shares Out

    165.97M

  • Revenue

    $9,836M

  • Employees

    20,000

Margins

  • Gross

    49.54%

  • EBITDA

    28.6%

  • Operating

    24.74%

  • Pre-Tax

    21.36%

  • Net

    17.3%

  • FCF

    18.57%

Returns (5Yr Avg)

  • ROA

    10.09%

  • ROE

    354.91%

  • ROCE

    24.2%

  • ROIC

    18.59%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $310.51

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    $58.8

  • Earnings (Dil)

    $9.89

  • FCF

    $10.61

  • Book Value

    $2.18

Growth (CAGR)

  • Rev 3Yr

    9.38%

  • Rev 5Yr

    6.9%

  • Rev 10Yr

    8.32%

  • Dil EPS 3Yr

    30.28%

  • Dil EPS 5Yr

    120.12%

  • Dil EPS 10Yr

    13.56%

  • Rev Fwd 2Yr

    7.24%

  • EBITDA Fwd 2Yr

    12.33%

  • EPS Fwd 2Yr

    10.3%

  • EPS LT Growth Est

    8.41%

Dividends

  • Yield

    —

  • Payout

    34.6%

  • DPS

    $3.52

  • DPS Growth 3Yr

    11.2%

  • DPS Growth 5Yr

    11.1%

  • DPS Growth 10Yr

    12.44%

  • DPS Growth Fwd 2Yr

    3.03%

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

7,343.0

7,887.0

7,414.0

8,171.0

9,112.0

9,836.0

Total Revenues % Chg.

15.1%

7.4%

-6.0%

10.2%

11.5%

12.7%

Cost of Goods Sold, Total

3,804.0

3,939.0

3,777.0

4,123.0

4,718.0

4,963.0

Gross Profit

3,539.0

3,948.0

3,637.0

4,048.0

4,394.0

4,873.0

Selling General & Admin Expenses, Total

1,179.0

1,325.0

1,212.0

1,230.0

1,327.0

1,414.0

R&D Expenses

637.0

687.0

686.0

734.0

779.0

842.0

Amortization of Goodwill and Intangible Assets

188.0

208.0

215.0

236.0

257.0

257.0

Other Operating Expenses

57.0

1.0

1.0

-2.0

-33.0

-73.0

Other Operating Expenses, Total

2,061.0

2,221.0

2,114.0

2,198.0

2,330.0

2,440.0

Operating Income

1,478.0

1,727.0

1,523.0

1,850.0

2,064.0

2,433.0

Interest Expense, Total

-240.0

-237.0

-233.0

-215.0

-240.0

-247.0

Interest And Investment Income

18.0

17.0

13.0

7.0

14.0

28.0

Net Interest Expenses

-222.0

-220.0

-220.0

-208.0

-226.0

-219.0

Income (Loss) On Equity Invest.

1.0

3.0

3.0

5.0

-3.0

-1.0

Currency Exchange Gains (Loss)

-38.0

-30.0

-19.0

-13.0

-24.0

-33.0

Other Non Operating Income (Expenses)

3.0

10.0

2.0

3.0

18.0

22.0

EBT, Excl. Unusual Items

1,222.0

1,490.0

1,289.0

1,637.0

1,829.0

2,202.0

Restructuring Charges

-120.0

-57.0

-86.0

-32.0

-183.0

-27.0

Merger & Related Restructuring Charges

-24.0

-3.0

-9.0

-15.0

-23.0

-10.0

Gain (Loss) On Sale Of Investments

22.0

-16.0

—

-7.0

-28.0

-20.0

Gain (Loss) On Sale Of Assets

—

—

50.0

—

—

—

Asset Writedown

-1.0

-5.0

-5.0

-10.0

-36.0

-15.0

Legal Settlements

-3.0

-3.0

-9.0

-3.0

-38.0

-29.0

Other Unusual Items

6.0

-405.0

-56.0

-18.0

-6.0

—

EBT, Incl. Unusual Items

1,102.0

1,001.0

1,174.0

1,552.0

1,515.0

2,101.0

Income Tax Expense

133.0

130.0

221.0

302.0

148.0

394.0

Earnings From Continuing Operations

969.0

871.0

953.0

1,250.0

1,367.0

1,707.0

Earnings Of Discontinued Operations

—

—

—

—

—

—

Minority Interest

-3.0

-3.0

-4.0

-5.0

-4.0

-5.0

Net Income

966.0

868.0

949.0

1,245.0

1,363.0

1,702.0

Net Income to Common Incl Extra Items

966.0

868.0

949.0

1,245.0

1,363.0

1,702.0

Net Income to Common Excl. Extra Items

966.0

868.0

949.0

1,245.0

1,363.0

1,702.0

Total Shares Outstanding

163.5

170.5

169.4

168.7

167.5

166.2

Weighted Avg. Shares Outstanding

162.4

166.6

170.0

169.2

167.5

167.3

Weighted Avg. Shares Outstanding Dil

172.0

175.6

174.1

173.6

171.9

172.1

EPS

5.9

5.2

5.6

7.4

8.1

10.2

EPS Diluted

5.6

5.0

5.5

7.2

7.9

9.9

EBITDA

1,838.0

2,121.0

1,932.0

2,288.0

2,504.0

2,813.0