
Visa (V) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
9.6B
Gross Profit
7.7B
80.39%
Operating Income
6.4B
67.07%
Net Income
4.6B
47.71%
Balance Sheet Metrics
Total Assets
92.9B
Total Liabilities
54.8B
Shareholders Equity
38.0B
Debt to Equity
1.44
Cash Flow Metrics
Operating Cash Flow
4.2B
Free Cash Flow
4.4B
Revenue & Profitability Trend
Visa Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 35.9B | 32.7B | 29.3B | 24.1B | 21.8B |
Cost of Goods Sold | 7.0B | 6.6B | 5.7B | 5.0B | 4.5B |
Gross Profit | 28.9B | 26.1B | 23.6B | 19.1B | 17.3B |
Gross Margin % | 80.4% | 79.9% | 80.4% | 79.4% | 79.3% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 3.8B | 3.2B | 3.0B | 2.5B | 2.5B |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 3.8B | 3.2B | 3.0B | 2.5B | 2.5B |
Operating Income | 24.1B | 21.9B | 19.7B | 15.8B | 14.1B |
Operating Margin % | 67.0% | 67.2% | 67.1% | 65.6% | 64.5% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 641.0M | 644.0M | 538.0M | 513.0M | 516.0M |
Other Non-Operating Income | 500.0M | -246.0M | -1.0B | 769.0M | 214.0M |
Pre-tax Income | 23.9B | 21.0B | 18.1B | 16.1B | 13.8B |
Income Tax | 4.2B | 3.8B | 3.2B | 3.8B | 2.9B |
Effective Tax Rate % | 17.4% | 17.9% | 17.5% | 23.4% | 21.2% |
Net Income | 19.7B | 17.3B | 15.0B | 12.3B | 10.9B |
Net Margin % | 55.0% | 52.9% | 51.0% | 51.1% | 49.7% |
Key Metrics | |||||
EBITDA | 25.1B | 22.9B | 20.5B | 16.6B | 14.9B |
EPS (Basic) | $9.74 | $8.29 | $7.01 | $5.63 | $4.90 |
EPS (Diluted) | $9.73 | $8.28 | $7.00 | $5.63 | $4.89 |
Basic Shares Outstanding | 1621000000 | 1618000000 | 1651000000 | 2130301000 | 2139000000 |
Diluted Shares Outstanding | 1621000000 | 1618000000 | 1651000000 | 2130301000 | 2139000000 |
Income Statement Trend
Visa Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 12.0B | 16.3B | 15.7B | 16.5B | 16.3B |
Short-term Investments | 3.2B | 3.8B | 2.8B | 2.0B | 3.8B |
Accounts Receivable | 2.6B | 2.3B | 2.0B | 2.0B | 1.6B |
Inventory | - | - | - | - | - |
Other Current Assets | 5.2B | 4.2B | 3.9B | 1.4B | 1.2B |
Total Current Assets | 34.0B | 33.5B | 30.2B | 27.6B | 27.6B |
Non-Current Assets | |||||
Property, Plant & Equipment | 0 | 0 | 0 | 0 | 0 |
Goodwill | 64.8B | 62.1B | 60.6B | 59.6B | 59.6B |
Intangible Assets | 26.9B | 26.1B | 25.1B | 27.7B | 27.8B |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 8.3B | 7.5B | 7.1B | 7.2B | 6.6B |
Total Non-Current Assets | 60.5B | 57.0B | 55.3B | 55.3B | 53.3B |
Total Assets | 94.5B | 90.5B | 85.5B | 82.9B | 80.9B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 479.0M | 375.0M | 340.0M | 266.0M | 174.0M |
Short-term Debt | - | - | 2.2B | 999.0M | 3.0B |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 12.6B | 11.2B | 8.4B | 7.5B | 6.0B |
Total Current Liabilities | 26.5B | 23.1B | 20.9B | 15.7B | 14.5B |
Non-Current Liabilities | |||||
Long-term Debt | 20.8B | 20.5B | 20.2B | 20.0B | 21.1B |
Deferred Tax Liabilities | 5.3B | 5.1B | 5.3B | 6.1B | 5.2B |
Other Non-Current Liabilities | 2.7B | 3.1B | 3.5B | 3.5B | 3.9B |
Total Non-Current Liabilities | 28.9B | 28.7B | 29.1B | 29.6B | 30.2B |
Total Liabilities | 55.4B | 51.8B | 49.9B | 45.3B | 44.7B |
Equity | |||||
Common Stock | 0 | 0 | 21.9B | 21.9B | 0 |
Retained Earnings | 17.3B | 18.0B | 16.1B | 15.4B | 14.1B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 39.1B | 38.7B | 35.6B | 37.6B | 36.2B |
Key Metrics | |||||
Total Debt | 20.8B | 20.5B | 22.4B | 21.0B | 24.1B |
Working Capital | 7.5B | 10.4B | 9.4B | 11.9B | 13.1B |
Balance Sheet Composition
Visa Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 19.7B | 17.3B | 15.0B | 12.3B | 10.9B |
Depreciation & Amortization | 1.0B | 943.0M | 861.0M | 804.0M | 767.0M |
Stock-Based Compensation | 850.0M | 765.0M | 602.0M | 542.0M | 416.0M |
Working Capital Changes | -16.6B | -11.4B | -10.4B | -8.4B | -6.6B |
Operating Cash Flow | 18.7B | 19.3B | 15.8B | 14.3B | 12.3B |
Investing Activities | |||||
Capital Expenditures | -1.3B | -1.1B | -970.0M | -705.0M | -736.0M |
Acquisitions | -915.0M | 0 | -1.9B | -75.0M | -77.0M |
Investment Purchases | -4.7B | -4.5B | -6.1B | -5.2B | -2.3B |
Investment Sales | 5.0B | 3.6B | 4.6B | 5.7B | 4.5B |
Investing Cash Flow | -1.9B | -2.0B | -4.3B | -152.0M | 1.4B |
Financing Activities | |||||
Share Repurchases | -16.7B | -12.1B | -11.6B | -8.7B | -8.1B |
Dividends Paid | -4.2B | -3.8B | -3.2B | -2.8B | -2.7B |
Debt Issuance | 0 | 0 | 3.2B | 0 | 7.2B |
Debt Repayment | 0 | -2.2B | -1.0B | -3.0B | 0 |
Financing Cash Flow | -21.0B | -18.0B | -12.9B | -14.5B | -4.0B |
Free Cash Flow | 18.7B | 19.7B | 17.9B | 14.5B | 9.7B |
Net Change in Cash | -4.2B | -779.0M | -1.4B | -365.0M | 9.7B |
Cash Flow Trend
Visa Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
33.67
Forward P/E
27.21
Price to Book
17.59
Price to Sales
17.19
PEG Ratio
2.79
Profitability Ratios
Profit Margin
52.16%
Operating Margin
66.77%
Return on Equity
51.76%
Return on Assets
17.05%
Financial Health
Current Ratio
1.12
Debt to Equity
65.02
Beta
0.94
Per Share Data
EPS (TTM)
$10.23
Book Value per Share
$19.58
Revenue per Share
$21.10
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
v | 668.6B | 33.67 | 17.59 | 51.76% | 52.16% | 65.02 |
Mastercard | 525.9B | 39.22 | 67.11 | 176.95% | 44.93% | 240.92 |
American Express | 212.6B | 21.47 | 6.58 | 32.81% | 15.99% | 187.93 |
Capital One | 137.8B | 582.24 | 1.31 | 0.01% | 0.00% | 0.50 |
PayPal Holdings | 66.1B | 14.82 | 3.29 | 22.92% | 14.49% | 60.25 |
Discover Financial | 50.3B | 10.69 | 2.81 | 28.47% | 35.88% | 76.67 |
Financial data is updated regularly. All figures are in the company's reporting currency.