Motorola Solutions, Inc. Website

Motorola Solutions, Inc.

NYSE-MSI

Basic

  • Market Cap

    $65.79B

  • EV

    $71.17B

  • Shares Out

    166.79M

  • Revenue

    $10.2B

  • Employees

    21,000

Margins

  • Gross

    50.22%

  • EBITDA

    28.81%

  • Operating

    25.46%

  • Pre-Tax

    16.65%

  • Net

    13.65%

  • FCF

    21.47%

Returns (5Yr Avg)

  • ROA

    10.58%

  • ROTA

    -81.46%

  • ROE

    -1,390.6%

  • ROCE

    25.36%

  • ROIC

    18.17%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    $387.2

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    $1,512M

  • Net Debt

    $5,364M

  • Debt/Equity

    12.8

  • EBIT/Interest

    10.51

Growth (CAGR)

  • Rev 3Yr

    10.62%

  • Rev 5Yr

    6.24%

  • Rev 10Yr

    5.34%

  • Dil EPS 3Yr

    12.46%

  • Dil EPS 5Yr

    7.18%

  • Dil EPS 10Yr

    7.67%

  • Rev Fwd 2Yr

    6.51%

  • EBITDA Fwd 2Yr

    9.76%

  • EPS Fwd 2Yr

    8.76%

  • EPS LT Growth Est

    8.47%

Dividends

  • Yield

  • Payout

    44.56%

  • DPS

    $3.72

  • DPS Growth 3Yr

    11.27%

  • DPS Growth 5Yr

    11.28%

  • DPS Growth 10Yr

    12.07%

  • DPS Growth Fwd 2Yr

    4.69%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Total Revenues

7,887

7,414

8,171

9,112

9,978

10,196

Total Revenues % Chg.

7.4%

-6%

10.2%

11.5%

9.5%

8.6%

Cost of Goods Sold, Total

3,939

3,777

4,123

4,718

5,001

5,076

Gross Profit

3,948

3,637

4,048

4,394

4,977

5,120

Selling General & Admin Expenses, Total

1,325

1,212

1,230

1,327

1,462

1,484

R&D Expenses

687

686

734

779

858

866

Depreciation & Amortization

-16

Amortization of Goodwill and Intangible Assets

208

215

Other Operating Expenses

1

1

234

254

191

190

Other Operating Expenses, Total

2,221

2,114

2,198

2,360

2,511

2,524

Operating Income

1,727

1,523

1,850

2,034

2,466

2,596

Interest Expense, Total

-237

-233

-215

-240

-249

-247

Interest And Investment Income

17

13

7

14

33

41

Net Interest Expenses

-220

-220

-208

-226

-216

-206

Income (Loss) On Equity Invest.

3

3

5

-3

Currency Exchange Gains (Loss)

-30

-19

-13

-24

-33

-30

Other Non Operating Income (Expenses)

10

2

3

-3

5

5

EBT, Excl. Unusual Items

1,490

1,289

1,637

1,778

2,222

2,365

Restructuring Charges

-57

-86

-32

-183

-53

-50

Merger & Related Restructuring Charges

-3

-9

-15

-23

-7

-9

Gain (Loss) On Sale Of Investments

-16

-7

-7

-3

-6

Gain (Loss) On Sale Of Assets

50

Asset Writedown

-5

-5

-10

-36

-9

-7

Legal Settlements

-3

-9

-3

-8

-4

-10

Other Unusual Items

-405

-56

-18

-6

-585

EBT, Incl. Unusual Items

1,001

1,174

1,552

1,515

2,146

1,698

Income Tax Expense

130

221

302

148

432

301

Earnings From Continuing Operations

871

953

1,250

1,367

1,714

1,397

Earnings Of Discontinued Operations

Minority Interest

-3

-4

-5

-4

-5

-5

Net Income

868

949

1,245

1,363

1,709

1,392

Net Income to Common Incl Extra Items

868

949

1,245

1,363

1,709

1,392

Net Income to Common Excl. Extra Items

868

949

1,245

1,363

1,709

1,392

Total Shares Outstanding

170.5

169.4

168.7

167.5

166.2

166.8

Weighted Avg. Shares Outstanding

166.6

170

169.2

167.5

167

166.7

Weighted Avg. Shares Outstanding Dil

175.6

174.1

173.6

171.9

172.1

170.5

EPS

5.2

5.6

7.4

8.1

10.2

8.3

EPS Diluted

5

5.5

7.2

7.9

9.9

8.2

EBITDA

2,121

1,932

2,288

2,474

2,822

2,937

Effective Tax Rate

13%

18.8%

19.5%

9.8%

20.1%

17.7%