Mastercard Inc MA
Mastercard is a technology company in the global payments industry. We connect consumers, financial institutions, merchants, governments, digital partners, businesses and other organizations worldwide by enabling electronic payments and making those payment transactions secure, simple, smart and accessible. We make payments easier and more efficient by providing a wide range of payment solutions and services using our family of well-known and trusted brands, including our primary brand Mastercard®, as well as our Maestro® and Cirrus® brands. We operate a payments network that provides choice and flexibility for consumers, merchants and our customers. Through our unique and proprietary global payments network, we switch (authorize, clear and settle) payment transactions. We have additional payments capabilities that include automated clearing house ("ACH") transactions (both batch and real-time account-based payments). Using these capabilities, we offer consumer and commercial payment products, capture new payment flows and provide services and solutions. These services and solutions include, among others, security solutions, consumer acquisition and engagement services, business and market insights, digital and authentication, processing and gateway and other solutions, all of which draw on our principled and responsible use of secure data. Our capabilities strengthen, reinforce and complement each other and are fundamentally interdependent. For our global payments network, our franchise model sets the standards and ground-rules that balance value and risk across (and allow for interoperability among) all stakeholders. We employ a multi-layered approach to help protect the global payments ecosystem in which we operate.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $32.79B | $28.17B | $25.10B | $22.24B | $18.88B | $15.30B | $24.98B | $21.83B | $12.50B | $10.78B |
| SG&A | $11.32B | $10.19B | $8.93B | $8.08B | $7.09B | $5.91B | $5.76B | $5.17B | $4.65B | $3.83B |
| Total operating expenses | $13.89B | $12.59B | $11.09B | $9.97B | $8.80B | $7.22B | $7.22B | $7.67B | $5.88B | $5.01B |
| Operating income | $18.90B | $15.58B | $14.01B | $12.26B | $10.08B | $8.08B | $9.66B | $7.28B | $6.62B | $5.76B |
| Interest expense | $722.0M | $646.0M | $575.0M | $471.0M | $431.0M | $380.0M | $224.0M | $186.0M | $154.0M | $95.0M |
| Pre-tax income | $18.58B | $15.25B | $13.64B | $11.73B | $10.31B | $7.76B | $9.73B | $7.20B | $6.52B | $5.65B |
| Income tax | $3.61B | $2.38B | $2.44B | $1.80B | $1.62B | $1.35B | $1.61B | $1.34B | $2.61B | $1.59B |
| Net income | $14.97B | $12.87B | $11.20B | $9.93B | $8.69B | $6.41B | $8.12B | $5.86B | $3.92B | $4.06B |
| EPS, basic | 16.54 | 13.91 | 11.86 | 10.26 | 8.79 | 6.40 | 7.98 | 5.63 | 3.67 | 3.70 |
| EPS, diluted | 16.52 | 13.89 | 11.83 | 10.22 | 8.76 | 6.37 | 7.94 | 5.60 | 3.65 | 3.69 |
| Shares, diluted (wtd. avg.) | $906.0M | $927.0M | $946.0M | $971.0M | $992.0M | $1.01B | $1.02B | $1.05B | $1.07B | $1.10B |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $10.57B | $8.44B | $10.46B | $9.20B | $9.90B | $12.42B | $8.97B | $8.34B | $7.59B | $6.72B |
| Receivables | $4.61B | $3.77B | $4.06B | $3.42B | $3.01B | $2.65B | $2.51B | $2.28B | — | $1.42B |
| Total current assets | $23.56B | $19.72B | $18.96B | $16.61B | $16.95B | $19.11B | $16.90B | $16.17B | — | $13.23B |
| Property, plant and equipment | $2.30B | $2.14B | $2.06B | $2.01B | $1.91B | $1.90B | $1.83B | $921.0M | $829.0M | $733.0M |
| Goodwill | $9.56B | $9.19B | $7.66B | $7.52B | $7.66B | $4.96B | $4.02B | $2.90B | $3.04B | $1.76B |
| Other intangibles | $5.55B | $5.45B | $4.09B | $3.86B | $3.67B | $1.75B | $1.42B | $991.0M | — | $722.0M |
| Total assets | $54.16B | $48.08B | $42.45B | $38.72B | $37.67B | $33.58B | $29.24B | $24.86B | — | $18.68B |
| Accounts payable | $999.0M | $929.0M | $834.0M | $926.0M | $738.0M | $527.0M | $489.0M | $537.0M | $933.0M | $609.0M |
| Short-term debt | $749.0M | $750.0M | $1.34B | $274.0M | $792.0M | $649.0M | $0 | $500.0M | — | — |
| Total current liabilities | $22.76B | $19.22B | $16.26B | $14.17B | $13.16B | $11.85B | $11.90B | $11.59B | — | $7.21B |
| Long-term debt | $18.25B | $17.48B | $14.34B | $13.75B | $13.11B | $12.02B | $8.53B | $5.83B | — | $5.18B |
| Total liabilities | $46.41B | $41.57B | $35.45B | $32.35B | $30.26B | $27.07B | $23.25B | $19.37B | — | $12.99B |
| Retained earnings | $85.03B | $72.91B | $62.56B | $53.61B | $45.65B | $38.75B | $33.98B | $27.28B | $22.36B | $19.42B |
| Total equity | $7.74B | $6.49B | $6.97B | $6.36B | $7.38B | $6.49B | $5.92B | $5.42B | $5.50B | $5.68B |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $17.65B | $14.78B | $11.98B | $11.20B | $9.46B | $7.22B | $8.18B | $6.22B | $5.66B | $4.64B |
| Depreciation and amortisation | $1.14B | $897.0M | $799.0M | $750.0M | $726.0M | $580.0M | $522.0M | $459.0M | $437.0M | $373.0M |
| Stock-based compensation | $597.0M | $526.0M | $460.0M | $295.0M | $273.0M | $254.0M | $250.0M | $196.0M | $176.0M | $149.0M |
| Capital expenditure | $489.0M | $474.0M | $371.0M | $442.0M | $407.0M | $339.0M | $422.0M | $330.0M | $300.0M | $215.0M |
| Investing cash flow | -$1.36B | -$3.40B | -$1.35B | -$1.47B | -$5.27B | -$1.88B | -$1.64B | -$506.0M | -$1.78B | -$1.16B |
| Financing cash flow | -$14.18B | -$10.84B | -$9.49B | -$10.33B | -$6.55B | -$2.15B | -$5.87B | -$4.97B | -$4.76B | -$2.34B |
| Dividends paid | $2.76B | $2.45B | $2.16B | $1.90B | $1.74B | $1.60B | $1.34B | $1.04B | $942.0M | $837.0M |
| Buybacks | $11.73B | $10.95B | $9.03B | $8.75B | $5.90B | $4.47B | $6.50B | $4.93B | $3.76B | $3.51B |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001141391-26-000021.
Others in SIC 7389
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| RPAY | Repay Holdings Corp | $323.15B | — | -1.2% |
| UBER | Uber Technologies, Inc | $154.74B | 16.0x | 18.3% |
| ACN | Accenture plc | $114.31B | 15.4x | 7.4% |
| MELI | MERCADOLIBRE INC | $100.30B | 50.2x | 34.3% |
| DASH | DoorDash, Inc. | $91.98B | 99.4x | 27.9% |
| PYPL | PayPal Holdings, Inc. | $48.48B | 10.2x | 4.3% |
| EBAY | EBAY INC | $46.02B | 23.8x | 7.9% |
| MSCI | MSCI Inc. | $41.66B | 36.5x | 9.7% |