Financials Autodesk, Inc.

Equities

ADSK

US0527691069

Software

Real-time Estimate Cboe BZX Other stock markets 17:17:31 06/03/2026 GMT			5-day change	1st Jan Change
258.93 ^USD	-1.97%		+5.88%	-12.06%

03-05	The Home Depot Launches Industry's First Real Time Delivery Tracker For Big And Bulky Materials	CI
03-04	Autodesk, Inc. Presents at Morgan Stanley Technology, Media & Telecom Conference 2026, Mar-04-2026 11:30 AM

Projected Income Statement: Autodesk, Inc.

Fiscal Period: January	2022	2023	2024	2025	2026	2027	2028	2029
Net sales ¹	4,386	5,005	5,497	6,131	7,206	8,149	8,995	9,938
Change	-	14.1%	9.83%	11.53%	17.53%	13.08%	10.38%	10.49%
EBITDA ¹	1,454	1,842	2,101	2,411	2,932	3,313	3,729	4,186
Change	-	26.69%	14.06%	14.75%	21.61%	13%	12.54%	12.27%
EBIT ¹	1,397	1,785	1,962	2,231	2,737	3,165	3,568	4,090
Change	-	27.74%	9.92%	13.71%	22.68%	15.62%	12.76%	14.63%
Interest Paid ¹	-52.9	-43	8	-	-	-7	-	-
Earnings before Tax (EBT) ¹	564.7	946	1,136	1,384	1,603	2,207	2,703	3,211
Change	-	67.52%	20.08%	21.83%	15.82%	37.68%	22.46%	18.8%
Net income ¹	497	823	906	1,112	1,124	1,698	2,009	2,392
Change	-	65.59%	10.09%	22.74%	1.08%	51.1%	18.31%	19.05%
Announcement Date	24/02/22	23/02/23	29/02/24	27/02/25	26/02/26	-	-	-

¹USD in Million

Estimates

Fiscal Period: January	2022 Q1	2022 Q2	2022 Q3	2022 Q4	2023 Q1	2023 Q2	2023 Q3	2023 Q4	2024 Q1	2024 Q2	2024 Q3	2024 Q4	2025 Q1	2025 Q2	2025 Q3	2025 Q4	2026 Q1	2026 Q2	2026 Q3	2026 Q4	2027 Q1	2027 Q2	2027 Q3	2027 Q4	2028 Q1	2028 Q2	2028 Q3	2028 Q4
Net sales ¹	989.3	1,060	1,126	1,212	1,170	1,237	1,280	1,318	1,269	1,345	1,414	1,469	1,417	1,505	1,570	1,639	1,633	1,763	1,853	1,957	1,892	1,989	2,081	2,181	2,080	2,191	2,285	2,391
Change	-	7.12%	6.24%	7.62%	-3.43%	5.73%	3.48%	2.97%	-3.72%	5.99%	5.13%	3.89%	-3.54%	6.21%	4.32%	4.39%	-0.37%	7.96%	5.1%	5.61%	-3.32%	5.14%	4.64%	4.8%	-4.67%	5.37%	4.29%	4.65%
EBITDA ¹	294.6	345.5	382.2	431.6	411	459	478	494	437	522	583	559	530	606	621	654	656	728	748	800	770.4	823.5	846.4	899.4	852.6	905.6	936.3	1,010
Change	-	17.28%	10.62%	12.93%	-4.77%	11.68%	4.14%	3.35%	-11.54%	19.45%	11.69%	-4.12%	-5.19%	14.34%	2.48%	5.31%	0.31%	10.98%	2.75%	6.95%	-3.7%	6.89%	2.79%	6.27%	-5.21%	6.22%	3.39%	7.84%
EBIT ¹	280	330.8	365	421.6	397	444	465	479	404	489	547	522	490	560	573	608	608	681	698	750	729.6	779.6	803.3	851.5	808.1	870.1	906.6	968.1
Change	-	18.14%	10.34%	15.51%	-5.83%	11.84%	4.73%	3.01%	-15.66%	21.04%	11.86%	-4.57%	-6.13%	14.29%	2.32%	6.11%	0%	12.01%	2.5%	7.45%	-2.71%	6.84%	3.05%	6%	-5.1%	7.67%	4.19%	6.78%
Charge d'intérêts ¹	-2.4	-9.3	-5.9	-35.3	-19	-10	-14	-	4	-4	-14	22	10	-	5	6	1	12	-2	14	-25	-	-	-	-	-	-	-
Earnings before Tax (EBT) ¹	131.4	138.8	187.4	107.1	195	232	242	277	221	258	320	337	309	352	351	372	234	456	468	445	479.4	542.6	562.3	619.2	625.9	678.4	692.9	746.2
Change	-	5.63%	35.01%	-42.85%	82.07%	18.97%	4.31%	14.46%	-20.22%	16.74%	24.03%	5.31%	-8.31%	13.92%	-0.28%	5.98%	-37.1%	94.87%	2.63%	-4.91%	7.72%	13.2%	3.63%	10.11%	1.08%	8.39%	2.14%	7.69%
Net income ¹	155.6	115.6	136.7	89.1	146	186	198	293	161	222	241	282	252	282	275	303	152	313	343	316	369.7	420.1	431.3	466	445.5	492.4	509.6	549.4
Change	-	-25.71%	18.25%	-34.82%	63.86%	27.4%	6.45%	47.98%	-45.05%	37.89%	8.56%	17.01%	-10.64%	11.9%	-2.48%	10.18%	-49.83%	105.92%	9.58%	-7.87%	17%	13.64%	2.65%	8.04%	-4.39%	10.53%	3.5%	7.8%
Announcement Date	27/05/21	25/08/21	23/11/21	24/02/22	26/05/22	24/08/22	22/11/22	23/02/23	25/05/23	23/08/23	21/11/23	29/02/24	10/06/24	29/08/24	26/11/24	27/02/25	22/05/25	28/08/25	25/11/25	26/02/26	-	-	-	-	-	-	-	-

¹USD in Million

Estimates

Forecast Balance Sheet: Autodesk, Inc.

Fiscal Period: January	2022	2023	2024	2025	2026	2027	2028	2029
Net Debt ¹	864	209	38	401	-114	-1,247	-2,823	-5,343
Change	-	-75.81%	-81.82%	955.26%	-128.43%	-993.86%	-126.38%	-89.27%
Announcement Date	24/02/22	23/02/23	29/02/24	27/02/25	26/02/26	-	-	-

¹USD in Million

Estimates

Cash Flow Forecast: Autodesk, Inc.

Fiscal Period: January	2022	2023	2024	2025	2026	2027	2028	2029
CAPEX ¹	56	40	31	40	43	48.37	54.31	58.22
Change	-	-28.57%	-22.5%	29.03%	7.5%	12.48%	12.28%	7.2%
Free Cash Flow (FCF) ¹	1,475	2,031	1,282	1,567	2,409	2,739	3,070	3,446
Change	-	37.67%	-36.88%	22.23%	53.73%	13.69%	12.1%	12.25%
Announcement Date	24/02/22	23/02/23	29/02/24	27/02/25	26/02/26	-	-	-

¹USD in Million

Estimates

Forecast Financial Ratios: Autodesk, Inc.

Fiscal Period: January	2022	2023	2024	2025	2026	2027	2028	2029
Profitability
EBITDA Margin (%)	33.15%	36.8%	38.22%	39.32%	40.69%	40.66%	41.46%	42.13%
EBIT Margin (%)	31.86%	35.66%	35.69%	36.39%	37.98%	38.84%	39.67%	41.16%
EBT Margin (%)	12.87%	18.9%	20.67%	22.57%	22.25%	27.08%	30.05%	32.31%
Net margin (%)	11.33%	16.44%	16.48%	18.14%	15.6%	20.84%	22.34%	24.07%
FCF margin (%)	33.63%	40.58%	23.32%	25.56%	33.43%	33.61%	34.13%	34.68%
FCF / Net Income (%)	296.84%	246.78%	141.5%	140.92%	214.32%	161.26%	152.8%	144.07%
Profitability
ROA	14.17%	16.02%	16.97%	17.72%	19.25%	18.19%	19.82%	17.36%
ROE	54.78%	144.97%	109.44%	82.13%	79.15%	72.2%	66.73%	46.25%
Financial Health
Leverage (Debt/EBITDA)	0.59x	0.11x	0.02x	0.17x	-	-	-	-
Debt / Free cash flow	0.59x	0.1x	0.03x	0.26x	-	-	-	-
Capital Intensity
CAPEX / Current Assets (%)	1.28%	0.8%	0.56%	0.65%	0.6%	0.59%	0.6%	0.59%
CAPEX / EBITDA (%)	3.85%	2.17%	1.48%	1.66%	1.47%	1.46%	1.46%	1.39%
CAPEX / FCF (%)	3.8%	1.97%	2.42%	2.55%	1.78%	1.77%	1.77%	1.69%
Items per share
Cash flow per share ¹	6.898	9.5	6.079	7.406	11.4	13.74	15.41	17.8
Change	-	37.73%	-36.01%	21.83%	54%	20.49%	12.13%	15.54%
Dividend per Share ¹	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-
Book Value Per Share ¹	3.891	5.326	8.61	12.25	14.23	19.42	27.47	38.25
Change	-	36.86%	61.67%	42.25%	16.18%	36.51%	41.44%	39.23%
EPS ¹	2.24	3.78	4.19	5.12	5.23	8.051	9.613	11.31
Change	-	68.75%	10.85%	22.2%	2.15%	53.94%	19.4%	17.68%
Nbr of stocks (in thousands)	219,973	215,767	213,915	214,848	211,586	211,000	211,000	211,000
Announcement Date	24/02/22	23/02/23	29/02/24	27/02/25	26/02/26	-	-	-