Financials Morgan Stanley

Equities

MS

US6174464486

Investment Banking & Brokerage Services

Real-time Estimate Cboe BZX Other stock markets 17:32:20 15/12/2025 GMT			5-day change	1st Jan Change
179.10 ^USD	+0.38%		+1.31%	+42.50%

04:43pm	HCA Healthcare's Peak Valuation Limits Upside After Years of Outperformance, Morgan Stanley Says	MT
04:31pm	Hershey Poised for Multi-Year Earnings Recovery, Morgan Stanley Says	MT

Projected Income Statement: Morgan Stanley

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Net sales ¹	48,198	59,755	53,668	54,143	61,761	70,230	73,987	77,914
Change	-	23.98%	-10.19%	0.89%	14.07%	13.71%	5.35%	5.31%
EBITDA	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-
EBIT ¹	14,418	19,672	14,369	12,345	17,860	21,046	21,442	23,038
Change	-	36.44%	-26.96%	-14.09%	44.67%	17.84%	1.88%	7.45%
Interest Paid	-	-	-	-	-	-	-	-
Earnings before Tax (EBT) ¹	14,418	19,668	14,089	11,813	17,596	21,402	22,476	24,147
Change	-	36.41%	-28.37%	-16.15%	48.95%	21.63%	5.02%	7.44%
Net income ¹	10,500	14,566	10,540	8,530	12,800	15,813	16,664	17,896
Change	-	38.72%	-27.64%	-19.07%	50.06%	23.54%	5.38%	7.39%
Announcement Date	20/01/21	19/01/22	17/01/23	16/01/24	16/01/25	-	-	-

¹USD in Million

Estimates

Fiscal Period: December	2020 Q4	2021 Q1	2021 Q2	2021 Q3	2021 Q4	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
Net sales ¹	13,640	15,719	14,759	14,753	14,524	14,801	13,132	12,986	12,749	14,517	13,457	13,273	12,896	15,136	15,019	15,383	16,223	17,739	16,792	18,224	17,672	18,956	18,441	18,811	18,746	19,905	19,425	20,047
Change	-	15.24%	-6.11%	-0.04%	-1.55%	1.91%	-11.28%	-1.11%	-1.83%	13.87%	-7.3%	-1.37%	-2.84%	17.37%	-0.77%	2.42%	5.46%	9.34%	-5.34%	8.53%	-3.03%	7.27%	-2.72%	2.01%	-0.34%	6.18%	-2.41%	3.2%
EBITDA	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBIT ¹	4,430	5,246	4,639	4,898	4,889	4,645	3,740	3,546	2,881	3,994	-	-	2,099	4,389	4,150	4,300	5,021	5,679	4,818	6,028	4,855	6,037	5,477	5,766	5,466	6,349	5,973	5,968
Change	-	18.42%	-11.57%	5.58%	-0.18%	-4.99%	-19.48%	-5.19%	-18.75%	38.63%	-	-	-	109.1%	-5.45%	3.61%	16.77%	13.1%	-15.16%	25.11%	-19.45%	24.33%	-9.27%	5.27%	-5.2%	16.15%	-5.92%	-0.08%
Charge d'intérêts	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Earnings before Tax (EBT) ¹	4,430	5,344	4,566	4,874	4,884	4,588	3,319	3,388	2,794	3,760	2,812	3,145	2,096	4,395	4,074	4,221	4,906	5,544	4,622	6,028	5,260	5,984	5,583	5,771	5,641	6,282	5,894	6,229
Change	-	20.63%	-14.56%	6.75%	0.21%	-6.06%	-27.66%	2.08%	-17.53%	34.57%	-25.21%	11.84%	-33.35%	109.69%	-7.3%	3.61%	16.23%	13%	-16.63%	30.42%	-12.74%	13.76%	-6.69%	3.35%	-2.25%	11.36%	-6.17%	5.68%
Net income ¹	3,266	3,982	3,408	3,584	3,592	3,542	2,391	2,494	2,113	2,836	2,049	2,262	1,383	3,266	2,942	3,028	3,564	4,157	3,392	4,450	3,825	4,444	4,083	4,216	4,116	4,680	4,330	4,583
Change	-	21.92%	-14.41%	5.16%	0.22%	-1.39%	-32.5%	4.31%	-15.28%	34.22%	-27.75%	10.4%	-38.86%	136.15%	-9.92%	2.92%	17.7%	16.64%	-18.4%	31.19%	-14.05%	16.19%	-8.13%	3.26%	-2.36%	13.69%	-7.47%	5.83%
Announcement Date	20/01/21	16/04/21	15/07/21	14/10/21	19/01/22	14/04/22	14/07/22	14/10/22	17/01/23	19/04/23	18/07/23	18/10/23	16/01/24	16/04/24	16/07/24	16/10/24	16/01/25	11/04/25	16/07/25	15/10/25	-	-	-	-	-	-	-	-

¹USD in Million

Estimates

Forecast Balance Sheet: Morgan Stanley

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Net Debt ¹	185,606	189,930	196,302	187,155	205,035	228,557	228,557	228,557
Change	-	2.33%	3.35%	-4.66%	9.55%	11.47%	0%	0%
Announcement Date	20/01/21	19/01/22	17/01/23	16/01/24	16/01/25	-	-	-

¹USD in Million

Estimates

Cash Flow Forecast: Morgan Stanley

Fiscal Period: December	2019	2020	2021	2022	2023	2024
CAPEX ¹	1,826	1,444	2,308	3,078	3,412	3,462
Change	-	-20.92%	59.83%	33.36%	10.85%	1.47%
Free Cash Flow (FCF) ¹	-	-	-	-	-	-
Change	-	-	-	-	-	-
Announcement Date	27/02/20	26/02/21	24/02/22	24/02/23	22/02/24	21/02/25

¹USD in Million

Estimates

Forecast Financial Ratios: Morgan Stanley

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Profitability
EBITDA Margin (%)	-	-	-	-	-	-	-	-
EBIT Margin (%)	29.91%	32.92%	26.77%	22.8%	28.92%	29.97%	28.98%	29.57%
EBT Margin (%)	29.91%	32.91%	26.25%	21.82%	28.49%	30.47%	30.38%	30.99%
Net margin (%)	21.79%	24.38%	19.64%	15.75%	20.73%	22.52%	22.52%	22.97%
FCF margin (%)	-	-	-	-68.24%	-	-	-	-
FCF / Net Income (%)	-	-	-	-433.15%	-	-	-	-
Profitability
ROA	1.04%	1.3%	0.92%	0.72%	1.06%	1.23%	1.2%	1.24%
ROE	13.1%	15%	11.2%	9.4%	14%	16.17%	16.25%	16.79%
Financial Health
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Debt / Free cash flow	-	-	-	-5.07x	-	-	-	-
Capital Intensity
CAPEX / Current Assets (%)	-	-	-	6.3%	-	-	-	-
CAPEX / EBITDA (%)	-	-	-	-	-	-	-	-
CAPEX / FCF (%)	-	-	-	-9.23%	-	-	-	-
Items per share
Cash flow per share ¹	-15.54	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-
Dividend per Share ¹	1.4	2.45	3.025	3.25	3.625	3.862	4.21	4.686
Change	-	75%	23.47%	7.44%	11.54%	6.55%	9%	11.31%
Book Value Per Share ¹	51.13	55.12	54.55	55.5	58.98	63.4	67.56	72.29
Change	-	7.8%	-1.03%	1.74%	6.27%	7.49%	6.56%	7%
EPS ¹	6.46	8.03	6.15	5.18	7.95	9.91	10.58	11.77
Change	-	24.3%	-23.41%	-15.77%	53.47%	24.65%	6.72%	11.29%
Nbr of stocks (in thousands)	1,809,198	1,794,412	1,690,109	1,641,312	1,611,036	1,589,309	1,589,309	1,589,309
Announcement Date	20/01/21	19/01/22	17/01/23	16/01/24	16/01/25	-	-	-