Data is not available at this time.
Adobe Inc. is a global leader in digital media and marketing solutions, operating primarily in the software services sector. The company’s core revenue model is subscription-based, with its offerings segmented into Digital Media, Digital Experience, and Publishing. Digital Media, its largest segment, includes flagship products like Photoshop and Illustrator, catering to creative professionals and enterprises. The Digital Experience segment provides marketing and analytics tools, while Publishing serves niche markets like technical documentation. Adobe’s dominance in creative software, bolstered by its transition to cloud-based subscriptions, positions it as a critical enabler of digital content creation and marketing. Its competitive moat stems from high switching costs, brand loyalty, and continuous innovation in AI-driven tools like Firefly. The company competes with SaaS providers such as Salesforce in marketing tech and Canva in design tools but maintains differentiation through deep integration across its ecosystem.
Adobe reported $21.5 billion in revenue for FY 2024, with net income of $5.6 billion, reflecting a robust 26% net margin. Operating cash flow stood at $8.1 billion, underscoring strong cash generation. Capital expenditures were modest at $291 million, indicating capital-light scalability. The company’s efficiency is further highlighted by its high-margin subscription revenue, which dominates its income streams.
Diluted EPS of $12.36 demonstrates Adobe’s earnings strength, supported by recurring revenue from its SaaS model. The company’s capital efficiency is evident in its ability to convert 37% of revenue into operating cash flow. With minimal dividend obligations, Adobe reinvests heavily in R&D and acquisitions to sustain innovation, as seen in its recent AI-focused expansions.
Adobe maintains a solid balance sheet with $7.6 billion in cash and equivalents against $6.1 billion in total debt, yielding a conservative net cash position. The debt-to-equity ratio remains manageable, supported by consistent cash flow generation. This financial stability provides flexibility for strategic investments and share repurchases.
Adobe’s growth is driven by cloud adoption and AI integration, with revenue expanding steadily. The company does not pay dividends, opting instead for share buybacks and reinvestment in growth initiatives. Its focus on expanding ARR (annual recurring revenue) and cross-selling across segments underpins long-term top-line growth.
At a $175 billion market cap, Adobe trades at a premium, reflecting its leadership in creative software and digital experience. A beta of 1.55 indicates higher volatility relative to the market, likely due to its growth-heavy profile. Investors price in sustained innovation and market share retention, particularly in AI-enhanced tools.
Adobe’s strategic advantages include its entrenched ecosystem, brand equity, and AI-driven product roadmap. Near-term risks include competition from low-cost alternatives and macroeconomic pressures on ad spend. However, its focus on enterprise digitization and generative AI positions it favorably for long-term growth, assuming execution remains strong.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |