Data is not available at this time.
Morningstar, Inc. operates as a leading provider of independent investment research, data, and analytics across global financial markets. The company serves institutional and individual investors, financial advisors, and asset managers through its core offerings, including investment research, portfolio management tools, and ESG analytics. Morningstar’s revenue model is primarily subscription-based, ensuring recurring income streams from its data and software solutions, complemented by asset-based fees from its investment management services. The firm has carved a niche as a trusted, unbiased resource in an industry often dominated by sell-side research, reinforcing its competitive moat. Its diversified product suite spans equity and credit ratings, managed investment data, and retirement planning tools, catering to a broad clientele. Morningstar’s market position is strengthened by its strong brand equity, global footprint, and deep expertise in passive investing and sustainability metrics, positioning it as a critical partner in the evolving asset management landscape.
Morningstar reported $2.28 billion in revenue for FY 2024, with net income of $369.9 million, reflecting a net margin of approximately 16.3%. Diluted EPS stood at $8.58, demonstrating robust profitability. Operating cash flow of $591.6 million underscores efficient cash generation, while capital expenditures of $142.7 million indicate disciplined reinvestment in technology and data infrastructure to sustain growth.
The company’s earnings power is supported by high-margin subscription revenues and scalable software offerings. With operating cash flow significantly exceeding net income, Morningstar exhibits strong capital efficiency. Its asset-light model minimizes fixed costs, allowing for flexible capital allocation toward organic growth, acquisitions, and shareholder returns.
Morningstar maintains a solid balance sheet, with $502.7 million in cash and equivalents against $904 million in total debt, reflecting a manageable leverage profile. The firm’s liquidity position and consistent cash flow generation provide ample flexibility to meet obligations and fund strategic initiatives without compromising financial stability.
Revenue growth has been steady, driven by demand for data and analytics, particularly in ESG and passive investing. Morningstar’s dividend policy remains shareholder-friendly, with a $1.82 annual dividend per share, supported by predictable cash flows. The company balances reinvestment with returns, prioritizing sustainable long-term growth over aggressive payouts.
Trading at a P/E multiple derived from its $8.58 EPS, Morningstar’s valuation reflects investor confidence in its recurring revenue model and market leadership. The stock’s premium pricing aligns with expectations for continued growth in global research and data services, particularly as ESG adoption expands.
Morningstar’s key advantages include its independent brand, entrenched client relationships, and innovation in data analytics. The outlook remains positive, with secular trends favoring transparency in investing and demand for unbiased research. Strategic acquisitions and organic product expansion are likely to drive future growth, though competition from fintech disruptors warrants monitoring.
Company filings (10-K), investor presentations
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 |