Data is not available at this time.
Marsh & McLennan Companies, Inc. operates as a global leader in professional services, specializing in risk management, insurance broking, and consulting. The company serves a diverse clientele through its two primary segments: Risk and Insurance Services, which includes Marsh and Guy Carpenter, and Consulting, encompassing Mercer and Oliver Wyman Group. Its offerings span risk advisory, reinsurance, human resources consulting, and strategic management services, positioning it as a critical partner for businesses navigating complex financial and operational challenges. The firm’s diversified revenue streams and global footprint reinforce its resilience against sector-specific downturns, while its consultative approach ensures long-term client retention. Marsh & McLennan’s market leadership is underscored by its ability to integrate data-driven insights with deep industry expertise, enabling tailored solutions for multinational corporations, mid-market firms, and public institutions. Competitive differentiation stems from its scale, cross-segment synergies, and reputation for innovation in areas like cyber risk and ESG advisory. The company’s dominance in insurance broking and consulting consolidates its role as an indispensable intermediary in the financial services ecosystem.
In FY 2022, Marsh & McLennan reported revenue of €20.72 billion, reflecting steady demand for its risk and consulting services. Net income stood at €3.05 billion, with diluted EPS of €6.04, demonstrating robust profitability. Operating cash flow of €3.47 billion highlights efficient working capital management, while capital expenditures of €470 million indicate disciplined reinvestment in technology and infrastructure to sustain service quality.
The company’s earnings power is evident in its ability to convert revenue into high-margin advisory fees and commissions. Its capital efficiency is supported by a asset-light model, with operating cash flow comfortably covering dividends and debt obligations. The consulting segment’s recurring revenue streams, particularly in Mercer’s retirement and health services, contribute to stable cash generation.
Marsh & McLennan maintains a solid balance sheet with €1.44 billion in cash and equivalents, though total debt of €13.47 billion reflects strategic leverage for acquisitions and share repurchases. The debt level is manageable given strong cash flows and the firm’s investment-grade credit profile. Liquidity remains adequate to fund growth initiatives and shareholder returns.
Organic growth is driven by cross-selling opportunities and expansion in emerging markets, complemented by targeted acquisitions. The company’s dividend policy is conservative yet consistent, with a €1.77 per share payout in 2022, supported by earnings stability. Share repurchases further enhance total shareholder returns, aligning with its capital allocation priorities.
The market values Marsh & McLennan as a premium franchise due to its entrenched position and cyclical resilience. While valuation multiples reflect its growth prospects, investor expectations hinge on sustained advisory demand and margin expansion in consulting. The stock’s performance is closely tied to macroeconomic trends affecting corporate risk budgets and insurance pricing cycles.
Marsh & McLennan’s competitive moat lies in its global scale, trusted brand, and integrated service model. Near-term headwinds include inflationary pressures and geopolitical uncertainty, but long-term demand for risk mitigation and talent solutions remains robust. Strategic investments in digital capabilities and ESG advisory position the firm to capitalize on evolving client needs, ensuring durable growth.
Company filings, investor presentations
show cash flow forecast
| Fiscal year | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | |
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 |