Intuit Signage

Smith Collection/Gado/Archive Photos via Getty Images

In our previous analysis of Intuit (NASDAQ:INTU), we highlighted the company’s adept navigation of digitalization trends, successfully transitioning from a desktop model to an Online Ecosystem. We anticipated a 4-year forward average revenue

Intuit SBO Segment

2018

2019

2020

2021

2022

2023

Average

Online Ecosystem Revenue ($ mln)

1,206

1,663

2,182

2,750

4,438

5,759

Growth %

37.9%

31.2%

26.0%

61.4%

29.8%

37.3%

Online Customers (‘mln’)

3.5

4.5

5.0

5.7

7.0

7.8

Growth %

28.6%

11.1%

14.0%

22.8%

11.4%

17.6%

Online Paying ARPU

345

370

436

482

634

738

Growth %

7.3%

18.1%

10.6%

31.4%

16.5%

13.1%

Desktop Ecosystem Revenue ($ mln)

1,855

1,870

1,868

1,938

2,022

2,279

Growth %

0.8%

-0.1%

3.7%

4.3%

12.7%

4.3%

Desktop Customers (‘mln’)

1.1

1.2

1.1

1.0

1.0

1.0

Growth %

9.1%

-8.3%

-9.1%

0.0%

0.0%

-1.7%

Desktop Paying ARPU

1,686

1,558

1,698

1,938

2,022

2,279

Growth %

-7.6%

9.0%

14.1%

4.3%

12.7%

6.5%

Total ARPU ($)

665

620

664

700

808

913

Growth %

-6.9%

7.1%

5.4%

15.4%

13.1%

6.8%

Total Users (‘mln’)

4.6

5.7

6.1

6.7

8.0

8.8

Growth %

23.9%

7.0%

9.8%

19.4%

10.0%

14.0%

Total Revenue ($ mln)

3,061

3,533

4,050

4,688

6,460

8,038

Growth %

15.4%

14.6%

15.8%

37.8%

24.4%

21.6%

Intuit Consumer Segment

2019

2020

2021

2022

2023

Average (4-Year)

Total Processed Electronic Return (‘mln’)

32.3

35.8

37.7

37.9

36

Returns Filed Growth (%)

10.8%

5.3%

0.5%

-5.0%

2.9%

Total ARPU

62

63

68

79

89

Total ARPU Growth (%)

6.9%

1.6%

7.9%

16.2%

12.7%

9.6%

Intuit Tax Revenue ($ mln)

2,775

3,136

3,563

3,915

4,135

Growth %

10.6%

13.0%

13.6%

9.9%

5.6%

10.5%

Intuit Segment Revenues Projections ($ mln)

2023

2024F

2025F

2026F

Small Business & Self-Employed

8,038

9,526

11,204

13,067

Growth %

24.4%

18.5%

17.6%

16.6%

Consumer

4,135

4,664

5,162

5,713

Growth %

5.6%

12.8%

10.7%

10.7%

ProConnect

561

576

586

591

Growth %

2.7%

2.7%

1.7%

0.7%

Credit Karma

1,634

1,552

1,902

2,329

Growth %

-9.47%

-5.00%

22.50%

22.50%

Total

14,368

16,318

18,853

21,700

Growth %

12.9%

13.6%

15.5%

15.1%

Company (5-Year Average)

Gross Profit Margin

Net Income Margin

FCF Margin

SAP (SAP)

71.26%

15.18%

23.11%

Salesforce (CRM)

74.13%

7.03%

32.06%

Adobe (ADBE)

86.94%

30.53%

33.73%

Intuit (INTU)

82.10%

20.25%

25.74%

NCR Voyix (VYX)

26.66%

1.83%

9.04%

Workday (WDAY)

72.01%

-6.88%

27.58%

Dassault Systèmes (OTCPK:DASTY)

83.87%

14.97%

26.08%

Roper Technologies (ROP)

65.58%

33.72%

29.19%

Synopsys (SNPS)

80.02%

18.39%

23.03%

Autodesk (ADSK)

91.32%

14.04%

28.90%

Open Text (OTEX)

74.94%

8.58%

30.05%

Zoom Video Communications (ZM)

75.46%

14.35%

34.65%

Splunk (SPLK)

77.37%

-25.76%

20.16%

Cadence Design Systems (CDNS)

88.91%

26.78%

25.99%

Atlassian (TEAM)

83.10%

-27.27%

38.06%

Average

75.58%

9.72%

27.16%

Source link