Stock CDNS CADENCE DESIGN SYSTEMS, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Cadence Design Systems, Inc.

Equities

CDNS

US1273871087

Software

Market Closed - Nasdaq
Other stock markets
 04:00:00 2024-04-26 pm EDT 		5-day change 1st Jan Change
282.4 USD +1.92% Intraday chart for Cadence Design Systems, Inc. +0.77% +3.69%
Apr. 24 Cadence Design Systems, Inc. and TSMC Collaborate on Wide-Ranging Innovations to Transform System and Semiconductor Design CI
Apr. 23 Global markets live: Bayer, PepsiCo, Halliburton, Spotify, Apple... Our Logo

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 19,462 38,055 51,645 44,066 74,102 76,853 - -
Enterprise Value (EV) 1 19,103 37,823 50,904 43,932 73,742 75,691 74,449 72,605
P/E ratio 19.6 x 64.7 x 74.5 x 52 x 71.3 x 68.6 x 56 x 44.2 x
Yield - - - - - - - -
Capitalization / Revenue 8.33 x 14.2 x 17.3 x 12.4 x 18.1 x 16.7 x 14.8 x 13 x
EV / Revenue 8.18 x 14.1 x 17 x 12.3 x 18 x 16.5 x 14.3 x 12.2 x
EV / EBITDA 21.9 x 34.7 x 40.8 x 28 x 40.6 x 36.3 x 30.1 x 24.8 x
EV / FCF 29.2 x 46.7 x 49.2 x 39.3 x 59.1 x 59.1 x 42.9 x 31.8 x
FCF Yield 3.43% 2.14% 2.03% 2.55% 1.69% 1.69% 2.33% 3.14%
Price to Book 9.23 x 15.3 x 19 x 15.9 x 21.8 x 17.9 x 15.1 x 11.8 x
Nbr of stocks (in thousands) 280,593 278,931 277,141 274,316 272,062 272,134 - -
Reference price 2 69.36 136.4 186.4 160.6 272.4 282.4 282.4 282.4
Announcement Date 2/12/20 2/22/21 2/22/22 2/13/23 2/12/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 2,336 2,683 2,988 3,562 4,090 4,594 5,197 5,928
EBITDA 1 872.2 1,090 1,246 1,568 1,817 2,086 2,470 2,923
EBIT 1 749.4 944.1 1,104 1,436 1,672 1,959 2,305 2,746
Operating Margin 32.08% 35.19% 36.95% 40.33% 40.87% 42.63% 44.35% 46.32%
Earnings before Tax (EBT) 1 479 632.7 768.4 1,045 1,282 1,475 1,812 2,303
Net income 1 989 590.6 696 849 1,041 1,136 1,379 1,724
Net margin 42.33% 22.02% 23.29% 23.84% 25.46% 24.73% 26.53% 29.08%
EPS 2 3.530 2.110 2.500 3.090 3.820 4.117 5.042 6.383
Free Cash Flow 1 655 810.1 1,036 1,119 1,247 1,281 1,734 2,283
FCF margin 28.04% 30.2% 34.66% 31.41% 30.49% 27.88% 33.37% 38.51%
FCF Conversion (EBITDA) 75.1% 74.34% 83.1% 71.32% 68.63% 61.38% 70.21% 78.09%
FCF Conversion (Net income) 66.23% 137.16% 148.81% 131.77% 119.77% 112.71% 125.78% 132.43%
Dividend per Share 2 - - - - - - - -
Announcement Date 2/12/20 2/22/21 2/22/22 2/13/23 2/12/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 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
Net sales 1 773 901.8 857.5 902.6 899.9 1,022 976.6 1,023 1,069 1,009 1,043 1,197 1,336 1,243 1,254
EBITDA 1 307.7 431.5 396.5 386.1 354.4 461.4 441.5 456.9 469 361.4 423.9 533 689.6 600.5 605.2
EBIT 1 272.3 396.7 363.6 355.6 320.5 427 405.4 420.6 430.5 321.8 407.4 528 640.2 546.3 536
Operating Margin 35.23% 43.99% 42.4% 39.4% 35.61% 41.79% 41.52% 41.11% 40.28% 31.89% 39.06% 44.12% 47.91% 43.97% 42.74%
Earnings before Tax (EBT) 1 194.1 309.9 272.6 252.3 210.5 321.5 298.4 300 362.1 310 275.5 391.2 495.6 389.2 430
Net income 1 176.6 235.3 186.9 186.3 240.4 241.8 221.1 254.3 323.9 247.6 213.9 303.2 381.1 308.9 301
Net margin 22.84% 26.1% 21.8% 20.64% 26.71% 23.67% 22.64% 24.86% 30.31% 24.54% 20.51% 25.33% 28.52% 24.86% 24%
EPS 2 0.6300 0.8500 0.6800 0.6800 0.8800 0.8900 0.8100 0.9300 1.190 0.9100 0.7591 1.078 1.367 1.150 1.097
Dividend per Share - - - - - - - - - - - - - - -
Announcement Date 2/22/22 4/25/22 7/25/22 10/24/22 2/13/23 4/24/23 7/24/23 10/23/23 2/12/24 4/22/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 359 232 741 134 359 1,162 2,405 4,248
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 655 810 1,036 1,119 1,247 1,281 1,734 2,283
ROE (net income / shareholders' equity) 36.4% 34% 35.1% 42.8% 45.7% 40.7% 45.9% 49.5%
ROA (Net income/ Total Assets) 21.2% 21.4% 22% 24.6% 26% 22.4% 23.6% 20.8%
Assets 1 4,664 2,760 3,159 3,445 4,005 5,078 5,847 8,287
Book Value Per Share 2 7.510 8.940 9.830 10.10 12.50 15.80 18.70 24.00
Cash Flow per Share 2 2.600 3.240 3.950 4.520 4.950 5.880 7.370 9.600
Capex 1 74.6 94.8 65.3 123 102 127 125 141
Capex / Sales 3.19% 3.53% 2.19% 3.46% 2.5% 2.76% 2.41% 2.37%
Announcement Date 2/12/20 2/22/21 2/22/22 2/13/23 2/12/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Cadence Design Systems, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
B+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
17
Last Close Price
282.4 USD
Average target price
322.9 USD
Spread / Average Target
+14.34%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Software

1st Jan change Capi.
CADENCE DESIGN SYSTEMS, INC. Stock Cadence Design Systems, Inc.
+3.69% 76.85B
SYNOPSYS INC. Stock Synopsys Inc.
+5.58% 82.93B
DASSAULT SYSTÈMES SE Stock Dassault Systèmes SE
-14.62% 53.04B
ATLASSIAN CORPORATION Stock Atlassian Corporation
-24.56% 46.55B
PALANTIR TECHNOLOGIES INC. Stock Palantir Technologies Inc.
+31.16% 50.15B
THE TRADE DESK, INC. Stock The Trade Desk, Inc.
+17.75% 41.41B
SEA LIMITED Stock Sea Limited
+55.21% 35.63B
TAKE-TWO INTERACTIVE SOFTWARE, INC. Stock Take-Two Interactive Software, Inc.
-10.24% 24.64B
ROBLOX CORPORATION Stock Roblox Corporation
-21.24% 23.04B
TYLER TECHNOLOGIES, INC. Stock Tyler Technologies, Inc.
+10.19% 19.56B
Other Software
  1. Stock Market
  2. Equities
  3. CDNS Stock
  4. Financials Cadence Design Systems, Inc.