VISA Q3 2025

-

Disclaimer: The information provided here is intended for general knowledge and informational purposes only, and does not constitute financial advice. Investment decisions should be based on your specific financial situation and needs, and after consultation with a qualified financial advisor.

免責聲明：網頁屬個人博客，一切言論純粹是表達本人的個人意見或經驗分享，無論在任何情況下，不應被視為投資建議，也不構成要約、招攬、邀請、誘使、建議或推薦，本人亦無法保證部落格內容的真實性和完整性。讀者務請運用個人獨立思考能力自行求證和分析，讀者一切的投資決定以及該投資決定引致的收益或損失，概與本人無涉。 

Visa Inc. — Five‑Year Review and Investment Note

Executive summary

  • Visa operates a dominant global payments network, processing 200+ billion transactions across 200+ countries.

  • Over the last five fiscal years (FY2021–FY2025) Visa delivered durable top‑line and EPS compounding driven by digital payments, cross‑border recovery, and value‑added services.

  • FY2025 GAAP net income was muted by litigation provisions (~$1.2–1.5B); adjusted metrics show continued underlying momentum.

  • Recommendation: core long‑term holding; tactical buy zone below $280; fair value range implied by DCF ~$320–350.

Five‑year performance snapshot

  • Revenue (USD millions): 2021 $24,105 → 2022 $29,310 → 2023 $32,653 → 2024 $35,926 → 2025 $40,000.

    • YoY: 21.6%, 11.4%, 10.0%, 11.3%. 5‑yr CAGR ≈ 13.5%.

  • Net income (USD millions): 2021 $12,311 → 2022 $14,957 → 2023 $17,273 → 2024 $19,743 → 2025 $20,058.

    • YoY: 21.5%, 15.5%, 14.3%, 1.6% (FY2025 includes litigation). 5‑yr CAGR ≈ 13.0%.

  • Diluted EPS: 2021 $5.63 → 2022 $6.98 → 2023 $8.28 → 2024 $9.74 → 2025 $10.26.

    • YoY: 24.0%, 18.6%, 17.6%, 5.3%. 5‑yr CAGR ≈ 16.2%.

  • Share count reduced ~10% over five years, amplifying EPS growth.

Income statement and operating drivers

  • Revenue mix: ~50% data processing; ~30% service fees; ~15% international; ~5% other.

  • Gross margin: consistently >80%; FY2025 gross margin ~82%. Operating margin ~64% (FY2025). Net margin ~50% (FY2025).

  • FY2025 headwinds: higher personnel costs (+12%) and a merchant litigation reserve (~$1.2–1.5B) compressed GAAP operating margin modestly. Adjusted non‑GAAP results (ex litigation) show double‑digit revenue and EPS growth.

  • Cross‑border volumes and international transaction growth remained robust in FY2025 (cross‑border +14%).

Balance sheet and liquidity

  • Total assets ~ $95.0B (FY2025); cash & equivalents ~$18.5B.

  • Total liabilities ~ $55.0B, including long‑term debt ~$20.5B and litigation accruals ~$10B (includes current reserves).

  • Shareholders’ equity ~ $40.0B. Net debt minimal (~$2B).

  • Key metrics: Current ratio ~1.08; Debt/Equity ~0.66; Interest coverage >50x. Investment‑grade credit profile remains intact.

Cash flow and capital allocation

  • Operating cash flow (OCF) trend (USD millions): 2021 $15,427 → 2022 $18,849 → 2023 $20,755 → 2024 $19,694 → 2025 $21,500. OCF CAGR ≈ 8.7%.

  • Capex remains modest (2–3% of revenue). FY2025 capex ~$1,100M; FCF ~$20,400M.

  • Shareholder returns funded from FCF: FY2025 dividends ~$4,630M; buybacks ~$14,000M. FCF margin ~51% of revenue.

Key ratios and valuation

  • Profitability: ROA ~17.2%; ROE ~52.1% (levered via buybacks). Asset turnover ~0.42x. Receivables turnover ~10x.

  • Market metrics (approx.): share price ~$300; market cap ~$600B. Trailing P/E ~28.8x; forward P/E ~26.3x (FY2026 EPS est $11.50). EV/EBITDA ~23.3x; EV/Revenue ~17.4x. Dividend yield ~0.9% (payout ratio ~20%).

  • Valuation view: DCFs assuming mid‑cycle WACC ~8% and long‑term growth assumptions indicate intrinsic value in the $320–350 range.

Investment thesis

  • Durable moat: network effects (billions of cards and millions of merchants), high switching costs, and scale in fraud prevention and tokenization.

  • Secular tailwinds: continued migration from cash to digital, e‑commerce growth, and expansion of value‑added products (Visa Direct, B2B rails, data services).

  • Capital returns: strong FCF generation funds consistent dividends and substantial buybacks, supporting per‑share returns.

  • FY2025 litigation is a near‑term earnings headwind but does not alter the long‑term structural thesis.

Key risks

  • Regulatory risk: interchange caps, antitrust scrutiny, and regional regulatory changes could pressure revenues and pricing.

  • Litigation: recurring merchant disputes or larger reserves would compress GAAP earnings and cash flow.

  • Competition and innovation: fintechs, alternative rails, open banking, and tokenized value chains could compress margins if Visa fails to keep product leadership.

  • Macro sensitivity: discretionary consumer spending downturns and currency volatility can dent volumes and cross‑border flows.

Recommendation

  • Positioning: Core long‑term holding for diversified portfolios seeking exposure to secular payments growth and cash flow generation.

  • Tactical execution: accumulate on weakness; suggested buy zone below $280 for a 10‑year strategic hold. Target total annualized return 12–15% (modeled as ~10% EPS growth + modest yield + potential multiple expansion). Use dollar‑cost averaging to manage timing and regulatory/earnings risk. Consider pairing with Mastercard for balanced growth/defensive exposure.

Appendix — Selected fiscal line items (USD millions)

  • Revenue: 2021 24,105 | 2022 29,310 | 2023 32,653 | 2024 35,926 | 2025 40,000

  • Operating income: 2021 15,804 | 2022 19,681 | 2023 21,339 | 2024 23,295 | 2025 25,500

  • Net income: 2021 12,311 | 2022 14,957 | 2023 17,273 | 2024 19,743 | 2025 20,058

  • Diluted EPS: 2021 5.63 | 2022 6.98 | 2023 8.28 | 2024 9.74 | 2025 10.26

  • OCF / Capex / FCF: 2021 15,427 / 905 / 14,522 | 2022 18,849 / 970 / 17,879 | 2023 20,755 / 1,059 / 19,696 | 2024 19,694 / 1,001 / 18,693 | 2025 21,500 / 1,100 / 20,400

此網誌的熱門文章

Unveiling Gemini AI: A Breakthrough in the Realm of Language Understanding and Generation

-
Unveiling Gemini AI: A Breakthrough in the Realm of Language Understanding and Generation In the ever-evolving landscape of artificial intelligence, Google has unveiled Gemini AI, a groundbreaking language model that represents a transformative leap forward in capabilities and sophistication. Crafted by Google AI, this revolutionary technology boasts a range of remarkable features that set it apart from its predecessors, including GPT-4 and GPT-5. Unparalleled Depth of Knowledge: Perusing a Vast Repository of Information Gemini AI stands out for its exceptional ability to comprehend and process information across an expansive spectrum of disciplines. Trained on an unprecedented dataset of text and code, Gemini AI has amassed an unparalleled depth of knowledge, empowering it to tackle complex tasks with remarkable proficiency. This extensive knowledge base serves as the foundation upon which Gemini AI's remarkable capabilities are built. Harnessing the Power of Common Sense and Reas...
Read more »

Kings Returns III: 3T, No. 2 biggest value company in this world

-
圖片
Welcome to 3T, world's number 2.  Nvidia (NVDA) Stock Analysis and Investment Strategy Current Status: Nvidia's stock recently experienced significant volatility, dropping below the $3 trillion valuation mark after reaching it briefly. As of early trading on Thursday, the stock opened at $1,240.09, after climbing to $1,224.40 on Wednesday, before settling at $1,184​ ( markets.businessinsider.com ) ​​ ( NVIDIA Newsroom ) ​. This surge was part of a broader tech rally fueled by softer US economic data and lower Treasury yields, raising hopes of Federal Reserve rate cuts​ ( markets.businessinsider.com ) ​. Financial Performance: Nvidia reported robust financial results for Q1 FY2025, with revenue surging to $26 billion, a 262% increase year-over-year. The company's net income also saw a massive jump to $14.88 billion from $2.04 billion in the same quarter last year. The Data Center segment, primarily driven by AI-related demand, contributed $22.6 billion, accounting for 8...
Read more »

投資週記 11月30日

-
 投資週記 11月30日 *本網頁屬個人博客，一切言論純粹是表達本人的個人意見或經驗分享，無論在任何情況下，不應被視為投資建議，也不構成要約、招攬、邀請、誘使、建議或推薦， 本人亦無法保證部落格內容的真實性和完整性。 讀者務請運用個人獨立思考能力自行求證和分析, 讀者一切的投資決定以及該投資決定引致的收益或損失，概與本人無涉。 Disclaimer: The information provided here is intended for general knowledge and informational purposes only, and does not constitute financial advice. Investment decisions should be based on your specific financial situation and needs, and after consultation with a qualified financial advisor. 市場總結 美國股市：標普500指數週五上漲0.56%，本週上漲1.06%，11月上漲5.73%。道瓊指數上漲 0.42%，週上漲 1.39%，每月上漲 7.54%。那斯達克指數上漲 0.83%，週上漲 1.13%，11 月上漲 6.26%。 歐洲股市：STOXX 600 指數上漲 0.58%，本週收高 0.35%，11 月上漲 0.96%。德國DAX指數上漲1.03%，法國CAC 40指數上漲0.78%。英國富時 100 指數小漲 0.07%。 中國A股：上證綜指上漲0.93%，深成指上漲1.72%，創業板指上漲2.5%。 債券：美國10年期公債殖利率下跌9.49個基點至4.1685%，本週下跌23.17個基點，11月下跌11.58個基點。 2年期公債殖利率下降7.62個基點至4.1509%。 商品： 石油：WTI原油下跌1.05%至每桶68美元，11月下跌1.18%。布蘭特原油下跌 0.46%，至 72.94 美元，本月上漲 0.18%。 黃金：COMEX 黃金期貨上漲 0.34% 至每盎司 2,673.90 美元，但月下跌 5.37%。 白銀：COMEX 白銀上漲 1.61%，至每盎司 30.77 美元，儘管 11 月下跌 7.01%。 主要亮點： 美...
Read more »