Market cap
$134,144 Mln
Revenue (TTM)
$14,732 Mln
P/E Ratio
79.6
P/B Ratio
10.5
Div. Yield
0 %
| ServiceNow (NOW) | Microsoft (MSFT) | Palantir Technologies Inc (PLTR) | Cadence Design Systems (CDNS) | Datadog Inc. Class A (DDOG) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
134,144 | 3,588,321 | 432,406 | 87,856 | 84,605 |
Revenue ($ Mln) |
14,732 | 331,839 | 6,156 | 5,838 | 3,967 |
Net Profit ($ Mln) |
1,670.00 | 133,749.00 | 3,016.69 | 1,377.99 | 177.58 |
Net Margin (%) |
11.34 | 40.31 | 49.00 | 23.61 | 4.48 |
RoE (%) |
13.11 | 34.04 | 34.99 | 22.35 | 4.39 |
Price to Earnings |
79.60 | 26.82 | 148.71 | 62.55 | 453.12 |
Price-To-Book |
10.51 | 8.08 | 42.77 | 12.59 | 19.12 |
Income Statement ($ Mln)
| ServiceNow (NOW) | Microsoft (MSFT) | Palantir Technologies Inc (PLTR) | Cadence Design Systems (CDNS) | Datadog Inc. Class A (DDOG) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
14,732.00 | 331,839.00 | 6,155.94 | 5,837.62 | 3,966.73 |
|
Cost of Revenue
|
3,717.00 | 106,374.00 | 935.94 | 671.47 | 812.69 |
|
Gross Profit
|
10,295.00 | 193,893.00 | 3,686.27 | 4,574.51 | 2,740.20 |
|
Operating Expenses
|
9,335.00 | 70,228.00 | 2,585.35 | 3,366.50 | 3,139.08 |
|
Operating Profit (EBIT)
|
1,680.00 | 155,237.00 | 2,634.65 | 1,799.66 | 14.96 |
|
Other Income
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
2,346.00 | 165,934.00 | 3,071.83 | 1,824.08 | 199.80 |
|
Provision for Tax
|
676.00 | 32,185.00 | 44.04 | 446.09 | 22.22 |
|
Profit after Tax (Net Income)
|
1,670.00 | 133,749.00 | 3,016.69 | 1,377.99 | 177.58 |
|
Minority Interest
|
0.00 | 0.00 | -14.03 | 0.00 | 0.00 |
|
Consolidated Profit
|
903.00 | 66,205.00 | 0.00 | 0.00 | 0.00 |
Liabilities ($ Mln)
| ServiceNow (NOW) | Microsoft (MSFT) | Palantir Technologies Inc (PLTR) | Cadence Design Systems (CDNS) | Datadog Inc. Class A (DDOG) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
12,516.00 | 442,387.00 | 9,774.19 | 6,857.96 | 4,367.16 |
|
Minority Interest
|
0.00 | 0.00 | -14.03 | 0.00 | 0.00 |
|
Non-Current Liabilities
|
6,997.00 | 147,164.00 | 257.56 | 3,373.52 | 1,305.53 |
|
Current Liabilities
|
12,153.00 | 168,825.00 | 1,535.58 | 1,848.84 | 1,874.99 |
|
Total Liabilities
|
26,038.00 | 619,003.00 | 8,900.39 | 10,153.15 | 6,643.84 |
Assets ($ Mln)
| ServiceNow (NOW) | Microsoft (MSFT) | Palantir Technologies Inc (PLTR) | Cadence Design Systems (CDNS) | Datadog Inc. Class A (DDOG) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
23,152.00 | 550,666.00 | 579.05 | 8,858.43 | 1,539.12 |
|
Current Assets
|
8,514.00 | 207,710.00 | 11,099.51 | 3,221.89 | 6,008.56 |
|
Total Assets
|
26,038.00 | 619,003.00 | 8,900.39 | 10,153.15 | 6,643.84 |
|
Total Debt*
|
8,453.00 | 128,808.30 | 211.40 | 2,482.20 | 1,277.80 |
|
Net Current Assets
|
-3,639.00 | 38,885.00 | 9,563.93 | 1,373.05 | 4,133.57 |
Cashflow ($ Mln)
| ServiceNow (NOW) | Microsoft (MSFT) | Palantir Technologies Inc (PLTR) | Cadence Design Systems (CDNS) | Datadog Inc. Class A (DDOG) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
5,444.00 | 136,162.00 | 2,134.47 | 1,728.78 | 1,050.14 |
|
Cash Flow from Investing Activities
|
-1,689.00 | -72,599.00 | -2,783.55 | -460.52 | -1,334.48 |
|
Cash from Financing Activities
|
-2,340.00 | -51,699.00 | -26.91 | -948.98 | -572.48 |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- | -- |
Ratios
Profitability Ratios
| ServiceNow (NOW) | Microsoft (MSFT) | Palantir Technologies Inc (PLTR) | Cadence Design Systems (CDNS) | Datadog Inc. Class A (DDOG) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
12.83 | 27.53 | 25.27 | 14.58 | 2.19 |
|
ROE (%)
|
13.11 | 32.10 | 34.99 | 22.35 | 4.39 |
|
ROA (%)
|
4.49 | 15.85 | 27.84 | 11.05 | 2.14 |
|
EBIT Margin (%)
|
16.41 | 50.92 | 49.90 | 31.81 | 4.00 |
|
Net Margin (%)
|
11.34 | 40.31 | 49.00 | 23.61 | 4.48 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| ServiceNow (NOW) | Microsoft (MSFT) | Palantir Technologies Inc (PLTR) | Cadence Design Systems (CDNS) | Datadog Inc. Class A (DDOG) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
22.19 | 17.79 | 78.92 | 14.70 | 31.52 |
|
EBIT Growth (%)
|
19.23 | 34.10 | 287.28 | 22.25 | 1.48 |
|
Net Profit Growth (%)
|
0.54 | 31.34 | 295.22 | 36.17 | 42.55 |
|
EPS Growth (%)
|
0.66 | 31.50 | 290.11 | 36.16 | 40.48 |
|
Book Value Growth (%)
|
15.55 | 28.93 | 64.41 | 35.96 | 34.06 |
Valuation Ratios
| ServiceNow (NOW) | Microsoft (MSFT) | Palantir Technologies Inc (PLTR) | Cadence Design Systems (CDNS) | Datadog Inc. Class A (DDOG) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
91.76 | 36.44 | 281.50 | 76.94 | 461.35 |
|
Price / Book Value
|
12.37 | 10.80 | 61.92 | 15.58 | 13.32 |
|
Dividend Yield (%)
|
-- | -- | -- | -- | -- |
|
EV/EBITDA
|
52.19 | 22.96 | 267.59 | 45.20 | 241.27 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| ServiceNow (NOW) | Microsoft (MSFT) | Palantir Technologies Inc (PLTR) | Cadence Design Systems (CDNS) | Datadog Inc. Class A (DDOG) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.43 | 0.07 | 0.00 | 0.36 | 0.23 |
|
Short term debt to equity ratio
|
0.18 | 0.04 | 0.00 | 0.00 | 0.01 |
|
Current Ratio
|
0.70 | 1.23 | 7.23 | 1.74 | 3.20 |
|
Quick Ratio
|
0.70 | 1.22 | 7.23 | 1.53 | 3.20 |
|
Interest Coverage
|
29.27 | 55.39 | -- | 15.57 | 8.41 |
Operating Efficiency Ratios
| ServiceNow (NOW) | Microsoft (MSFT) | Palantir Technologies Inc (PLTR) | Cadence Design Systems (CDNS) | Datadog Inc. Class A (DDOG) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
14.94 | 24.37 | 24.13 | 18.24 | 20.86 |
|
Asset Turnover
|
0.40 | 0.39 | 0.57 | 0.47 | 0.48 |
|
Receivable days
|
66.94 | 82.22 | 65.99 | 56.04 | 71.42 |
|
Inventory Days
|
-- | 4.54 | -- | 141.92 | -- |
|
Payable days
|
16.65 | 103.38 | 1.89 | 218.07 | 68.20 |
|
Cash Conversion Cycle
|
-- | -16.62 | -- | -20.11 | -- |