ランキングに戻る

Factset Research Systems Inc (FDS)

適正価値
Financial ServicesFinancial Data & Stock ExchangesUnited States

ファンダメンタル

74

株価

$280.24

時価総額

$9.52B

パート1 · 企業の価値

概要

FactSet is a financial data and analytics company that sells a subscription platform to investment professionals. Its products combine market, fundamental, ownership, estimates and private-markets data with workstations, portfolio analytics, APIs and data feeds, so that a portfolio manager, an analyst, a wealth adviser or an investment banker can research companies, build models, monitor portfolios and report to clients inside one system. It also owns CUSIP Global Services, which issues and licenses the identification codes used to reference securities in North America. In fiscal 2025 (year ended 31 August 2025) the company served 8,996 client firms and roughly 237,000 individual users, and generated revenues of $2,321.7 million.

収益の仕組み

Almost all revenue comes from annual subscriptions, billed per user and per data set, and recognised over the life of the contract; the company tracks the forward-looking value of those contracts as Annual Subscription Value (ASV). Prices step up with the number of seats, the depth of content a client licenses and the enterprise services layered on top, so revenue grows through new clients, more users at existing clients, cross-selling of data feeds and managed services, and annual price increases. The model is highly recurring: in fiscal 2025 organic ASV retention exceeded 95% and client retention was 91%. CUSIP licensing adds a further stream of recurring fees.

セグメント別売上高

Americas65%

Sales to clients in North, Central and South America — the home market, where asset managers, hedge funds, banks and wealth firms buy workstations and front-office solutions. Revenue grew 6.1% in fiscal 2025.

EMEA25%

Clients across Europe, the Middle East and Africa, served from London and other European offices; growth here came mainly from data solutions rather than seats. Revenue grew 3.0% in fiscal 2025.

Asia Pacific10%

Clients in Asia and Australasia, the smallest but fastest-growing region, again led by data solutions. Revenue grew 7.0% in fiscal 2025.

競争優位性(moat)

スイッチングコスト · 狭い

FactSet's advantage is that it becomes part of a client's daily workflow: models, portfolio analytics, screens and reports are built on its data structures, and replacing it means retraining users and rebuilding that work. The filing reports organic ASV retention above 95% and client retention of 91%, which is what that stickiness looks like in numbers, and CUSIP identifiers add a licensed, hard-to-replicate asset. The limit is competition: the company itself flags intense competition from larger established vendors and newer fintech entrants, and price pressure, so entrenchment protects the installed base more than it grants pricing freedom.

需要を左右する要因

中程度の景気循環性

Demand follows the health of the financial industry: seats are added when asset managers, banks and wealth firms hire and when assets under management rise, and are cut when markets fall, budgets tighten or firms merge. The annual subscription structure softens the cycle — a bad year shows up as slower ASV growth and delayed decisions rather than an immediate collapse in revenue — but the direction of travel is set by client profitability, hiring and the long shift of money towards passive products.

主なリスク

  • Competition and price pressure — The company discloses intense competition from established financial-information providers and from newer fintech entrants, with rapid innovation cycles that require continuous investment; it warns that price pressure and technological disruption could cost it market share.
  • Falling behind on artificial intelligence — The filing lists AI as a two-sided risk: failing to adopt it as fast as competitors would be a competitive disadvantage, while generative and agentic AI bring new legal, regulatory and ethical exposure, including outputs that are inaccurate or biased and questions over data rights and third-party intellectual property.
  • Shift from active to passive investing — The company identifies the growth of passive index products as a structural risk: fewer active managers, and less research work per dollar managed, mean fewer seats and lower engagement with its products.
  • Market downturns and client consolidation — Because clients are financial firms, falling asset values cut their profits and their budgets; the filing also notes that mergers among financial institutions can eliminate client relationships outright, and that volatility delays purchasing decisions.
  • Cyber-attacks and data security — Unauthorised access to confidential data, ransomware and phishing are disclosed risks, made larger by reliance on third-party providers; a breach could damage the company's reputation with clients and lead to litigation.
  • Service interruptions and technology transitions — The filing warns about prolonged business-continuity disruptions — outages, dependence on cloud providers, natural disasters, telecommunications failures — and about the migration to new systems and cloud infrastructure, where complex implementations can cause information loss or operational interruption.
  • Acquisitions that do not deliver — Part of growth comes from acquisitions, and the company discloses the difficulty of finding suitable targets, the strain of integration on resources, and the possibility that expected synergies never materialise.

顧客集中度

The fiscal 2025 filing does not disclose the share of revenue taken by the largest client or by the top customers, so no figure can be given. What it does report is a broad base: 8,996 client firms and roughly 237,000 users, with client retention of 91%. Concentration appears on the supply side instead — the company notes that two data suppliers each account for more than 10% of its data costs.

強気材料

Buyers argue that this is a subscription business whose revenue is close to contractual: organic ASV retention above 95% and client retention of 91% mean most of next year's revenue is already in place, and fiscal 2025 revenue still grew 5.4% to $2,321.7 million with operating income up 6.7%. They point to the workflow lock-in — once models and portfolio analytics are built on FactSet, moving is expensive — to the CUSIP identifier franchise, to room to keep growing in Asia Pacific and EMEA through data solutions rather than seats, and to the argument that AI makes clean, connected, licensed data more valuable rather than less.

弱気材料

Sellers fear that growth is slowing towards the pace of its customers' budgets: EMEA, a quarter of revenue, grew 3.0% in fiscal 2025, and the company's own risk factors name price pressure, intense competition from larger vendors and newer fintech entrants, and the drift of assets into passive products that need fewer analysts. They worry that AI cuts both ways — that FactSet must spend heavily to keep up, while cheaper AI-assisted tools chip away at the seats it sells — and that client consolidation removes whole relationships at once. They also note the dependence on third-party data suppliers, two of which each exceed 10% of data costs, and the risk that acquisitions used to sustain growth fail to deliver the expected synergies.

Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users

Direct competitors

Who this company fights with for the same customers

Compare

Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users

P/E: 25.0Score: 67Market cap: $117.19B

Its Market Intelligence division — the old Capital IQ desktop, with company fundamentals, screening and credit data — is named by FactSet as a largest competitor and is sold to the same buy-side and sell-side research teams.

P/E: 29.5Score: 71Market cap: $39.46B

Cited by FactSet as a competitive threat: MSCI's risk models, portfolio analytics and ESG data overlap directly with FactSet's analytics suite for institutional asset managers and asset owners.

P/E: 18.1Score: 71Market cap: $7.37B

Also named by FactSet as a competitive threat: Morningstar Direct sells research data, fund analytics and equity fundamentals to the same asset managers, wealth advisers and financial-advisory desks.

P/E: 25.4Score: 58Market cap: $166.04B

FactSet names BlackRock Aladdin as a competitive threat: Aladdin's portfolio, risk and order-management platform is sold to the same institutional investment teams that buy FactSet's analytics.

Bloomberg L.P.Not tracked

Named first among FactSet's largest competitors in its own 10-K: the Bloomberg Terminal sells the same bundle of market data, analytics and workflow tools to the same portfolio managers, analysts and investment bankers.

London Stock Exchange Group plc (LSEG)LSEG

Its Data & Analytics division, the former Refinitiv with the Eikon/Workspace desktop, is the third company FactSet names as a largest competitor and bids for the same enterprise market-data contracts.

貸借対照表と流動性

売上高

$2.44B

直近12か月(2026/5/31まで)

純利益

$566M

直近12か月(2026/5/31まで)

フリーキャッシュフロー

$617M

自己資本合計

$2.19B

負債合計

$2.12B

流動比率

0.68

利払い倍率

13.55

負債/EBITDA

1.73

一株当たり利益(EPS)

売上高と純利益

フリーキャッシュフロー

収益内訳

財務推移表

利益率の推移

負債の推移

負債の重さ

成長率グリッド

成長率 — 売上高

適正価値の推定

一般的なケース適正価値

適正価値

$304.91

現在株価

$280.24

安全マージン

+8.1%

適正価値レンジ

$204.92 - $404.89

使用した評価手法間のばらつきであり、統計的に較正された信頼区間ではありません。

推定方法

アナリストの目標株価:$270.00
ディスカウンテッド・キャッシュフロー(DCF):$457.45
利益倍率(P/E):$213.17
グレアムの成長公式:$381.25
収益力価値(EPV):$185.76
正当化されたP/B:$293.56
配当割引モデル(ゴードン):$98.53
P/FFO(運用から生まれる資金):$339.53
中間サイクル利益:$230.25
売上高倍率:$176.30
アナリスト・コンセンサス:保有 (3B / 13H / 11S)
直近の決算サプライズ:+0.64%

バリュエーション指標

P/E レシオ

17.78

ROE

27.3%

P/B レシオ

4.72

P/FCF

13.55

粗利益率

51.4%

ROIC

18.2%

収益性レーダー

価値創造(経済的モート)

ROIC

18.2%

WACC

7.7%

ROIC − WACC

+10.5 pp

ROICが資本コストを上回っています。企業は株主のために価値を創出しています。

ファンダメンタル分析基準

合格(18)

  • EPS shows upward trend
  • EPS CAGR 10.90%
  • ROIC 18.2%
  • Gross Margin 51.4%
  • P/FCF 13.55
  • Debt/Equity ratio
  • Operating Margin 29.6%
  • Positive Free Cash Flow
  • CapEx intensity
  • Interest Coverage
  • Debt/EBITDA
  • Return on Tangible Assets
  • ROE 26.6%
  • Revenue Growth 5Y 9.2%
  • PEG Ratio 1.70
  • Earnings Quality (OCF/NI) 1.47
  • Share Dilution -0.6%
  • Piotroski F-Score 7/9

不合格(9)

  • Price CAGR 4.74%
  • P/B Ratio 4.72
  • Current Ratio
  • Low reliance on intangibles
  • Price below Graham Number
  • DCF valuation (Overvalued)
  • Analyst Consensus 11% Buy
  • Earnings Surprise avg 0.2%
  • Net Margin Trend 23.2% vs 23.3%

データなし(1)

  • Dividend Payout NaN%

Piotroski F-スコア

7/9

財務健全性が高い

score
criteria

利益の質

1.47

高品質:利益はキャッシュに裏付けられている

株式希薄化

-0.6%

株式を買い戻している。株主に友好的

機関投資家の保有

ガバナンス

経営陣

氏名役職年齢
Mr. Christopher McLoughlinExecutive VP, Chief Legal Officer & Corporate Secretary-
Mr. Goran SkokoExecutive VP, Chief Revenue Officer and MD of EMEA & Asia Pacific64
Ms. Katherine M. SteppChief AI Officer39
Mr. Sanoke ViswanathanCEO & Director50
Mr. Joshua B. Warren J.D.Chief Financial Officer45
Mr. Gregory T. MoskoffMD, Controller & Chief Accounting Officer54
Mr. Robert StolteChief Technology Officer-
Mr. Kevin J. Toomey Jr.Head of Investor Relations-
Ms. Dinaz HirjiChief People & Workforce Transformation Officer-
Mr. Christopher R. EllisExecutive VP and Head of Strategic Initiatives & Partnership52

監査リスク

10

取締役会リスク

4

報酬リスク

8

株主権利リスク

4

パート2 · 株価と買い時

この部分は企業に価値があるかを判断するものではありません。ファンダメンタルズに納得したうえで、いつ買うかを選ぶためのものです。内容:テクニカル分析、ポテンシャル、過去のドローダウン、ガンマエクスポージャー。

書類

  • 年次報告書(10-K)

    事業内容、財務実績、リスクをまとめた年次の概要。

    提出日: 2025-10-22

    書類を見る
  • 四半期報告書(10-Q)

    直近3か月間の業績に関する最新情報。

    提出日: 2026-07-01

    書類を見る
  • 臨時報告書(8-K)

    経営陣の交代や重要な発表など、大きな出来事に関するお知らせ。

    提出日: 2026-09-30

    書類を見る

via SEC EDGAR

業績推移

via SEC EDGAR

Latest News

Recent headlines for FDS, sourced from Markets Gazette.

  • 3/13/2026POSITIVE
    Bamco Expands FactSet Stake to $838 Million as Financial Data Platform Drives Recurring Revenue

    BAMCO has increased its stake in FactSet Research Systems Inc. to $838 million, signaling strong conviction in the financial data platform's business model. FactSet's subscription-based revenue, driven by its embedded software solutions for financial professionals, ensures recurring income tied to daily investment operations. This strategic investment highlights the stability and growth potential of FactSet's recurring revenue streams, making it an attractive asset for long-term investors.

via Markets Gazette