선택적 제품 분석
허용하는 경우 개인정보 보호를 고려한 제한적 분석을 사용해 어떤 리서치 여정이 효과적인지 파악합니다. 광고 추적기나 세션 녹화는 사용하지 않습니다. 환경설정에서 이 선택을 변경할 수 있습니다. 자세한 내용은 개인정보 처리방침.
Accelerated electronic execution protocol adoption across high-yield credit, municipal bonds, and emerging markets, combined with the expansion of international client flow through the London hub.
Major dealer consortiums expanding proprietary direct streaming networks or internalizing bilateral credit volume, driving U.S.
MarketAxess Holdings Inc. merits a Hold rating as shares trade at $164.64 (as of 2026-10-16), standing above Fair value of $150.14 with -8.8% upside amidst pending regulatory merger review and protocol fee compression.4
MarketAxess Holdings Inc. is an established financial technology venue that has pioneered electronic secondary execution in institutional credit markets. The core investment case rests on the self-reinforcing liquidity network of Open Trading, which connects over 2,100 institutional market participants and enables high operating margins (40.39% in FY2025) alongside asset-light cash conversion (FY2025 FCF of 373.94M USD). However, at a market price of $164.64, the stock trades at 18.55x forward earnings, representing a 9.7% premium over our intrinsic midpoint of $150.14.
Operational trends highlight emerging competitive cross-currents. While block trading average daily volume grew 11% in 2Q26, U.S. credit commission revenue dropped 9% YoY and credit variable fee per million (FPM) fell 7% YoY to $129. This fee-rate dilution reflects client adoption of lower-fee portfolio trading and aggressive internalization by major dealer consortia. While services revenue expanded 14% to a record $31.5M in 2Q26, overall revenue growth has decelerated to the mid-single digits (FY2026 consensus of 896.20M USD).1
Adding tactical complexity, MarketAxess entered into a definitive merger agreement to be acquired by Intercontinental Exchange (ICE) on July 30, 2026. The parties voluntarily refiled their HSR premerger notifications with the Department of Justice on September 29, 2026, setting the waiting period expiration for October 29, 2026. In response, MarketAxess suspended quarterly earnings calls, guidance, and monthly volume reports. Given the merger regulatory binary outcome and current valuation premium, we reiterate a Hold rating.
Open Trading's all-to-all marketplace connects over 2,100 institutions, generating superior execution pricing and defending 40%+ operating margins.6
The business converted 373.94M USD in free cash flow in FY2025 on minimal capital expenditures of 8.20M USD.56
The UK operating hub generated 177.26M USD in FY2025, spearheading European credit and emerging market electronification.7
We reiterate a Hold rating on MarketAxess Holdings Inc. as shares at $164.64 (as of 2026-10-16) trade above Fair value of $150.14 amidst regulatory uncertainty and protocol fee compression.4
MarketAxess Holdings Inc. operates a leading electronic trading platform for institutional fixed-income securities and provides market data and post-trade services. Connecting institutional investor and broker-dealer firms globally, the company facilitates trading across U.S. investment-grade and high-yield corporate bonds, emerging market sovereign and corporate debt, Eurobonds, municipal bonds, and government securities.
The platform's flagship offering, Open Trading, is a prominent all-to-all trading network that allows institutional buy-side clients and broker-dealers to trade directly with one another, providing liquidity and transaction cost savings. In FY2025, the company generated 846.27M USD in total revenue, driven by 734.62M USD in commission revenue alongside recurring information services (53.23M USD), post-trade services (44.49M USD), and technology services (13.92M USD).
Under a multi-vector stress scenario combining a 5 percentage point drag on revenue growth from dealer internalization, a 300 basis point contraction in operating margin below 38.0% due to portfolio trading fee compression, and a 20% de-rating of the terminal multiple following antitrust intervention or merger abandonment, MarketAxess's intrinsic equity value would decline significantly. In this stressed environment, commission revenues fall below 700M USD, annual free cash flow compresses from FY2025 levels of 373.94M USD, and ROIC approaches the cost of capital.
In the downside path, major dealer consortiums internalize bilateral credit flow and expand proprietary direct streaming protocols, reducing U.S. credit commission revenue by more than 5% annually. Portfolio trading protocol mix shift accelerates fee-per-million erosion below $120, compressing operating margins below 38.0%. Concurrently, an antitrust block or cancellation of the proposed ICE transaction forces MarketAxess to trade on standalone single-digit growth fundamentals, de-rating the terminal multiple toward peer broker-dealer levels.
In 2Q26, U.S. credit commission revenue dropped 9% YoY and total credit commission revenue declined 5% to $168.4M, with dealer-initiated ADV down 3% to $1.7B. If major dealer consortiums internalize bilateral credit flow and expand proprietary direct streaming protocols, MarketAxess volume and revenue growth decouple from underlying market issuance, triggering sustained negative revisions.
투자 논리를 약화시킬 수 있는 다섯 가지 변화입니다.
Confirms dealer internalization and bilateral liquidity pools are actively eroding institutional market share, disconnecting platform volume from debt issuance.
현재:-9.0% YoY in 2Q26
다음이면 경고Sustained decline below -5.0% YoY
MarketAxess commands a narrow economic moat rooted in its Open Trading all-to-all electronic network. By linking approximately 2,100 institutional market participants, the platform solves fixed income liquidity fragmentation, enabling institutional clients to bypass traditional dealer balance sheets and trade directly with one another. This network effect created 734.62M USD in commission revenue and 341.84M USD in GAAP operating income in FY2025. MarketAxess's 40.39% operating margin in FY2025 compares favorably to major broker-dealers such as Goldman Sachs at 38.25%, confirming superior pure-play market infrastructure profitability.
Workflow switching costs reinforce this liquidity network. MarketAxess is embedded into client order and execution management systems, proprietary risk algorithms, and automated clearing feeds. This operational lock-in supports high-margin, recurring software and data revenue streams, including 53.23M USD in information services, 44.49M USD in post-trade services, and 13.92M USD in technology services in FY2025. Once integrated into an institutional trading desk's compliance and routing architecture, displacing MarketAxess requires substantial operational retooling.
The moat is categorized as narrow rather than wide due to structural protocol evolution and dealer competition. The rise of portfolio trading has compressed average credit variable transaction fees per million (FPM) by 7% YoY to $129 in 2Q26. Furthermore, major dealers possess massive balance sheets (e.g., Goldman Sachs EV of 105.7B USD) that allow them to internalize flow and stream bilateral prices directly, placing ongoing pressure on single-ticket electronic commission rates.
Economic profit generation remains robust, with return on equity of 23.14% and operating margin of 40.39% in FY2025, substantially exceeding the company's cost of equity of 9.09% and WACC of 8.94%. This return spread confirms that the narrow economic moat continues to produce measurable economic surplus.26
Each lens answers a different valuation question. Only included lenses set Fair value; floors and diagnostics provide context.
The highlighted cell is Fair value when every assumption sits at its base level ($150.14). Each row and column shows what Fair value becomes when one assumption moves.
Free cash flow to the firm stays positive in the first projected year at $252.6M after modeled reinvestment of $16.1M, with terminal value at 76.3% of enterprise value. A sudden drop in free cash flow is not projected unless capital spending relative to revenue, reinvestment, or gross margin resets materially.
The modal expected path underwrites steady secondary credit electronification with consolidated revenue expanding at a 6.1% CAGR from 846.27M USD in FY2025 to 896.20M USD in FY2026 and 955.78M USD in FY2027. Operating margins remain stable within the 40.8% to 42.0% corridor as portfolio trading fee compression is counterbalanced by block trading volume growth and services revenue expansion. Diluted EPS rises from $6.64 in FY2025 to $7.99 in FY2026 and $8.77 in FY2027.16
With shares trading at $164.64 (as of 2026-10-16), above Fair value of $150.14, a single-quarter earnings beat confirms operational execution but does not provide sufficient fundamental margin of safety to justify an upgrade.
In-line operational performance aligns with consensus FY2026 revenue of 896.20M USD and EPS of $7.99, fully confirming the Hold rating thesis of stable cash generation offset by full market valuation.
A material earnings miss accompanied by an operating margin breach below 38.0% would falsify the primary network effect pillar, signaling that dealer internalization and portfolio trading fee pressure are permanently eroding platform economics.
Earnings quality is high, supported by exceptional cash conversion and transparent reporting. In FY2025, operating cash flow of 382.14M USD converted at 155% of net income of 246.63M USD. Notable items in 2Q26 were modest, totaling $1.6M in pre-tax legal costs and a $1.1M reserve benefit for uncertain tax positions, producing a minor $0.02 EPS difference between GAAP diluted EPS ($1.93) and adjusted EPS ($1.95).6
Post-2Q26 consensus revisions have tilted modestly positive for earnings, with FY2026 consensus diluted EPS rising from $7.92 to $7.99 and FY2027 consensus EPS increasing from $8.74 to $8.77. Revenue revisions have remained essentially flat (FY2026 consensus adjusted by -0.007% to 896.20M USD and FY2027 adjusted by -0.004% to 955.78M USD). This dynamic reflects strong expense containment (expenses up only 1% YoY in 2Q26) offsetting credit commission softness.1
Measures net protocol fee capture and indicates the margin dilution impact from the mix shift toward portfolio trading.
MarketAxess exhibits an exemplary cash generation profile characteristic of leading electronic trading venues. In FY2025, the business produced 382.14M USD in operating cash flow on net income of 246.63M USD. Capital expenditures totaled only 8.20M USD, resulting in 373.94M USD in free cash flow. In 2Q26, free cash flow was 88.94M USD. Because technology infrastructure scales with modest ongoing software capitalization and equipment outlays, incremental commission volume converts to free cash flow at high flow-through rates.56
Capital allocation is anchored by shareholder distributions and technological reinvestment. In FY2025, the company paid 115.20M USD in common dividends, representing approximately 46.7% of net income, while contracted from 37,137,000 in FY2025 to 35,197,197 as of October 2026, assisted by an accelerated share repurchase program. The regular quarterly dividend was maintained at $0.78 per share in 2Q26 ($3.12 annualized), and credit facility borrowings were reduced from 220.0M USD at year-end 2025 to 112.0M USD at June 30, 2026, and further to 92.0M USD as of July 29, 2026.
Operating margin contracted from 54.38% in FY2020 to 40.39% in FY2025 before stabilizing near 41.1% in 2Q26. Over the explicit forecast schedule, operating margins are projected to stabilize in the 40.8% to 42.0% range through FY2030, preserving elevated returns on invested capital.
With return on equity of 23.14% and operating margin above 40%, return on invested capital substantially exceeds both the cost of equity of 9.09% and WACC of 8.94%, reflecting robust economic profit generation.
| 매출 | US$846,268,000 |
|---|---|
| 매출원가 | US$252,867,000 |
| 매출총이익 | US$593,401,000 |
| 영업비용 | US$251,563,000 |
| 영업이익 | US$341,838,000 |
| 영업외 항목 및 세금 | -US$95,211,000 |
| 순이익 | US$246,627,000 |
| 총자산 | US$1,934,886,000 |
|---|---|
| 현금 | US$519,734,000 |
| 유동자산 | US$1,079,348,000 |
| 총부채 | US$776,627,000 |
| 유동부채 | US$585,409,000 |
| 주주자본 | US$1,158,259,000 |
| 순이익 | US$246,627,000 |
|---|---|
| 영업 현금 유입 | US$382,139,000 |
| 감가상각비 | US$76,699,000 |
| 주식 기반 보상 | US$30,918,000 |
| 기타 영업 조정 | US$27,895,000 |
| 영업 현금흐름 | US$382,139,000 |
| 사용 가능 현금 | US$1,105,147,000 |
| 기초 현금 | US$700,459,000 |
| 환율 효과 | US$22,549,000 |
| 투자 현금 유출 | US$96,927,000 |
| 자본적 지출 | US$8,204,000 |
| 기타 투자 활동 | US$88,723,000 |
| 재무 현금 유출 | US$332,369,000 |
| 순부채 발행 | US$220,000,000 |
| 자사주 매입 | US$420,015,000 |
| 지급 배당금 | US$115,199,000 |
| 기타 재무 활동 | US$17,155,000 |
| 기말 현금 | US$675,851,000 |
| 투자 현금흐름 | -US$96,927,000 |
| 재무 현금흐름 | -US$332,369,000 |
출처: SEC EDGAR · 제출일 2026-02-24 · SEC EDGAR
| 사업 범주별 매출 | 매출 | 비중 | 전년 대비 |
|---|---|---|---|
| Commission Revenue | US$7.3억 | 86.8% | 3.2% |
| Information Services | US$5323만 | 6.3% | 5.3% |
| Post Trade Services | US$4449.1만 | 5.3% | 4.7% |
| Technology Services | US$1392.4만 | 1.6% | 12.7% |
출처: SEC EDGAR · 제출일 2026-02-24 · SEC EDGAR
| 지역별 매출 | 매출 | 비중 | 전년 대비 |
|---|---|---|---|
| United States | US$5.7억 | 67.2% | -0% |
| United Kingdom | US$1.8억 | 20.9% | 9.5% |
| Other | US$1억 | 11.9% | 16.1% |
2026-10-17 분석에 사용된 시점 재무 데이터입니다.
| 기간 | 매출 | EBITDA | 순이익 | 영업 현금흐름 | 잉여 현금흐름 | 자본적 지출 | 감가상각비 | 주식 기반 보상 | 자사주 매입 | 지급 배당금 | 순부채 발행 | 투자 현금흐름 | 재무 현금흐름 | 기초 현금 | 기말 현금 | 현금 및 투자자산 | 총부채 | 영업이익률 | ROIC | WACC | ROIC−WACC 스프레드 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2016-12-31 | US$3.7억 | US$2.1억 | US$1.3억 | US$8974.7만 | US$8336.2만 | US$638.5만 | US$1783.8만 | US$1451.1만 | US$2392.5만 | US$3849.5만 | — | -US$5318만 | -US$6529.4만 | — | US$1.7억 | US$2.4억 | US$1051.8만 | 51.7% | — | 6.3% | — |
| 2017-12-31 | US$3.9억 | US$2.2억 | US$1.5억 | US$1.7억 | US$1.6억 | US$1208.6만 | US$1927.4만 | US$1442.1만 | US$4246.1만 | US$4888.8만 | — | -US$5365.3만 | -US$1.2억 | US$1.7억 | US$1.7억 | US$2.6억 | US$1751.7만 | 50.7% | — | 5.9% | — |
| 2018-12-31 | US$4.4억 | US$2.4억 | US$1.7억 | US$2.2억 | US$1.9억 | US$3588.8만 | US$2308만 | US$1585만 | US$2517.1만 | US$6243.2만 | — | -US$5029.6만 | -US$9267.3만 | US$1.7억 | US$2.5억 | US$3.4억 | US$2246.8만 | 48.8% | — | 5.0% | — |
| 2019-12-31 | US$5.1억 | US$2.9억 | US$2억 | US$2.7억 | US$2.5억 | US$1229.2만 | US$2685.7만 | US$2529.4만 | US$1725.6만 | US$7623.1만 | — | -US$1.2억 | -US$1.2억 | US$2.5억 | US$2.7억 | US$3.9억 | US$9799.1만 | 49.1% | — | 4.4% | — |
| 2020-12-31 | US$6.9억 | US$4.2억 | US$3억 | US$4억 | US$3.9억 | US$1501만 | US$3599.6만 | US$2561.3만 | US$1613.5만 | US$9056.6만 | — | US$6886.7만 | -US$1.5억 | US$2.7억 | US$6.1억 | US$4.8억 | US$9361.2만 | 54.4% | — | 2.9% | — |
| 2021-12-31 | US$7억 | US$4억 | US$2.6억 | US$2.8억 | US$2.6억 | US$1749.3만 | US$5344.7만 | US$2731.4만 | US$6318.9만 | US$9979.2만 | — | -US$6769.4만 | -US$1.9억 | US$6.1억 | US$6.3억 | US$5.2억 | US$8842.5만 | 48.2% | — | 3.4% | — |
| 2022-12-31 | US$7.2억 | US$4.1억 | US$2.5억 | US$2.9억 | US$2.8억 | US$1314.2만 | US$6144.6만 | US$2986.4만 | US$8754만 | US$1.1억 | US$0 | -US$8627.2만 | -US$2.4억 | US$6.3억 | US$5.7억 | US$4.6억 | US$8267.6만 | 45.5% | — | 6.4% | — |
| 2023-12-31 | US$7.5억 | US$4.1억 | US$2.6억 | US$3.3억 | US$3.2억 | US$932.6만 | US$7055.7만 | US$2919만 | US$0 | US$1.1억 | US$0 | -US$1.6억 | -US$1.5억 | US$5.7억 | US$6.1억 | US$5.2억 | US$7967.7만 | 41.9% | — | 6.9% | — |
| 2024-12-31 | US$8.2억 | US$4.4억 | US$2.7억 | US$3.9억 | US$3.8억 | US$994.2만 | US$7382.4만 | US$2968.4만 | US$7547.4만 | US$1.1억 | US$0 | -US$8693.5만 | -US$2억 | US$6.1억 | US$7억 | US$6.5억 | US$7265.4만 | 41.7% | — | 7.5% | — |
| 2025-12-31 | US$8.5억 | US$4.5억 | US$2.5억 | US$3.8억 | US$3.7억 | US$820.4만 | US$7669.9만 | US$3091.8만 | US$4.2억 | US$1.2억 | US$2.2억 | -US$9692.7만 | -US$3.3억 | US$7억 | US$6.8억 | US$5.7억 | US$2.8억 | 40.4% | — | 7.3% | — |
MarketAxess Holdings Inc. (MKTX) trades at 18.6x forward earnings against a peer median of 12.6x. The comparison uses 4 peers: LPL Financial Holdings Inc., The Goldman Sachs Group Inc., Robinhood Markets, Inc. and Morgan Stanley, as of 2026-10-17.
Industry capex to depreciation stands at 1.70, with industry capex to revenue at 0.016 (1.6%), indicating that financial market infrastructure operators are reinvesting capital at 170% of depreciation to build out cloud and automated electronic trading infrastructure.
A fixed-income bull cycle is characterized by widening credit spreads, surging corporate bond issuance, elevated interest rate volatility, and rising secondary trading velocity. Under these conditions, institutional asset managers actively reposition portfolios, driving high-margin single-ticket Request-for-Quote (RFQ) and Open Trading volume, lifting fee-per-million realization and expanding platform operating margins well above 45%.
A fixed-income bear cycle occurs during extended periods of tight credit spreads, suppressed volatility, and subdued secondary corporate debt turnover, as observed in 2Q26 where U.S. credit commission revenue dropped 9% YoY. In this environment, dealers internalize client flows, and buy-side desks shift volume toward lower-fee portfolio trading protocols, depressing fee-per-million capture and causing platform revenue growth to decelerate.
MarketAxess occupies a premier tier-one position in institutional electronic credit trading, commanding leadership in U.S. high-grade and Open Trading all-to-all liquidity. However, its high concentration in credit commission revenue (734.62M USD out of 846.27M USD total in FY2025) leaves it more exposed to credit cycle turnover volatility than diversified multi-asset peers.67
MarketAxess represents a high-quality electronic market franchise with excellent cash conversion and an asset-light balance sheet. However, with the stock trading at $164.64, a 9.7% premium over our fair value midpoint of $150.14, a neutral position weighting within a diversified financial sector allocation is appropriate. Existing positions should be maintained rather than augmented.4
Risk management focuses on sizing exposure defensively to reflect merger regulatory binary risk and cyclical credit turnover exposure. Investors should not exceed a 4% total portfolio allocation. Position protection is reinforced by the company's strong net cash balance of 283.52M USD, minimal financial leverage, and recurring non-commission services revenue of 111.65M USD.
MarketAxess provides durable institutional market infrastructure exposure with strong operating profitability and robust return on equity. Retain core exposure while awaiting clarity on the ICE merger and volume re-acceleration.6
Discipline dictates avoiding purchases until a meaningful discount emerges.4
Consolidated revenue growth has slowed to single digits (FY2025 revenue up to 846.27M USD, FY2026 forecast at 896.20M USD), and guidance has been suspended due to the merger, limiting near-term momentum upside.16
MarketAxess Holdings Inc. is a premier electronic trading venue for fixed-income securities, underpinned by self-reinforcing Open Trading liquidity network effects and exceptional cash flow conversion (FY2025 FCF of 373.94M USD). However, at $164.64, the stock trades at a 9.7% premium to our intrinsic fair value midpoint of $150.14 and 18.55x forward earnings.45
With the proposed ICE merger subject to an ongoing DOJ antitrust review following the September 29, 2026 HSR refiling, and near-term credit commission revenue facing fee-per-million pressure, current market prices offer an unfavorable risk-reward balance. We recommend maintaining existing holdings while deferring new capital deployment until valuation realigns with intrinsic fair value.
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
The records this analysis drew on, as they stood when it was run.
Not every cited input appears here: internal calculations and intermediate model outputs have no external record, and some citations could not be matched to one.
Credit variable transaction fee per million (FPM) dropped 7% YoY to $129 in 2Q26 from $138, and operating margin contracted 80 bps YoY to 41.1% (and 180 bps on an adjusted basis to 41.9%). Continuing margin fade from historical levels of 54.38% in FY2020 down to 40.39% in FY2025 threatens to push operating margins below 38.0% as portfolio trading adoption accelerates.6
MarketAxess and ICE refiled their HSR premerger notifications with the DOJ on September 29, 2026. A formal antitrust challenge or transaction abandonment would leave MarketAxess standalone with withdrawn guidance, suspended monthly volume metrics, and slowing single-digit growth, de-rating its terminal multiple from 18.0x toward peer broker-dealer levels such as Goldman Sachs at 12.01x and Morgan Stanley at 13.23x.34
현재:$129 per million in 2Q26
다음이면 경고Below $120 per million
Signals operating leverage reversal and loss of pricing power, falsifying the core thesis of durable 40%+ operating margins.
현재:40.39% in FY2025 / 41.1% in 2Q26
다음이면 경고Below 38.0%
Removes acquisition premium support and leaves MarketAxess facing multiple compression toward broker-dealer peer ranges.
현재:Premerger notifications refiled September 29, 2026; waiting period expires October 29, 2026
다음이면 경고DOJ Second Request or formal antitrust litigation seeking to block the ICE merger
Reflects dealer retreat from multi-dealer request protocols in favor of proprietary internal matching engines, reducing platform interdealer network density.
현재:$1.7B in 2Q26 (-3% YoY)
다음이면 경고Sustained decline below $1.5B
| Scaling portfolio trading volume (ADV up 33% YoY to record $2.0B in 2Q26) to offset lower fee-per-million rates with total volume expansion. |
| Regulatory block or transaction abandonment of proposed ICE merger | high | 6-12 months | Focusing on core standalone platform execution, expense discipline (expenses up only 1% in 2Q26), and healthy balance sheet net cash of 283.52M USD.5 |
Under the moderate discount rate, US$31.34 comes from forecast-period earnings and US$125 from the long-term value, totaling US$157.
Project EPS through the explicit advantage period, fade growth as competition catches up, and discount the full stream at cost of equity.
Apply a terminal P/E to the dated forward EPS path, then discount that future share value back to the analysis date.
Convert the revenue and margin path into after-tax free cash flow, discount the annual per-share amounts and terminal value at WACC, then adjust for signed net debt per current share.
Discounted forecast-period cash flows (US$30.83) plus discounted terminal value (US$99.06) minus signed per current share (-US$8.06) equals the US$138 lens value shown above. Negative net debt is , so subtracting it raises value.
Add depreciation to net income, subtract maintenance capex, divide by diluted shares, and apply a normalized valuation multiple.
Solve for the growth rate that makes the model value equal the report-date share price.
Multiply the peer median PEG by this stock's forecast growth to derive an implied forward P/E, then apply it to forward EPS.
Discount the explicit dividend path and its Gordon-growth terminal value at cost of equity.
In the upside path, accelerated institutional adoption of Open Trading protocols across emerging markets, European credit, and municipal bonds elevates revenue growth toward 8.0% annually, driving FY2027 revenue above 982M USD. Operating margins expand toward 44.0% as algorithmic trading scale benefits flow through the platform, while disciplined share repurchases support diluted EPS compounding above 12% annually.
Primary indicator of institutional market share retention against dealer internal pools and competing platforms.
Core test of operating leverage and platform pricing power defending the narrow economic moat.6
Key event catalyst dictating whether MarketAxess closes into ICE or returns to standalone valuation.
| $1.02B |
| $1.08B |
| $1.14B |
| Revenue growth | 5.9% | 6.7% | 6.5% | 6.0% | 5.5% |
| Operating margin | 40.8% | 41.2% | 41.5% | 41.8% | 42.0% |
| Operating income | $365.65M | $393.79M | $422.44M | $451.02M | $478.10M |
| Tax rate | 26.5% | 26.5% | 26.5% | 26.5% | 26.5% |
| NOPAT | $268.72M | $289.39M | $310.45M | $331.46M | $351.36M |
| Reinvestment | $16.12M | $17.36M | $18.63M | $19.89M | $21.08M |
| Reinvestment rate (of NOPAT) | 6.0% | 6.0% | 6.0% | 6.0% | 6.0% |
| Free cash flow to firm | $252.59M | $272.03M | $291.82M | $311.57M | $330.28M |
| Terminal growth | 2.8% | 2.8% | 2.8% | 2.8% | 2.8% |
In FY2025, operating cash flow reached 382.14M USD while capital expenditure was limited to 8.20M USD, yielding free cash flow of 373.94M USD and an FCF conversion rate exceeding 150% of net income of 246.63M USD.
MarketAxess generates substantial discretionary cash flow that supports dividend growth and share repurchases without requiring balance sheet leverage.
Commission revenue accounted for 734.62M USD, or 86.8%, of total revenue of 846.27M USD in FY2025, while non-commission services revenue (information, post-trade, technology) totaled 111.65M USD.
Top-line performance is tightly coupled to credit market turnover, meaning subdued spread volatility directly tempers revenue growth.
The company closed FY2025 with 568.46M USD in cash and marketable securities and 284.94M USD in total debt, establishing a broad net cash position of 283.52M USD.
Negative net debt insulates equity value from rising refinancing costs and provides ample liquidity to fund ongoing platform enhancements.
| 마진 |
|---|
| MKTX | MarketAxess Holdings Inc. | $5.8B | 18.6x | 6.7x | 13.0x | 23.1% | — |
| LPLA | LPL Financial Holdings Inc. | $25.3B | 10.6x | 1.3x | 18.6% | 11.1% | |
| GS | The Goldman Sachs Group Inc. | $256.6B | 12.0x | 3.6x | 17.8% | 38.2% | |
| HOOD | Robinhood Markets, Inc. | $88.9B | 28.8x | 18.0x | 23.6% | 43.9% | |
| MS | Morgan Stanley | $283.6B | 13.2x | 3.6x | 18.0% | 39.9% |
| neutral |
| Large multi-asset exchange operators seek scale through acquisitions, exemplified by ICE's proposed acquisition of MarketAxess, while heightened antitrust scrutiny introduces closing uncertainty and operating constraints. |
| GAAP Operating Margin | Operating margin declining below historical baseline | Demote moat rating to Narrow and adjust terminal P/E to 15.0x.6 |
| UK Revenue as Percentage of Consolidated Revenue | International revenue share contracting below target | Lower international growth assumption by 100 bps across explicit forecast horizon.7 |
