XNASAVGO
Market cap1.03tUSD
Dec 20, Last price
221.13USD
1D
1.29%
1Q
29.24%
Jan 2017
1,150.95%
IPO
13,358.92%
Name
Broadcom Inc
Chart & Performance
Profile
Broadcom Inc. designs, develops, and supplies various semiconductor devices with a focus on complex digital and mixed signal complementary metal oxide semiconductor based devices and analog III-V based products worldwide. The company operates in two segments, Semiconductor Solutions and Infrastructure Software. It provides set-top box system-on-chips (SoCs); cable, digital subscriber line, and passive optical networking central office/consumer premise equipment SoCs; wireless local area network access point SoCs; Ethernet switching and routing merchant silicon products; embedded processors and controllers; serializer/deserializer application specific integrated circuits; optical and copper, and physical layers; and fiber optic transmitter and receiver components. The company also offers RF front end modules, filters, and power amplifiers; Wi-Fi, Bluetooth, and global positioning system/global navigation satellite system SoCs; custom touch controllers; serial attached small computer system interface, and redundant array of independent disks controllers and adapters; peripheral component interconnect express switches; fiber channel host bus adapters; read channel based SoCs; custom flash controllers; preamplifiers; and optocouplers, industrial fiber optics, and motion control encoders and subsystems. Its products are used in various applications, including enterprise and data center networking, home connectivity, set-top boxes, broadband access, telecommunication equipment, smartphones and base stations, data center servers and storage systems, factory automation, power generation and alternative energy systems, and electronic displays. Broadcom Inc. was incorporated in 2018 and is headquartered in San Jose, California.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑10 | 2022‑10 | 2021‑10 | 2020‑10 | 2019‑10 | 2018‑10 | 2017‑10 | 2016‑10 | 2015‑10 | |
Income | |||||||||
Revenues | 35,819,000 7.88% | 33,203,000 20.96% | |||||||
Cost of revenue | 16,382,000 | 16,027,000 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 19,437,000 | 17,176,000 | |||||||
NOPBT Margin | 54.26% | 51.73% | |||||||
Operating Taxes | 1,015,000 | 939,000 | |||||||
Tax Rate | 5.22% | 5.47% | |||||||
NOPAT | 18,422,000 | 16,237,000 | |||||||
Net income | 14,082,000 22.51% | 11,495,000 70.65% | |||||||
Dividends | (7,645,000) | (7,032,000) | |||||||
Dividend yield | 2.14% | 3.52% | |||||||
Proceeds from repurchase of equity | (7,563,000) | (8,341,000) | |||||||
BB yield | 2.11% | 4.17% | |||||||
Debt | |||||||||
Debt current | 1,608,000 | 440,000 | |||||||
Long-term debt | 37,670,000 | 39,134,000 | |||||||
Deferred revenue | 299,000 | 410,000 | |||||||
Other long-term liabilities | 3,847,000 | 774,000 | |||||||
Net debt | 25,089,000 | 27,158,000 | |||||||
Cash flow | |||||||||
Cash from operating activities | 18,085,000 | 16,736,000 | |||||||
CAPEX | (452,000) | (424,000) | |||||||
Cash from investing activities | (689,000) | (667,000) | |||||||
Cash from financing activities | (15,623,000) | (15,816,000) | |||||||
FCF | 17,630,000 | 16,362,000 | |||||||
Balance | |||||||||
Cash | 14,189,000 | 12,416,000 | |||||||
Long term investments | |||||||||
Excess cash | 12,398,050 | 10,755,850 | |||||||
Stockholders' equity | 2,889,000 | 1,550,000 | |||||||
Invested Capital | 64,001,000 | 61,178,000 | |||||||
ROIC | 29.43% | 24.96% | |||||||
ROCE | 29.19% | 26.04% | |||||||
EV | |||||||||
Common stock shares outstanding | 4,270,000 | 4,230,000 | |||||||
Price | 83.84 77.28% | 47.29 -11.05% | |||||||
Market cap | 357,979,720 78.96% | 200,036,700 -12.30% | |||||||
EV | 383,068,720 | 227,194,700 | |||||||
EBITDA | 23,272,000 | 22,160,000 | |||||||
EV/EBITDA | 16.46 | 10.25 | |||||||
Interest | 1,622,000 | 1,737,000 | |||||||
Interest/NOPBT | 8.34% | 10.11% |