XNASMXL
Market cap1.74bUSD
Jan 10, Last price
20.63USD
1D
0.44%
1Q
44.87%
Jan 2017
-5.37%
IPO
14.36%
Name
Maxlinear Inc
Chart & Performance
Profile
MaxLinear, Inc. provides radiofrequency (RF), high-performance analog, and mixed-signal communications systems-on-chip solutions (SoCs) for the connected home, wired and wireless infrastructure, and industrial and multi-market applications worldwide. Its products integrate various portions of a high-speed communication system, including RF, high-performance analog, mixed-signal, digital signal processing, security engines, data compression, networking layers, and power management. The company offers broadband radio transceiver front ends, data converters, embedded systems and software architecture, and architecture and system design for highly integrated end-to-end communication platform solutions. Its products are used in various electronic devices, such as cable data over cable service interface specifications (DOCSIS), fiber and DSL broadband modems and gateways; Wi-Fi and wireline routers for home networking; radio transceivers and modems for 4G/5G base-station and backhaul infrastructure; and fiber-optic modules for data center, metro, and long-haul transport networks, as well as power management and interface products. It serves electronics distributors, module makers, original equipment manufacturers (OEMs), and original design manufacturers (ODMs) through a direct sales force, third-party sales representatives, and a network of distributors. The company was incorporated in 2003 and is headquartered in Carlsbad, California.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 693,263 -38.12% | 1,120,252 25.53% | |||||||
Cost of revenue | 577,104 | 766,925 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 116,159 | 353,327 | |||||||
NOPBT Margin | 16.76% | 31.54% | |||||||
Operating Taxes | 9,337 | 49,158 | |||||||
Tax Rate | 8.04% | 13.91% | |||||||
NOPAT | 106,822 | 304,169 | |||||||
Net income | (73,147) -158.50% | 125,040 197.93% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | 4,559 | (26,505) | |||||||
BB yield | -0.24% | 0.97% | |||||||
Debt | |||||||||
Debt current | 9,132 | 10,489 | |||||||
Long-term debt | 210,236 | 168,463 | |||||||
Deferred revenue | (6,134) | ||||||||
Other long-term liabilities | (2,998) | 17,444 | |||||||
Net debt | 20,280 | (38,752) | |||||||
Cash flow | |||||||||
Cash from operating activities | 43,372 | 388,726 | |||||||
CAPEX | (13,454) | (52,437) | |||||||
Cash from investing activities | (15,935) | (91,762) | |||||||
Cash from financing activities | (26,356) | (240,401) | |||||||
FCF | 55,044 | 320,910 | |||||||
Balance | |||||||||
Cash | 187,288 | 205,882 | |||||||
Long term investments | 11,800 | 11,822 | |||||||
Excess cash | 164,425 | 161,691 | |||||||
Stockholders' equity | (122,310) | (46,393) | |||||||
Invested Capital | 989,570 | 880,792 | |||||||
ROIC | 11.42% | 32.16% | |||||||
ROCE | 13.39% | 42.04% | |||||||
EV | |||||||||
Common stock shares outstanding | 80,719 | 80,852 | |||||||
Price | 23.77 -29.99% | 33.95 -54.97% | |||||||
Market cap | 1,918,691 -30.10% | 2,744,925 -54.30% | |||||||
EV | 1,938,971 | 2,706,173 | |||||||
EBITDA | 187,675 | 434,058 | |||||||
EV/EBITDA | 10.33 | 6.23 | |||||||
Interest | 10,702 | 9,768 | |||||||
Interest/NOPBT | 9.21% | 2.76% |