Market cap
$1,695,307 Mln
Revenue (TTM)
$89,104 Mln
P/E Ratio
43.8
P/B Ratio
17.5
Div. Yield
0.8 %
| Broadcom (AVGO) | NVIDIA (NVDA) | Micron Technology Inc (MU) | Marvell Technology Group (MRVL) | Analog Devices (ADI) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
1,695,307 | 5,649,191 | 1,213,973 | 244,708 | 202,136 |
Revenue ($ Mln) |
89,104 | 302,969 | 133,188 | 9,450 | 13,882 |
Net Profit ($ Mln) |
38,265.00 | 192,879.00 | 84,969.00 | 2,639.90 | 4,135.00 |
Net Margin (%) |
42.94 | 63.66 | 63.80 | 27.93 | 29.79 |
RoE (%) |
42.62 | 99.87 | 88.26 | 16.08 | 12.28 |
Price to Earnings |
43.84 | 29.58 | 14.77 | 88.41 | 48.06 |
Price-To-Book |
17.46 | 23.78 | 12.29 | 12.65 | 5.56 |
Income Statement ($ Mln)
| Broadcom (AVGO) | NVIDIA (NVDA) | Micron Technology Inc (MU) | Marvell Technology Group (MRVL) | Analog Devices (ADI) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
63,887.00 | 130,497.00 | 37,378.00 | 5,767.30 | 11,019.71 |
|
Cost of Revenue
|
20,593.00 | 32,639.00 | 22,505.00 | 3,385.10 | 4,246.23 |
|
Gross Profit
|
43,294.00 | 97,858.00 | 14,873.00 | 2,382.20 | 6,773.48 |
|
Operating Expenses
|
17,810.00 | 16,405.00 | 5,003.00 | 3,102.50 | 3,840.98 |
|
Operating Profit (EBIT)
|
25,484.00 | 81,453.00 | 9,870.00 | -720.30 | 2,932.50 |
|
Other Income
|
-- | -- | -- | -- | -- |
|
Profit before Tax
|
22,729.00 | 84,026.00 | 9,663.00 | -894.70 | 2,712.11 |
|
Provision for Tax
|
-397.00 | 11,146.00 | 1,124.00 | -9.70 | 444.77 |
|
Profit after Tax (Net Income)
|
23,126.00 | 72,880.00 | 8,539.00 | -885.00 | 2,267.34 |
|
Minority Interest
|
-- | -- | -- | -- | -- |
|
Consolidated Profit
|
-- | 72,880.00 | -- | -- | -- |
Liabilities ($ Mln)
| Broadcom (AVGO) | NVIDIA (NVDA) | Micron Technology Inc (MU) | Marvell Technology Group (MRVL) | Analog Devices (ADI) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
81,292.00 | 79,327.00 | 54,165.00 | 13,427.00 | 33,815.76 |
|
Minority Interest
|
-- | -- | -- | -- | -- |
|
Non-Current Liabilities
|
71,286.00 | 14,227.00 | 17,179.00 | 4,750.70 | 10,931.16 |
|
Current Liabilities
|
18,514.00 | 18,047.00 | 11,454.00 | 2,026.80 | 3,245.80 |
|
Total Liabilities
|
171,092.00 | 111,601.00 | 82,798.00 | 20,204.50 | 47,992.71 |
Assets ($ Mln)
| Broadcom (AVGO) | NVIDIA (NVDA) | Micron Technology Inc (MU) | Marvell Technology Group (MRVL) | Analog Devices (ADI) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
139,519.00 | 31,475.00 | 53,957.00 | 17,084.20 | 40,884.65 |
|
Current Assets
|
31,573.00 | 80,126.00 | 28,841.00 | 3,120.30 | 7,108.06 |
|
Total Assets
|
171,092.00 | 111,601.00 | 82,798.00 | 20,204.50 | 47,992.71 |
|
Total Debt*
|
65,136.00 | 10,270.00 | 15,278.00 | 4,343.10 | 8,664.61 |
|
Net Current Assets
|
13,059.00 | 62,079.00 | 17,387.00 | 1,093.50 | 3,862.26 |
Cashflow ($ Mln)
| Broadcom (AVGO) | NVIDIA (NVDA) | Micron Technology Inc (MU) | Marvell Technology Group (MRVL) | Analog Devices (ADI) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
27,537.00 | 64,089.00 | 17,525.00 | 1,681.20 | 4,812.20 |
|
Cash Flow from Investing Activities
|
-580.00 | -20,421.00 | -14,087.00 | -300.70 | -1,321.52 |
|
Cash from Financing Activities
|
-20,127.00 | -42,359.00 | -850.00 | -1,383.00 | -2,982.62 |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- | -- |
Ratios
Profitability Ratios
| Broadcom (AVGO) | NVIDIA (NVDA) | Micron Technology Inc (MU) | Marvell Technology Group (MRVL) | Analog Devices (ADI) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
16.42 | 101.48 | 13.28 | -4.78 | 5.32 |
|
ROE (%)
|
31.05 | 119.18 | 17.20 | -6.26 | 6.57 |
|
ROA (%)
|
13.74 | 82.20 | 11.22 | -4.27 | 4.71 |
|
EBIT Margin (%)
|
-- | -- | -- | -- | -- |
|
Net Margin (%)
|
36.20 | 55.85 | 22.84 | -15.35 | 20.58 |
|
Cash Profit Margin (%)
|
-- | -- | -- | -- | -- |
Growth Ratios
| Broadcom (AVGO) | NVIDIA (NVDA) | Micron Technology Inc (MU) | Marvell Technology Group (MRVL) | Analog Devices (ADI) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
0.24 | 1.14 | 0.49 | 0.05 | 0.17 |
|
EBIT Growth (%)
|
-- | -- | -- | -- | -- |
|
Net Profit Growth (%)
|
292.30 | 144.89 | 997.56 | 5.19 | 38.65 |
|
EPS Growth (%)
|
-- | -- | -- | -- | -- |
|
Book Value Growth (%)
|
-- | -- | -- | -- | -- |
Valuation Ratios
| Broadcom (AVGO) | NVIDIA (NVDA) | Micron Technology Inc (MU) | Marvell Technology Group (MRVL) | Analog Devices (ADI) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
-- | -- | -- | -- | -- |
|
Price / Book Value
|
-- | -- | -- | -- | -- |
|
Dividend Yield (%)
|
-- | -- | -- | -- | -- |
|
EV/EBITDA
|
1.41 | -0.38 | 0.27 | 5.21 | 1.00 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| Broadcom (AVGO) | NVIDIA (NVDA) | Micron Technology Inc (MU) | Marvell Technology Group (MRVL) | Analog Devices (ADI) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.80 | 0.13 | 0.28 | 0.32 | 0.26 |
|
Short term debt to equity ratio
|
0.04 | 0.00 | 0.01 | 0.01 | 0.02 |
|
Current Ratio
|
1.71 | 4.44 | 2.52 | 1.54 | 2.19 |
|
Quick Ratio
|
1.58 | 3.88 | 1.79 | 1.03 | 1.68 |
|
Interest Coverage
|
8.08 | 341.19 | 21.26 | -3.72 | 9.54 |
Operating Efficiency Ratios
| Broadcom (AVGO) | NVIDIA (NVDA) | Micron Technology Inc (MU) | Marvell Technology Group (MRVL) | Analog Devices (ADI) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
19.02 | 17.67 | 24.79 | 17.83 | 13.03 |
|
Asset Turnover
|
0.38 | 1.47 | 0.49 | 0.28 | 0.23 |
|
Receivable days
|
52.83 | 46.27 | 77.59 | 68.08 | 45.95 |
|
Inventory Days
|
35.74 | 85.96 | 139.82 | 102.19 | 133.50 |
|
Payable days
|
28.57 | 50.41 | 47.54 | 55.76 | 44.35 |
|
Cash Conversion Cycle
|
60.00 | 81.82 | 169.87 | 114.51 | 135.09 |