Market cap
$1,752,930 Mln
Revenue (TTM)
$75,465 Mln
P/E Ratio
61.3
P/B Ratio
20
Div. Yield
0.7 %
| Broadcom (AVGO) | NVIDIA (NVDA) | Marvell Technology Group (MRVL) | Analog Devices (ADI) | Semtech (SMTC) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
1,752,930 | 5,200,733 | 212,754 | 187,251 | 11,559 |
Revenue ($ Mln) |
75,465 | 253,491 | 8,717 | 13,882 | 1,090 |
Net Profit ($ Mln) |
29,317.00 | 159,613.00 | 2,526.70 | 4,135.00 | -33.23 |
Net Margin (%) |
38.85 | 62.97 | 28.99 | 29.79 | -3.05 |
RoE (%) |
34.70 | 101.54 | 15.66 | 12.28 | -5.83 |
Price to Earnings |
61.31 | 32.88 | 81.18 | 44.05 | -- |
Price-To-Book |
19.99 | 26.61 | 11.68 | 5.38 | 20.17 |
Income Statement ($ Mln)
| Broadcom (AVGO) | NVIDIA (NVDA) | Marvell Technology Group (MRVL) | Analog Devices (ADI) | Semtech (SMTC) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
63,887.00 | 130,497.00 | 5,767.30 | 11,019.71 | 909.29 |
|
Cost of Revenue
|
20,593.00 | 32,639.00 | 3,385.10 | 4,246.23 | 453.64 |
|
Gross Profit
|
43,294.00 | 97,858.00 | 2,382.20 | 6,773.48 | 455.64 |
|
Operating Expenses
|
17,810.00 | 16,405.00 | 3,102.50 | 3,840.98 | 393.96 |
|
Operating Profit (EBIT)
|
25,484.00 | 81,453.00 | -720.30 | 2,932.50 | 61.68 |
|
Other Income
|
-- | -- | -- | -- | -- |
|
Profit before Tax
|
22,729.00 | 84,026.00 | -894.70 | 2,712.11 | -183.91 |
|
Provision for Tax
|
-397.00 | 11,146.00 | -9.70 | 444.77 | -22.01 |
|
Profit after Tax (Net Income)
|
23,126.00 | 72,880.00 | -885.00 | 2,267.34 | -161.90 |
|
Minority Interest
|
-- | -- | -- | -- | -- |
|
Consolidated Profit
|
-- | -- | -- | -- | -- |
Liabilities ($ Mln)
| Broadcom (AVGO) | NVIDIA (NVDA) | Marvell Technology Group (MRVL) | Analog Devices (ADI) | Semtech (SMTC) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
81,292.00 | 79,327.00 | 13,427.00 | 33,815.76 | 542.43 |
|
Minority Interest
|
-- | -- | -- | -- | -- |
|
Non-Current Liabilities
|
71,286.00 | 14,227.00 | 4,750.70 | 10,931.16 | 593.80 |
|
Current Liabilities
|
18,514.00 | 18,047.00 | 2,026.80 | 3,245.80 | 283.03 |
|
Total Liabilities
|
171,092.00 | 111,601.00 | 20,204.50 | 47,992.71 | 1,419.26 |
Assets ($ Mln)
| Broadcom (AVGO) | NVIDIA (NVDA) | Marvell Technology Group (MRVL) | Analog Devices (ADI) | Semtech (SMTC) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
139,519.00 | 31,475.00 | 17,084.20 | 40,884.65 | 833.80 |
|
Current Assets
|
31,573.00 | 80,126.00 | 3,120.30 | 7,108.06 | 585.46 |
|
Total Assets
|
171,092.00 | 111,601.00 | 20,204.50 | 47,992.71 | 1,419.26 |
|
Total Debt*
|
65,136.00 | 10,270.00 | 4,343.10 | 8,664.61 | 557.53 |
|
Net Current Assets
|
13,059.00 | 62,079.00 | 1,093.50 | 3,862.26 | 302.43 |
Cashflow ($ Mln)
| Broadcom (AVGO) | NVIDIA (NVDA) | Marvell Technology Group (MRVL) | Analog Devices (ADI) | Semtech (SMTC) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
27,537.00 | 64,089.00 | 1,681.20 | 4,812.20 | 57.99 |
|
Cash Flow from Investing Activities
|
-580.00 | -20,421.00 | -300.70 | -1,321.52 | -11.89 |
|
Cash from Financing Activities
|
-20,127.00 | -42,359.00 | -1,383.00 | -2,982.62 | -21.66 |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- | -- |
Ratios
Profitability Ratios
| Broadcom (AVGO) | NVIDIA (NVDA) | Marvell Technology Group (MRVL) | Analog Devices (ADI) | Semtech (SMTC) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
16.42 | 101.48 | -4.78 | 5.32 | -14.77 |
|
ROE (%)
|
31.05 | 119.18 | -6.26 | 6.57 | -137.79 |
|
ROA (%)
|
13.74 | 82.20 | -4.27 | 4.71 | -11.59 |
|
EBIT Margin (%)
|
-- | -- | -- | -- | -- |
|
Net Margin (%)
|
36.20 | 55.85 | -15.35 | 20.58 | -17.80 |
|
Cash Profit Margin (%)
|
-- | -- | -- | -- | -- |
Growth Ratios
| Broadcom (AVGO) | NVIDIA (NVDA) | Marvell Technology Group (MRVL) | Analog Devices (ADI) | Semtech (SMTC) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
0.24 | 1.14 | 0.05 | 0.17 | 0.05 |
|
EBIT Growth (%)
|
-- | -- | -- | -- | -- |
|
Net Profit Growth (%)
|
292.30 | 144.89 | 5.19 | 38.65 | 85.17 |
|
EPS Growth (%)
|
-- | -- | -- | -- | -- |
|
Book Value Growth (%)
|
-- | -- | -- | -- | -- |
Valuation Ratios
| Broadcom (AVGO) | NVIDIA (NVDA) | Marvell Technology Group (MRVL) | Analog Devices (ADI) | Semtech (SMTC) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
-- | -- | -- | -- | -- |
|
Price / Book Value
|
-- | -- | -- | -- | -- |
|
Dividend Yield (%)
|
-- | -- | -- | -- | -- |
|
EV/EBITDA
|
1.41 | -0.38 | 5.21 | 1.00 | -8.75 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| Broadcom (AVGO) | NVIDIA (NVDA) | Marvell Technology Group (MRVL) | Analog Devices (ADI) | Semtech (SMTC) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.80 | 0.13 | 0.32 | 0.26 | 1.03 |
|
Short term debt to equity ratio
|
0.04 | 0.00 | 0.01 | 0.02 | 0.10 |
|
Current Ratio
|
1.71 | 4.44 | 1.54 | 2.19 | 2.07 |
|
Quick Ratio
|
1.58 | 3.88 | 1.03 | 1.68 | 1.49 |
|
Interest Coverage
|
8.08 | 341.19 | -3.72 | 9.54 | -1.05 |
Operating Efficiency Ratios
| Broadcom (AVGO) | NVIDIA (NVDA) | Marvell Technology Group (MRVL) | Analog Devices (ADI) | Semtech (SMTC) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
19.02 | 17.67 | 17.83 | 13.03 | 20.69 |
|
Asset Turnover
|
0.38 | 1.47 | 0.28 | 0.23 | 0.65 |
|
Receivable days
|
52.83 | 46.27 | 68.08 | 45.95 | 64.76 |
|
Inventory Days
|
35.74 | 85.96 | 102.19 | 133.50 | 124.23 |
|
Payable days
|
28.57 | 50.41 | 55.76 | 44.35 | 41.98 |
|
Cash Conversion Cycle
|
60.00 | 81.82 | 114.51 | 135.09 | 147.00 |