Market cap
$5,200,733 Mln
Revenue (TTM)
$253,491 Mln
P/E Ratio
32.9
P/B Ratio
26.6
Div. Yield
0 %
| NVIDIA (NVDA) | Broadcom (AVGO) | Marvell Technology Group (MRVL) | Analog Devices (ADI) | Semtech (SMTC) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
5,200,733 | 1,752,930 | 212,754 | 187,251 | 11,559 |
Revenue ($ Mln) |
253,491 | 75,465 | 8,717 | 13,882 | 1,090 |
Net Profit ($ Mln) |
159,613.00 | 29,317.00 | 2,526.70 | 4,135.00 | -33.23 |
Net Margin (%) |
62.97 | 38.85 | 28.99 | 29.79 | -3.05 |
RoE (%) |
101.54 | 34.70 | 15.66 | 12.28 | -5.83 |
Price to Earnings |
32.88 | 61.31 | 81.18 | 44.05 | -- |
Price-To-Book |
26.61 | 19.99 | 11.68 | 5.38 | 20.17 |
Income Statement ($ Mln)
| NVIDIA (NVDA) | Broadcom (AVGO) | Marvell Technology Group (MRVL) | Analog Devices (ADI) | Semtech (SMTC) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
215,938.00 | 63,887.00 | 8,194.60 | 11,019.71 | 1,050.00 |
|
Cost of Revenue
|
62,475.00 | 20,593.00 | 4,013.90 | 4,246.23 | 508.40 |
|
Gross Profit
|
153,463.00 | 43,294.00 | 4,180.70 | 6,773.48 | 541.60 |
|
Operating Expenses
|
23,076.00 | 17,810.00 | 2,857.80 | 3,840.98 | 408.00 |
|
Operating Profit (EBIT)
|
130,387.00 | 25,484.00 | 1,338.40 | 2,932.50 | 133.60 |
|
Other Income
|
-- | -- | -- | -- | -- |
|
Profit before Tax
|
141,450.00 | 22,729.00 | 3,046.60 | 2,712.11 | -20.60 |
|
Provision for Tax
|
21,383.00 | -397.00 | 376.50 | 444.77 | 19.80 |
|
Profit after Tax (Net Income)
|
120,067.00 | 23,126.00 | 2,670.10 | 2,267.34 | -40.40 |
|
Minority Interest
|
-- | -- | -- | -- | -- |
|
Consolidated Profit
|
-- | -- | -- | -- | -- |
Liabilities ($ Mln)
| NVIDIA (NVDA) | Broadcom (AVGO) | Marvell Technology Group (MRVL) | Analog Devices (ADI) | Semtech (SMTC) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
157,293.00 | 81,292.00 | 14,308.40 | 33,815.76 | 549.72 |
|
Minority Interest
|
-- | -- | -- | -- | -- |
|
Non-Current Liabilities
|
17,347.00 | 71,286.00 | 4,756.40 | 10,931.16 | 584.68 |
|
Current Liabilities
|
32,163.00 | 18,514.00 | 3,220.50 | 3,245.80 | 275.94 |
|
Total Liabilities
|
206,803.00 | 171,092.00 | 22,285.30 | 47,992.71 | 1,410.34 |
Assets ($ Mln)
| NVIDIA (NVDA) | Broadcom (AVGO) | Marvell Technology Group (MRVL) | Analog Devices (ADI) | Semtech (SMTC) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
81,198.00 | 139,519.00 | 15,824.70 | 40,884.65 | 755.22 |
|
Current Assets
|
125,605.00 | 31,573.00 | 6,460.60 | 7,108.06 | 655.12 |
|
Total Assets
|
206,803.00 | 171,092.00 | 22,285.30 | 47,992.71 | 1,410.34 |
|
Total Debt*
|
11,412.00 | 65,136.00 | 4,790.30 | 8,664.61 | 497.30 |
|
Net Current Assets
|
93,442.00 | 13,059.00 | 3,240.10 | 3,862.26 | 379.18 |
Cashflow ($ Mln)
| NVIDIA (NVDA) | Broadcom (AVGO) | Marvell Technology Group (MRVL) | Analog Devices (ADI) | Semtech (SMTC) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
102,718.00 | 27,537.00 | 1,750.50 | 4,812.20 | 169.52 |
|
Cash Flow from Investing Activities
|
-52,228.00 | -580.00 | 2,097.80 | -1,321.52 | -38.76 |
|
Cash from Financing Activities
|
-48,474.00 | -20,127.00 | -2,157.80 | -2,982.62 | -89.42 |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- | -- |
Ratios
Profitability Ratios
| NVIDIA (NVDA) | Broadcom (AVGO) | Marvell Technology Group (MRVL) | Analog Devices (ADI) | Semtech (SMTC) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
92.97 | 16.42 | 14.48 | 5.32 | -3.76 |
|
ROE (%)
|
101.49 | 31.05 | 19.25 | 6.57 | -7.40 |
|
ROA (%)
|
75.42 | 13.74 | 12.57 | 4.71 | -2.86 |
|
EBIT Margin (%)
|
-- | -- | -- | -- | -- |
|
Net Margin (%)
|
55.60 | 36.20 | 32.58 | 20.58 | -3.85 |
|
Cash Profit Margin (%)
|
-- | -- | -- | -- | -- |
Growth Ratios
| NVIDIA (NVDA) | Broadcom (AVGO) | Marvell Technology Group (MRVL) | Analog Devices (ADI) | Semtech (SMTC) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
0.65 | 0.24 | 0.42 | 0.17 | 0.15 |
|
EBIT Growth (%)
|
-- | -- | -- | -- | -- |
|
Net Profit Growth (%)
|
64.75 | 292.30 | 401.71 | 38.65 | 75.05 |
|
EPS Growth (%)
|
-- | -- | -- | -- | -- |
|
Book Value Growth (%)
|
-- | -- | -- | -- | -- |
Valuation Ratios
| NVIDIA (NVDA) | Broadcom (AVGO) | Marvell Technology Group (MRVL) | Analog Devices (ADI) | Semtech (SMTC) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
-- | -- | -- | -- | -- |
|
Price / Book Value
|
-- | -- | -- | -- | -- |
|
Dividend Yield (%)
|
-- | -- | -- | -- | -- |
|
EV/EBITDA
|
-0.35 | 1.41 | 0.47 | 1.00 | 5.02 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| NVIDIA (NVDA) | Broadcom (AVGO) | Marvell Technology Group (MRVL) | Analog Devices (ADI) | Semtech (SMTC) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.07 | 0.80 | 0.33 | 0.26 | 0.90 |
|
Short term debt to equity ratio
|
0.01 | 0.04 | 0.04 | 0.02 | 0.01 |
|
Current Ratio
|
3.91 | 1.71 | 2.01 | 2.19 | 2.37 |
|
Quick Ratio
|
3.24 | 1.58 | 1.58 | 1.68 | 1.66 |
|
Interest Coverage
|
547.14 | 8.08 | 16.04 | 9.54 | 0.49 |
Operating Efficiency Ratios
| NVIDIA (NVDA) | Broadcom (AVGO) | Marvell Technology Group (MRVL) | Analog Devices (ADI) | Semtech (SMTC) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
17.81 | 19.02 | 26.68 | 13.03 | 18.68 |
|
Asset Turnover
|
1.36 | 0.38 | 0.39 | 0.23 | 0.74 |
|
Receivable days
|
52.04 | 52.83 | 71.65 | 45.95 | 66.84 |
|
Inventory Days
|
92.03 | 35.74 | 110.00 | 133.50 | 129.08 |
|
Payable days
|
47.13 | 28.57 | 77.16 | 44.35 | 51.50 |
|
Cash Conversion Cycle
|
96.94 | 60.00 | 104.49 | 135.09 | 144.42 |