Market cap
$190,725 Mln
Revenue (TTM)
$13,882 Mln
P/E Ratio
46.7
P/B Ratio
5.6
Div. Yield
1.1 %
| Analog Devices (ADI) | NVIDIA (NVDA) | Broadcom (AVGO) | Marvell Technology Group (MRVL) | Semtech (SMTC) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
190,725 | 5,434,765 | 1,684,184 | 235,402 | 17,013 |
Revenue ($ Mln) |
13,882 | 302,969 | 89,104 | 9,450 | 1,174 |
Net Profit ($ Mln) |
4,135.00 | 192,879.00 | 38,265.00 | 2,639.90 | 153.94 |
Net Margin (%) |
29.79 | 63.66 | 42.94 | 27.93 | 13.11 |
RoE (%) |
12.28 | 99.87 | 42.62 | 16.08 | 23.71 |
Price to Earnings |
46.75 | 28.49 | 44.94 | 87.02 | 120.73 |
Price-To-Book |
5.56 | 23.78 | 17.46 | 12.65 | 21.73 |
Income Statement ($ Mln)
| Analog Devices (ADI) | NVIDIA (NVDA) | Broadcom (AVGO) | Marvell Technology Group (MRVL) | Semtech (SMTC) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
11,019.71 | 130,497.00 | 63,887.00 | 5,767.30 | 909.29 |
|
Cost of Revenue
|
4,246.23 | 32,639.00 | 20,593.00 | 3,385.10 | 453.64 |
|
Gross Profit
|
6,773.48 | 97,858.00 | 43,294.00 | 2,382.20 | 455.64 |
|
Operating Expenses
|
3,840.98 | 16,405.00 | 17,810.00 | 3,102.50 | 393.96 |
|
Operating Profit (EBIT)
|
2,932.50 | 81,453.00 | 25,484.00 | -720.30 | 61.68 |
|
Other Income
|
-- | -- | -- | -- | -- |
|
Profit before Tax
|
2,712.11 | 84,026.00 | 22,729.00 | -894.70 | -183.91 |
|
Provision for Tax
|
444.77 | 11,146.00 | -397.00 | -9.70 | -22.01 |
|
Profit after Tax (Net Income)
|
2,267.34 | 72,880.00 | 23,126.00 | -885.00 | -161.90 |
|
Minority Interest
|
-- | -- | -- | -- | -- |
|
Consolidated Profit
|
-- | 72,880.00 | -- | -- | -- |
Liabilities ($ Mln)
| Analog Devices (ADI) | NVIDIA (NVDA) | Broadcom (AVGO) | Marvell Technology Group (MRVL) | Semtech (SMTC) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
33,815.76 | 79,327.00 | 81,292.00 | 13,427.00 | 542.43 |
|
Minority Interest
|
-- | -- | -- | -- | -- |
|
Non-Current Liabilities
|
10,931.16 | 14,227.00 | 71,286.00 | 4,750.70 | 593.80 |
|
Current Liabilities
|
3,245.80 | 18,047.00 | 18,514.00 | 2,026.80 | 283.03 |
|
Total Liabilities
|
47,992.71 | 111,601.00 | 171,092.00 | 20,204.50 | 1,419.26 |
Assets ($ Mln)
| Analog Devices (ADI) | NVIDIA (NVDA) | Broadcom (AVGO) | Marvell Technology Group (MRVL) | Semtech (SMTC) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
40,884.65 | 31,475.00 | 139,519.00 | 17,084.20 | 833.80 |
|
Current Assets
|
7,108.06 | 80,126.00 | 31,573.00 | 3,120.30 | 585.46 |
|
Total Assets
|
47,992.71 | 111,601.00 | 171,092.00 | 20,204.50 | 1,419.26 |
|
Total Debt*
|
8,664.61 | 10,270.00 | 65,136.00 | 4,343.10 | 557.53 |
|
Net Current Assets
|
3,862.26 | 62,079.00 | 13,059.00 | 1,093.50 | 302.43 |
Cashflow ($ Mln)
| Analog Devices (ADI) | NVIDIA (NVDA) | Broadcom (AVGO) | Marvell Technology Group (MRVL) | Semtech (SMTC) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
4,812.20 | 64,089.00 | 27,537.00 | 1,681.20 | 57.99 |
|
Cash Flow from Investing Activities
|
-1,321.52 | -20,421.00 | -580.00 | -300.70 | -11.89 |
|
Cash from Financing Activities
|
-2,982.62 | -42,359.00 | -20,127.00 | -1,383.00 | -21.66 |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- | -- |
Ratios
Profitability Ratios
| Analog Devices (ADI) | NVIDIA (NVDA) | Broadcom (AVGO) | Marvell Technology Group (MRVL) | Semtech (SMTC) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
5.32 | 101.48 | 16.42 | -4.78 | -14.92 |
|
ROE (%)
|
6.57 | 119.18 | 31.05 | -6.26 | -137.79 |
|
ROA (%)
|
4.71 | 82.20 | 13.74 | -4.27 | -11.59 |
|
EBIT Margin (%)
|
-- | -- | -- | -- | -- |
|
Net Margin (%)
|
20.58 | 55.85 | 36.20 | -15.35 | -17.80 |
|
Cash Profit Margin (%)
|
-- | -- | -- | -- | -- |
Growth Ratios
| Analog Devices (ADI) | NVIDIA (NVDA) | Broadcom (AVGO) | Marvell Technology Group (MRVL) | Semtech (SMTC) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
0.17 | 1.14 | 0.24 | 0.05 | 0.05 |
|
EBIT Growth (%)
|
-- | -- | -- | -- | -- |
|
Net Profit Growth (%)
|
38.65 | 144.89 | 292.30 | 5.19 | 85.17 |
|
EPS Growth (%)
|
-- | -- | -- | -- | -- |
|
Book Value Growth (%)
|
-- | -- | -- | -- | -- |
Valuation Ratios
| Analog Devices (ADI) | NVIDIA (NVDA) | Broadcom (AVGO) | Marvell Technology Group (MRVL) | Semtech (SMTC) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
-- | -- | -- | -- | -- |
|
Price / Book Value
|
-- | -- | -- | -- | -- |
|
Dividend Yield (%)
|
-- | -- | -- | -- | -- |
|
EV/EBITDA
|
1.00 | -0.38 | 1.41 | 5.21 | -8.75 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| Analog Devices (ADI) | NVIDIA (NVDA) | Broadcom (AVGO) | Marvell Technology Group (MRVL) | Semtech (SMTC) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.26 | 0.13 | 0.80 | 0.32 | 1.03 |
|
Short term debt to equity ratio
|
0.02 | 0.00 | 0.04 | 0.01 | 0.10 |
|
Current Ratio
|
2.19 | 4.44 | 1.71 | 1.54 | 2.07 |
|
Quick Ratio
|
1.68 | 3.88 | 1.58 | 1.03 | 1.49 |
|
Interest Coverage
|
9.54 | 341.19 | 8.08 | -3.72 | -1.05 |
Operating Efficiency Ratios
| Analog Devices (ADI) | NVIDIA (NVDA) | Broadcom (AVGO) | Marvell Technology Group (MRVL) | Semtech (SMTC) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
13.03 | 17.67 | 19.02 | 17.83 | 20.69 |
|
Asset Turnover
|
0.23 | 1.47 | 0.38 | 0.28 | 0.65 |
|
Receivable days
|
45.95 | 46.27 | 52.83 | 68.08 | 68.24 |
|
Inventory Days
|
133.50 | 85.96 | 35.74 | 102.19 | 124.23 |
|
Payable days
|
44.35 | 50.41 | 28.57 | 55.76 | 41.98 |
|
Cash Conversion Cycle
|
135.09 | 81.82 | 60.00 | 114.51 | 150.48 |