Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  Nasdaq  >  Broadcom Inc.    AVGO

BROADCOM INC.

(AVGO)
  Report  
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period October 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Sales 13 292 17 665 20 862 22 624 23 859 25 701
EBITDA 8 362 12 748 14 505 12 489 13 739 14 876
Operating profit (EBIT) 5 320 8 011 10 424 11 879 12 703 13 769
Pre-Tax Profit (EBT) -1 107 1 935 4 545 2 065 4 730 7 033
Net income -1 739 1 894 12 610 2 504 4 192 5 676
P/E ratio -36,3x 56,8x 8,68x 55,6x 33,7x 23,8x
EPS ( $ ) -4,75 4,27 28,4 5,68 9,38 13,3
Dividend per Share ( $ ) 1,94 4,81 7,00 10,4 11,5 13,7
Yield 1,12% 1,98% 2,84% 3,29% 3,63% 4,33%
Reference price ( $ ) 172,520 242,540 246,730 316,050 316,050 316,050
Announcement Date 12/08/2016
09:02pm
12/06/2017
09:05pm
12/06/2018
09:15pm
- - -
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period October 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Debt 10 545 6 344 13 201 30 712 26 527 22 294
Finance - - - - - -
Operating income (EBITDA) 8 362 12 748 14 505 12 489 13 739 14 876
Leverage
(Debt/EBITDA)
1,26x 0,50x 0,91x 2,46x 1,93x 1,50x
Capital Expenditure 723 1 069 635 494 556 597
Free Cash Flow (FCF) 2 688 5 482 8 245 9 320 10 393 12 117
Book Value Per Share (BVPS) ( $ ) 46,3 45,0 61,8 50,0 47,0 51,4
Cash Flow per Share ( $ ) 8,36 15,6 20,6 22,2 26,3 30,0
Announcement Date 12/08/2016
09:02pm
12/06/2017
09:05pm
12/06/2018
09:15pm
- - -
Balance Sheet Analysis
Assessed data source
© 2019 S&P Global Market Intelligence
Financial Ratios

Size 2019e 2020e
Capitalization 123 440 M $ -
Entreprise Value (EV) 154 152 M $ 149 967 M $
Valuation 2019e 2020e
P/E ratio (Price / EPS) 55,6x 33,7x
Capitalization / Revenue 5,46x 5,17x
EV / Revenue 6,81x 6,46x
EV / EBITDA 12,3x 11,2x
Yield (DPS / Price) 3,29% 3,63%
Price to book (Price / BVPS) 6,33x 6,72x
Profitability 2019e 2020e
Operating Margin (EBIT / Sales) 52,5% 53,2%
Operating Leverage (Delta EBIT / Delta Sales) 1,65x 1,27x
Net Margin (Net Profit / Revenue) 11,1% 17,6%
ROA (Net Profit / Asset) 9,18% 10,3%
ROE (Net Profit / Equities) 38,9% 42,6%
Rate of Dividend 183% 122%
Balance Sheet Analysis 2019e 2020e
CAPEX / Sales   2,18% 2,33%
Cash Flow / Sales 38,9% 43,7%
Capital Intensity (Assets / Sales) 1,21x 1,70x
Financial Leverage (Net Debt / EBITDA) 2,46x 1,93x
EPS & Dividend