Financials AMD (Advanced Micro Devices)

Equities

AMD

US0079031078

Semiconductors

Real-time Estimate Cboe BZX Other stock markets 03:03:58 2024-12-09 pm EST			5-day change	1st Jan Change
130.58 ^USD	-5.78%		-8.17%	-11.50%

07:48pm	Sector Update: Tech Stocks Mixed in Afternoon Trading	MT
07:04pm	US Equity Indexes Kick-off Week on Downbeat Note as Investors Lighten Ahead of Inflation Data	MT

Projected Income Statement: AMD (Advanced Micro Devices)

income-statement-evolution-chart AMD-ADVANCED-MICRO-DEVICE

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	6,731	9,763	16,434	23,601	22,680	25,663	32,575	40,289
Change	-	45.05%	68.33%	43.61%	-3.9%	13.15%	26.93%	23.68%
EBITDA ¹	1,062	1,969	4,476	6,971	5,723	5,486	9,094	12,665
Change	-	85.4%	127.32%	55.74%	-17.9%	-4.15%	65.78%	39.27%
EBIT ¹	840	1,657	4,069	6,345	4,854	6,131	9,504	13,125
Change	-	97.26%	145.56%	55.94%	-23.5%	26.32%	55.01%	38.1%
Interest Paid ¹	-94	-47	-34	-88	-106	-98.46	-99.32	-100.3
Earnings before Tax (EBT) ¹	372	1,275	3,669	1,184	492	2,288	6,024	9,303
Change	-	242.74%	187.76%	-67.73%	-58.45%	365.08%	163.24%	54.45%
Net income ¹	341	2,490	3,162	1,320	854	2,131	5,337	8,135
Change	-	630.21%	26.99%	-58.25%	-35.3%	149.58%	150.38%	52.44%
Announcement Date	1/28/20	1/26/21	2/1/22	1/31/23	1/30/24	-	-	-

¹USD in Million

Estimates

Fiscal Period: Diciembre	2019 Q4	2020 Q1	2020 Q2	2020 Q3	2020 Q4	2021 Q1	2021 Q2	2021 Q3	2021 Q4	2022 Q1	2022 Q2	2022 Q3	2022 Q4	2023 Q1	2023 Q2	2023 Q3	2023 Q4	2024 Q1	2024 Q2	2024 Q3	2024 Q4	2025 Q1	2025 Q2	2025 Q3	2025 Q4	2026 Q1	2026 Q2	2026 Q3
Net sales ¹	2,127	1,786	1,932	2,801	3,244	3,445	3,850	4,313	4,826	5,887	6,550	5,565	5,599	5,353	5,359	5,800	6,168	5,473	5,835	6,819	7,536	7,082	7,583	8,529	9,236	8,841	9,565	10,622
Change	-	-16.03%	8.17%	44.98%	15.82%	6.2%	11.76%	12.03%	11.89%	21.99%	11.26%	-15.04%	0.61%	-4.39%	0.11%	8.23%	6.34%	-11.27%	6.61%	16.86%	10.52%	-6.03%	7.08%	12.48%	8.28%	-4.28%	8.19%	11.05%
EBITDA ¹	469	304	305	607	753	857	1,021	1,152	1,446	1,967	2,139	1,427	1,438	1,310	1,310	1,497	1,561	820	1,038	1,480	1,825	1,560	1,764	2,104	2,275	2,434	2,974	3,664
Change	-	-35.18%	0.33%	99.02%	24.05%	13.81%	19.14%	12.83%	25.52%	36.03%	8.74%	-33.29%	0.77%	-8.9%	0%	14.27%	4.28%	-47.47%	26.59%	42.58%	23.29%	-14.49%	13.08%	19.25%	8.11%	6.99%	22.2%	23.22%
EBIT ¹	405	236	233	525	663	762	924	1,055	1,328	1,837	1,982	1,264	1,262	1,098	1,068	1,276	1,412	1,133	1,264	1,715	2,015	1,804	2,060	2,578	3,002	2,700	3,027	3,507
Change	-	-41.73%	-1.27%	125.32%	26.29%	14.93%	21.26%	14.18%	25.88%	38.33%	7.89%	-36.23%	-0.16%	-13%	-2.73%	19.48%	10.66%	-19.76%	11.56%	35.68%	17.5%	-10.46%	14.2%	25.1%	16.45%	-10.04%	12.09%	15.86%
Charge d'intérêts ¹	-18	-13	-14	-11	-9	-9	-10	-7	-8	-13	-25	-31	-19	-25	-28	-26	-27	-25	-25	-23	-23.11	-23.38	-23.25	-23.12	-23	-19.2	-19	-18.8
Earnings before Tax (EBT) ¹	205	168	160	401	546	642	821	1,003	1,203	896	497	-73	-136	-127	-2	257	364	64	299	737	1,076	820.3	1,078	1,588	1,847	1,685	2,173	2,957
Change	-	-18.05%	-4.76%	150.62%	36.16%	17.58%	27.88%	22.17%	19.94%	-25.52%	-44.53%	-	86.3%	-6.62%	-98.43%	-	41.63%	-82.42%	367.19%	146.49%	45.97%	-23.75%	31.37%	47.4%	16.31%	-8.77%	28.96%	36.06%
Net income ¹	170	162	157	390	1,781	555	710	923	974	786	447	66	21	-139	27	299	667	123	265	771	1,037	801.6	1,030	1,451	1,799	1,480	1,810	2,302
Change	-	-4.71%	-3.09%	148.41%	356.67%	-68.84%	27.93%	30%	5.53%	-19.3%	-43.13%	-85.23%	-68.18%	-	-	1,007.41%	123.08%	-81.56%	115.45%	190.94%	34.5%	-22.7%	28.47%	40.9%	23.95%	-17.71%	22.32%	27.14%
Announcement Date	1/28/20	4/28/20	7/28/20	10/27/20	1/26/21	4/27/21	7/27/21	10/26/21	2/1/22	5/3/22	8/2/22	11/1/22	1/31/23	5/2/23	8/1/23	10/31/23	1/30/24	4/30/24	7/30/24	10/29/24	-	-	-	-	-	-	-	-

¹USD in Million

Estimates

Forecast Balance Sheet: AMD (Advanced Micro Devices)

balance-sheet-analysis-chart AMD-ADVANCED-MICRO-DEVICE

Fiscal Period: Diciembre	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	-1,017	-1,960	-3,295	-3,388	-3,305	-4,746	-8,981	-14,936
Change	-	-292.72%	-268.11%	-202.82%	-197.55%	-243.6%	-289.23%	-266.31%
Announcement Date	1/28/20	1/26/21	2/1/22	1/31/23	1/30/24	-	-	-

¹USD in Million

Estimates

Cash Flow Forecast: AMD (Advanced Micro Devices)

Fiscal Period: Diciembre	2019	2020	2021	2022	2023	2024	2025	2026
CAPEX ¹	217	294	301	450	546	586.4	666	779.9
Change	-	35.48%	2.38%	49.5%	21.33%	7.4%	13.56%	17.11%
Free Cash Flow (FCF) ¹	276	777	3,220	3,115	1,121	3,687	7,017	9,331
Change	-	181.52%	314.41%	-3.26%	-64.01%	228.86%	90.34%	32.97%
Announcement Date	1/28/20	1/26/21	2/1/22	1/31/23	1/30/24	-	-	-

¹USD in Million

Estimates

Forecast Financial Ratios: AMD (Advanced Micro Devices)

Fiscal Period: Diciembre	2019	2020	2021	2022	2023	2024	2025	2026
Profitability
EBITDA Margin (%)	15.78%	20.17%	27.24%	29.54%	25.23%	21.38%	27.92%	31.44%
EBIT Margin (%)	12.48%	16.97%	24.76%	26.88%	21.4%	23.89%	29.18%	32.58%
EBT Margin (%)	5.53%	13.06%	22.33%	5.02%	2.17%	8.92%	18.49%	23.09%
Net margin (%)	5.07%	25.5%	19.24%	5.59%	3.77%	8.31%	16.38%	20.19%
FCF margin (%)	4.1%	7.96%	19.59%	13.2%	4.94%	14.37%	21.54%	23.16%
FCF / Net Income (%)	80.94%	31.2%	101.83%	235.98%	131.26%	172.96%	131.49%	114.7%
Profitability
ROA	14.29%	21.01%	32.13%	13.76%	5.04%	7.13%	10.72%	10.59%
ROE	36.94%	36.36%	51.52%	17.68%	7.78%	9.67%	13.98%	16.73%
Financial Health
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Debt / Free cash flow	-	-	-	-	-	-	-	-
Capital Intensity
CAPEX / Current Assets (%)	3.22%	3.01%	1.83%	1.91%	2.41%	2.29%	2.04%	1.94%
CAPEX / EBITDA (%)	20.43%	14.93%	6.72%	6.46%	9.54%	10.69%	7.32%	6.16%
CAPEX / FCF (%)	78.62%	37.84%	9.35%	14.45%	48.71%	15.91%	9.49%	8.36%
Items per share
Cash flow per share ¹	0.4402	0.8873	2.865	2.269	1.026	1.554	3.603	5.084
Change	-	101.58%	222.88%	-20.79%	-54.79%	51.51%	131.8%	41.1%
Dividend per Share ¹	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-
Book Value Per Share ¹	2.524	4.836	6.1	35.07	34.63	35.48	38.34	42.97
Change	-	91.59%	26.14%	474.97%	-1.27%	2.46%	8.07%	12.06%
EPS ¹	0.3	2.06	2.57	0.84	0.53	1.301	3.142	4.462
Change	-	586.67%	24.76%	-67.32%	-36.9%	145.56%	141.42%	42%
Nbr of stocks (in thousands)	1,138,599	1,204,074	1,207,610	1,612,356	1,615,499	1,622,807	1,622,807	1,622,807
Announcement Date	1/28/20	1/26/21	2/1/22	1/31/23	1/30/24	-	-	-