Market Closed -
Other stock markets
|
|
5-day change | 1st Jan Change | |
129.67 USD | +0.48% | +1.50% | +17.95% |
Nov. 29 | Apple to Discontinue In-House Development of 5G Modem Chip | MT |
Nov. 29 | U.S. Currency | FA |
Valuation
Fiscal Period : September | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 91 454 | 126 580 | 151 017 | 136 096 | 120 171 | 144 323 | - | - |
Enterprise Value (EV) 1 | 95 127 | 131 092 | 154 348 | 145 196 | 124 245 | 144 517 | 138 598 | 134 487 |
P/E ratio | 21,0x | 24,8x | 17,0x | 10,7x | 16,8x | 17,6x | 14,9x | 13,2x |
Yield | 3,30% | 2,26% | 1,99% | 2,36% | 2,88% | 2,49% | 2,56% | 2,65% |
Capitalization / Revenue | 4,71x | 5,85x | 4,51x | 3,08x | 3,35x | 3,83x | 3,54x | 3,31x |
EV / Revenue | 4,90x | 6,05x | 4,61x | 3,29x | 3,47x | 3,83x | 3,40x | 3,09x |
EV / EBITDA | 15,6x | 17,9x | 11,6x | 7,71x | 9,36x | 10,5x | 9,17x | 8,40x |
EV / FCF | 14,9x | 29,7x | 17,8x | 21,2x | 12,6x | 14,4x | 11,5x | 11,4x |
FCF Yield | 6,73% | 3,36% | 5,60% | 4,71% | 7,93% | 6,92% | 8,73% | 8,75% |
Price to Book | 17,5x | 20,9x | 15,1x | 7,54x | 5,56x | 5,64x | 4,75x | 4,07x |
Nbr of stocks (in thousands) | 1 215 658 | 1 128 266 | 1 128 000 | 1 123 000 | 1 116 000 | 1 113 000 | - | - |
Reference price 2 | 75,2 | 112 | 134 | 121 | 108 | 130 | 130 | 130 |
Announcement Date | 06/11/19 | 04/11/20 | 03/11/21 | 02/11/22 | 01/11/23 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
Fiscal Period : September | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 19 398 | 21 654 | 33 467 | 44 169 | 35 832 | 37 713 | 40 823 | 43 570 |
EBITDA 1 | 6 101 | 7 325 | 13 354 | 18 829 | 13 269 | 13 719 | 15 109 | 16 012 |
EBIT 1 | 4 700 | 5 932 | 11 772 | 17 067 | 11 460 | 12 253 | 13 702 | 14 255 |
Operating Margin | 24,2% | 27,4% | 35,2% | 38,6% | 32,0% | 32,5% | 33,6% | 32,7% |
Earnings before Tax (EBT) 1 | 7 481 | 5 719 | 10 274 | 14 998 | 7 443 | 9 517 | 11 264 | 12 714 |
Net income 1 | 4 386 | 5 198 | 9 043 | 12 936 | 7 232 | 8 222 | 9 695 | 10 754 |
Net margin | 22,6% | 24,0% | 27,0% | 29,3% | 20,2% | 21,8% | 23,7% | 24,7% |
EPS 2 | 3,59 | 4,52 | 7,87 | 11,4 | 6,42 | 7,36 | 8,72 | 9,80 |
Free Cash Flow 1 | 6 399 | 4 407 | 8 648 | 6 834 | 9 849 | 10 002 | 12 093 | 11 773 |
FCF margin | 33,0% | 20,4% | 25,8% | 15,5% | 27,5% | 26,5% | 29,6% | 27,0% |
FCF Conversion (EBITDA) | 105% | 60,2% | 64,8% | 36,3% | 74,2% | 72,9% | 80,0% | 73,5% |
FCF Conversion (Net income) | 146% | 84,8% | 95,6% | 52,8% | 136% | 122% | 125% | 109% |
Dividend per Share 2 | 2,48 | 2,54 | 2,66 | 2,86 | 3,10 | 3,22 | 3,32 | 3,44 |
Announcement Date | 06/11/19 | 04/11/20 | 03/11/21 | 02/11/22 | 01/11/23 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
Fiscal Period : September | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 7 995 | 9 321 | 10 697 | 11 158 | 10 928 | 11 387 | 9 456 | 9 268 | 8 442 | 8 665 | 9 476 | 9 229 | 9 059 | 9 794 | 10 428 |
EBITDA 1 | 3 071 | 3 827 | 4 838 | 4 802 | 4 443 | 4 746 | 3 675 | 3 464 | 3 000 | 3 131 | 3 573 | 3 351 | 3 245 | 3 582 | 4 247 |
EBIT 1 | 2 665 | 3 402 | 4 432 | 4 374 | 4 005 | 4 256 | 3 277 | 2 994 | 2 521 | 2 669 | 3 143 | 2 979 | 2 862 | 3 286 | 3 629 |
Operating Margin | 33,3% | 36,5% | 41,4% | 39,2% | 36,6% | 37,4% | 34,7% | 32,3% | 29,9% | 30,8% | 33,2% | 32,3% | 31,6% | 33,5% | 34,8% |
Earnings before Tax (EBT) 1 | 2 257 | 3 285 | 3 865 | 3 423 | 4 239 | 3 470 | 2 371 | 1 895 | 1 757 | 1 420 | 2 364 | 2 349 | 2 238 | 2 555 | 3 228 |
Net income 1 | 2 027 | 2 798 | 3 399 | 2 934 | 3 730 | 2 873 | 2 235 | 1 704 | 1 803 | 1 489 | 2 106 | 1 916 | 1 858 | 2 277 | 2 620 |
Net margin | 25,4% | 30,0% | 31,8% | 26,3% | 34,1% | 25,2% | 23,6% | 18,4% | 21,4% | 17,2% | 22,2% | 20,8% | 20,5% | 23,2% | 25,1% |
EPS 2 | 1,77 | 2,45 | 2,98 | 2,57 | 3,29 | 2,54 | 1,98 | 1,52 | 1,60 | 1,32 | 1,87 | 1,71 | 1,65 | 2,05 | 2,31 |
Dividend per Share 2 | 0,68 | 0,68 | 0,68 | 0,68 | 0,75 | 0,75 | 0,75 | 0,75 | 0,80 | 0,80 | 0,80 | 0,80 | 0,83 | 0,83 | 0,83 |
Announcement Date | 28/07/21 | 03/11/21 | 02/02/22 | 27/04/22 | 27/07/22 | 02/11/22 | 02/02/23 | 03/05/23 | 02/08/23 | 01/11/23 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
Fiscal Period : September | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | 3 673 | 4 512 | 3 331 | 9 100 | 4 074 | 194 | - | - |
Net Cash position 1 | - | - | - | - | - | - | 5 725 | 9 836 |
Leverage (Debt/EBITDA) | 0,60x | 0,62x | 0,25x | 0,48x | 0,31x | 0,01x | - | - |
Free Cash Flow 1 | 6 399 | 4 407 | 8 648 | 6 834 | 9 849 | 10 002 | 12 093 | 11 773 |
ROE (net income / shareholders' equity) | 153% | 94,6% | 113% | 92,5% | 34,2% | 42,6% | 41,4% | 36,6% |
Shareholders' equity 1 | 2 858 | 5 493 | 8 014 | 13 981 | 21 126 | 19 309 | 23 438 | 29 386 |
ROA (Net income/ Total Assets) | 13,4% | 14,1% | 23,5% | 28,7% | 14,5% | 17,3% | 18,3% | 18,3% |
Assets 1 | 32 837 | 36 994 | 38 417 | 45 127 | 50 027 | 47 533 | 52 911 | 58 641 |
Book Value Per Share 2 | 4,29 | 5,37 | 8,84 | 16,1 | 19,4 | 23,0 | 27,3 | 31,8 |
Cash Flow per Share 2 | 5,97 | 5,06 | 9,17 | 8,00 | 10,0 | 11,5 | 12,2 | 13,1 |
Capex 1 | 887 | 1 407 | 1 888 | 2 262 | 1 450 | 1 468 | 1 553 | 1 596 |
Capex / Sales | 4,57% | 6,50% | 5,64% | 5,12% | 4,05% | 3,89% | 3,80% | 3,66% |
Announcement Date | 06/11/19 | 04/11/20 | 03/11/21 | 02/11/22 | 01/11/23 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating :
Investor Rating :
ESG Refinitiv :
B-
Sell
Buy

Mean consensus
OUTPERFORM
Number of Analysts
32
Last Close Price
129.67USD
Average target price
139.13USD
Spread / Average Target
+7.30%
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
+17.95% | 144 B $ | |
+29.10% | 478 B $ | |
+66.33% | 384 B $ | |
+87.40% | 196 B $ | |
+65.49% | 184 B $ | |
-6.06% | 141 B $ | |
+11.63% | 90 851 M $ | |
+51.86% | 83 807 M $ | |
+76.80% | 70 173 M $ | |
0.00% | 65 512 M $ |
- Stock
- Equities
- Stock Qualcomm, Inc. - Nasdaq
- Financials Qualcomm, Inc.