Google
Apple
English (UK)
English (Canada)
Deutsch (Deutschland)
Deutsch (Schweiz)
Español
Français (France)
Italiano
Nederlands (Nederland)
Nederlands (België)
SKYWORKS SOLUTIONS, INC. |
Market Closed -
Other stock markets
|
|
5-day change | 1st Jan Change | |
| 102.27 USD | +1.96% | +5.51% | +12.22% | |
| Dec. 04 | Let's party like it's 2021 |  |
| Dec. 04 | ANALYST RECOMMENDATIONS : Adobe, Broadcom, Comcast, Fair Isaac, Salesforce... | |
Valuation
| Fiscal Period : Settembre | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 13 302 | 24 112 | 27 494 | 14 321 | 15 715 | 16 360 | - | - |
| Enterprise Value (EV) 1 | 12 247 | 23 137 | 28 703 | 15 924 | 16 268 | 16 019 | 15 630 | 13 229 |
| P/E ratio | 15,8x | 30,1x | 18,6x | 11,4x | 16,1x | 20,4x | 16,0x | 13,6x |
| Yield | 2,04% | 1,26% | 1,24% | 2,58% | 2,58% | 2,69% | 2,76% | 2,88% |
| Capitalization / Revenue | 3,94x | 7,19x | 5,38x | 2,61x | 3,29x | 3,65x | 3,34x | 3,05x |
| EV / Revenue | 3,63x | 6,89x | 5,62x | 2,90x | 3,41x | 3,57x | 3,19x | 2,47x |
| EV / EBITDA | 8,27x | 16,0x | 12,6x | 6,53x | 8,18x | 9,52x | 8,13x | 6,06x |
| EV / FCF | 12,6x | 28,4x | 25,3x | 17,0x | 9,88x | 9,50x | 10,2x | 9,14x |
| FCF Yield | 7,91% | 3,52% | 3,95% | 5,87% | 10,1% | 10,5% | 9,78% | 10,9% |
| Price to Book | 3,20x | 5,74x | 5,20x | 2,61x | 2,59x | 2,57x | 2,34x | 2,29x |
| Nbr of stocks (in thousands) | 171 703 | 167 036 | 165 082 | 160 446 | 159 393 | 159 955 | - | - |
| Reference price 2 | 77,5 | 144 | 167 | 89,3 | 98,6 | 102 | 102 | 102 |
| Announcement Date | 11/12/19 | 11/2/20 | 11/4/21 | 11/3/22 | 11/2/23 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period : September | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 3 377 | 3 356 | 5 109 | 5 486 | 4 772 | 4 487 | 4 898 | 5 361 |
| EBITDA 1 | 1 481 | 1 448 | 2 285 | 2 439 | 1 990 | 1 683 | 1 923 | 2 181 |
| EBIT 1 | 1 166 | 1 129 | 1 953 | 2 045 | 1 602 | 1 297 | 1 544 | 1 761 |
| Operating Margin | 34,5% | 33,7% | 38,2% | 37,3% | 33,6% | 28,9% | 31,5% | 32,9% |
| Earnings before Tax (EBT) 1 | 961 | 892 | 1 599 | 1 477 | 1 079 | 890 | 1 171 | 1 376 |
| Net income 1 | 854 | 815 | 1 498 | 1 275 | 983 | 826 | 1 046 | 1 146 |
| Net margin | 25,3% | 24,3% | 29,3% | 23,2% | 20,6% | 18,4% | 21,4% | 21,4% |
| EPS 2 | 4,89 | 4,80 | 8,97 | 7,81 | 6,13 | 5,00 | 6,38 | 7,53 |
| Free Cash Flow 1 | 969 | 815 | 1 134 | 935 | 1 646 | 1 687 | 1 528 | 1 448 |
| FCF margin | 28,7% | 24,3% | 22,2% | 17,0% | 34,5% | 37,6% | 31,2% | 27,0% |
| FCF Conversion (EBITDA) | 65,4% | 56,3% | 49,6% | 38,3% | 82,7% | 100% | 79,5% | 66,4% |
| FCF Conversion (Net income) | 114% | 100% | 75,7% | 73,3% | 167% | 204% | 146% | 126% |
| Dividend per Share 2 | 1,58 | 1,82 | 2,06 | 2,30 | 2,54 | 2,75 | 2,83 | 2,95 |
| Announcement Date | 11/12/19 | 11/2/20 | 11/4/21 | 11/3/22 | 11/2/23 | - | - | - |
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 | 1 116 | 1 311 | 1 510 | 1 336 | 1 233 | 1 407 | 1 329 | 1 153 | 1 071 | 1 219 | 1 205 | 1 040 | 1 031 | 1 210 | 1 288 |
| EBITDA 1 | 488 | 577 | 680 | 589 | 537 | 633 | 591 | 485 | 424 | 490 | 450 | 365 | 377 | 489 | 496 |
| EBIT 1 | 403 | 488 | 586 | 491 | 440 | 529 | 491 | 386 | 327 | 398 | 364 | 285 | 282 | 375 | 417 |
| Operating Margin | 36,1% | 37,2% | 38,8% | 36,8% | 35,7% | 37,6% | 37,0% | 33,5% | 30,5% | 32,6% | 30,2% | 27,4% | 27,4% | 31,0% | 32,4% |
| Earnings before Tax (EBT) 1 | 336 | 316 | 436 | 354 | 314 | 372 | 351 | 260 | 222 | 246 | 260 | 186 | 179 | 269 | 321 |
| Net income 1 | 338 | 326 | 400 | 306 | 267 | 302 | 309 | 233 | 196 | 245 | 237 | 164 | 165 | 250 | 296 |
| Net margin | 30,3% | 24,9% | 26,5% | 22,9% | 21,7% | 21,5% | 23,3% | 20,2% | 18,3% | 20,1% | 19,6% | 15,8% | 16,0% | 20,6% | 23,0% |
| EPS 2 | 2,02 | 1,95 | 2,40 | 1,86 | 1,66 | 1,88 | 1,93 | 1,46 | 1,22 | 1,52 | 1,46 | 1,01 | 1,02 | 1,55 | 1,77 |
| Dividend per Share 2 | 0,50 | 0,56 | 0,56 | 0,56 | 0,62 | 0,62 | - | 0,62 | 0,68 | 0,68 | 0,68 | 0,68 | 0,68 | 0,70 | 0,69 |
| Announcement Date | 7/29/21 | 11/4/21 | 2/3/22 | 5/3/22 | 8/4/22 | 11/3/22 | 2/6/23 | 5/8/23 | 8/7/23 | 11/2/23 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period : September | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 1 208 | 1 602 | 554 | - | - | - |
| Net Cash position 1 | 1 055 | 975 | - | - | - | 341 | 730 | 3 131 |
| Leverage (Debt/EBITDA) | - | - | 0,53x | 0,66x | 0,28x | - | - | - |
| Free Cash Flow 1 | 969 | 815 | 1 134 | 935 | 1 646 | 1 687 | 1 528 | 1 448 |
| ROE (net income / shareholders' equity) | 26,2% | 25,1% | 37,1% | 34,1% | 23,7% | 18,7% | 20,2% | 20,4% |
| Shareholders' equity 1 | 3 258 | 3 242 | 4 043 | 3 742 | 4 153 | 4 412 | 5 186 | 5 609 |
| ROA (Net income/ Total Assets) | 22,3% | 20,9% | 25,6% | 21,0% | 11,4% | 9,68% | 9,00% | 11,1% |
| Assets 1 | 3 833 | 3 891 | 5 853 | 6 070 | 8 650 | 8 530 | 11 620 | 10 321 |
| Book Value Per Share 2 | 24,2 | 25,1 | 32,0 | 34,1 | 38,1 | 39,9 | 43,7 | 44,6 |
| Cash Flow per Share 2 | 7,84 | 7,09 | 10,6 | 8,72 | 11,6 | 9,94 | 10,7 | 12,0 |
| Capex 1 | 398 | 389 | 638 | 489 | 210 | 261 | 337 | 380 |
| Capex / Sales | 11,8% | 11,6% | 12,5% | 8,92% | 4,41% | 5,82% | 6,89% | 7,09% |
| Announcement Date | 11/12/19 | 11/2/20 | 11/4/21 | 11/3/22 | 11/2/23 | - | - | - |
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
31
Last Close Price
102.28USD
Average target price
106.47USD
Spread / Average Target
+4.10%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +12.22% | 16 043 M $ | |
| +48.96% | 46 831 M $ | |
| +61.33% | 9 868 M $ | |
| +40.42% | 8 221 M $ | |
| +62.20% | 8 176 M $ | |
| -48.50% | 8 160 M $ | |
| +34.50% | 8 124 M $ | |
| +169.11% | 7 145 M $ | |
| -24.05% | 6 696 M $ | |
| +75.71% | 5 318 M $ |
- Stock
- Equities
- Stock Skyworks Solutions, Inc. - Nasdaq
- Financials Skyworks Solutions, Inc.
