Broadcom Inc.

AVGO

AVGOBroadcom Inc. US flag

NASDAQ Global Select

228.61

USD

-4.03

(-1.73%)

2.16EPS

105.84P/E

1.07TMarket Cap

Jun 05Next Earn

CIK

0001730168

ISIN

US11135F1012

CUSIP

11135F101

Return %

Stock

S&P500

61.68

12.11

318.55

52.58

740.48

103.52

Use logarithmic scale

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	TTM
Revenue per Share	0.96	1.02	1.7	2.58	3.62	4.35	4.99	5.68	5.93	6.68	8.1	8.63	11.15	11.67
Basic EPS, GAAP	0.23	0.22	0.1	0.52	-0.48	0.42	2.85	0.68	0.66	1.57	2.74	3.39	1.27	2.16
Free Cash Flow per Basic Share	0.18	0.2	0.31	0.65	0.73	1.35	1.97	2.33	2.88	3.24	3.98	4.25	4.2	4.44
Dividend per Share	0.06	0.08	0.11	0.15	0.2	0.43	0.72	1.06	1.37	1.51	1.72	1.84	2.12	2.17
Book Value per Share	0.99	1.17	1.31	1.81	5.2	5.03	0.83	- -	- -	0.18	0.39	0.65	- -	0.59
Tangible Book Value per Share	0.74	0.81	-0.78	-0.09	-4.9	-3.05	-2.64	-7.37	-9.02	-7.27	-6.83	-5.67	-15.31	-14.27
Basic Weighted Avg Shares	2,450	2,470	2,510	2,640	3,660	4,050	4,180	3,980	4,030	4,110	4,100	4,150	4,624	4,672
Sales/Revenue/Turnover	2,364	2,520	4,269	6,824	13,240	17,636	20,848	22,597	23,888	27,450	33,203	35,819	51,574	54,529
Operating Margin (%)	24.83	21.98	13.54	25.92	4.43	15.05	25.75	18.5	17.63	31.57	43.01	45.93	29.08	34.34
Depreciation Expense	155	187	625	962	3,042	4,737	4,081	5,808	6,905	6,041	4,984	3,835	10,010	9,839
Net Income, GAAP	563	552	263	1,364	-1,739	1,784	12,259	2,724	2,960	6,736	11,495	14,082	5,895	10,073
Effective Tax Rate (%)	3.76	2.82	9.65	5.18	- -	1.92	- -	- -	- -	0.43	7.55	6.72	37.8	26.07
Profit Margin (%)	23.82	21.9	6.16	19.99	-13.13	10.12	58.8	12.05	12.39	24.54	34.62	39.31	11.43	18.47
Working Capital	1,345	1,404	2,819	2,640	4,047	13,294	6,769	3,018	5,524	10,305	11,452	13,442	2,898	80
LT Debt	2	1	5,463	3,826	13,188	17,431	17,493	30,011	40,235	39,440	39,075	37,621	66,295	60,926
Total Equity	2,419	2,886	3,243	4,714	21,876	23,186	26,657	24,970	23,901	24,989	22,709	23,988	67,678	69,789
Return on Invested Capital (%)	25.33	20.16	8.92	19.2	- -	6.81	- -	- -	- -	13.5	21.03	24.24	9.34	9.72
Return on Capital (%)	38.05	20.8	6.2	17.7	- -	5.59	- -	- -	- -	21.11	32.1	37.56	15.26	17.84
Return on Common Equity (%)	38.1	20.74	8.5	33.76	-14.61	8.59	99.8	154.57	- -	1,721.12	954.34	656.5	438.13	736.87

Capital Structure

•

in mil. unless spec.

Working Capital

•

in mil. unless spec.

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)	10 years	5 years	1 year
Sales/Revenue/Turnover	30.71%	18.69%	43.99%
Net Income, GAAP	66.92%	34.25%	-58.14%
Free Cash Flow	42.84%	16.14%	10.1%
Total Cash Common Dividend	46.01%	18.64%	28.37%
Total Equity	60.3%	35.78%	182.13%

Growth Rates

•

in mil. unless spec.

Quarterly Revenue

•

in mil. unless spec.

Quarterly Earnings Per Share

•

in mil. unless spec.

Quarterly Dividends Per Share

•

in mil. unless spec.

Company Description

CEO: Mr. Hock E. Tan
Full Time Employees: 37,000
Sector: Technology
Industry: Semiconductors
Address: 1320 Ridder Park Drive San Jose CA United States of America 95131-2313
IPO Date: Aug 6, 2009
CIK: 0001730168
Website: broadcom.com
Similar Companies: Kona I Co.,Ltd. (052400.KQ)
Texas Instruments Incorporated (0R2H.L)
TCL Zhonghuan Renewable Energy Technology Co.,Ltd. (002129.SZ)
SDI Corporation (2351.TW)
Guangdong Leadyo IC Testing Co., Ltd. (688135.SS)
Lasertec Corporation (LSRCY)
Business: Broadcom Inc. designs, develops, and supplies various semiconductor devices with a focus on complex digital and mixed signal complementary metal oxide semiconductor based devices and analog III-V based products worldwide. The company operates in two segments, Semiconductor Solutions and Infrastructure Software. It provides set-top box system-on-chips (SoCs); cable, digital subscriber line, and passive optical networking central office/consumer premise equipment SoCs; wireless local area network access point SoCs; Ethernet switching and routing merchant silicon products; embedded processors and controllers; serializer/deserializer application specific integrated circuits; optical and copper, and physical layers; and fiber optic transmitter and receiver components. The company also offers RF front end modules, filters, and power amplifiers; Wi-Fi, Bluetooth, and global positioning system/global navigation satellite system SoCs; custom touch controllers; serial attached small computer system interface, and redundant array of independent disks controllers and adapters; peripheral component interconnect express switches; fiber channel host bus adapters; read channel based SoCs; custom flash controllers; preamplifiers; and optocouplers, industrial fiber optics, and motion control encoders and subsystems. Its products are used in various applications, including enterprise and data center networking, home connectivity, set-top boxes, broadband access, telecommunication equipment, smartphones and base stations, data center servers and storage systems, factory automation, power generation and alternative energy systems, and electronic displays. Broadcom Inc. was incorporated in 2018 and is headquartered in San Jose, California.

	Jul'24	Oct'24	Jan'25
ST Debt	3,161	1,271	5,653
LT Borrowings	66,781	66,282	60,915
LT Finance Leases	17	13	11
Preferred Equity and Hybrid Capital	- -	- -	- -
Shares Outstanding	4,671	4,686	4,702
Market Capitalization	721,453	785,568	1,033,718

	Jul'24	Oct'24	Jan'25
Total Current Assets	19,947	19,595	20,990
Accounts Receivable, Net	4,665	4,416	4,955
Cash, Cash Equivalents & STI	9,952	9,348	9,307
Inventories	1,894	1,760	1,908
Total Current Liabilities	19,221	16,697	20,910
Payables & Accruals	3,348	2,917	3,303
ST Debt	3,161	1,271	5,653
Deferred Revenue	9,789	9,395	9,908

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	TTM
Revenue per Share	0.96	1.02	1.7	2.58	3.62	4.35	4.99	5.68	5.93	6.68	8.1	8.63	11.15	11.67
Basic EPS, GAAP	0.23	0.22	0.1	0.52	-0.48	0.42	2.85	0.68	0.66	1.57	2.74	3.39	1.27	2.16
Free Cash Flow per Basic Share	0.18	0.2	0.31	0.65	0.73	1.35	1.97	2.33	2.88	3.24	3.98	4.25	4.2	4.44
Dividend per Share	0.06	0.08	0.11	0.15	0.2	0.43	0.72	1.06	1.37	1.51	1.72	1.84	2.12	2.17
Book Value per Share	0.99	1.17	1.31	1.81	5.2	5.03	0.83	- -	- -	0.18	0.39	0.65	- -	0.59
Tangible Book Value per Share	0.74	0.81	-0.78	-0.09	-4.9	-3.05	-2.64	-7.37	-9.02	-7.27	-6.83	-5.67	-15.31	-14.27
Basic Weighted Avg Shares	2,450	2,470	2,510	2,640	3,660	4,050	4,180	3,980	4,030	4,110	4,100	4,150	4,624	4,672
Sales/Revenue/Turnover	2,364	2,520	4,269	6,824	13,240	17,636	20,848	22,597	23,888	27,450	33,203	35,819	51,574	54,529
Operating Margin (%)	24.83	21.98	13.54	25.92	4.43	15.05	25.75	18.5	17.63	31.57	43.01	45.93	29.08	34.34
Depreciation Expense	155	187	625	962	3,042	4,737	4,081	5,808	6,905	6,041	4,984	3,835	10,010	9,839
Net Income, GAAP	563	552	263	1,364	-1,739	1,784	12,259	2,724	2,960	6,736	11,495	14,082	5,895	10,073
Effective Tax Rate (%)	3.76	2.82	9.65	5.18	- -	1.92	- -	- -	- -	0.43	7.55	6.72	37.8	26.07
Profit Margin (%)	23.82	21.9	6.16	19.99	-13.13	10.12	58.8	12.05	12.39	24.54	34.62	39.31	11.43	18.47
Working Capital	1,345	1,404	2,819	2,640	4,047	13,294	6,769	3,018	5,524	10,305	11,452	13,442	2,898	80
LT Debt	2	1	5,463	3,826	13,188	17,431	17,493	30,011	40,235	39,440	39,075	37,621	66,295	60,926
Total Equity	2,419	2,886	3,243	4,714	21,876	23,186	26,657	24,970	23,901	24,989	22,709	23,988	67,678	69,789
Return on Invested Capital (%)	25.33	20.16	8.92	19.2	- -	6.81	- -	- -	- -	13.5	21.03	24.24	9.34	9.72
Return on Capital (%)	38.05	20.8	6.2	17.7	- -	5.59	- -	- -	- -	21.11	32.1	37.56	15.26	17.84
Return on Common Equity (%)	38.1	20.74	8.5	33.76	-14.61	8.59	99.8	154.57	- -	1,721.12	954.34	656.5	438.13	736.87

Year	Q1	Q2	Q3	Q4	FY
2023	8,915	8,733	8,876	9,295	35,819
2024	11,961	12,487	13,072	14,054	51,574
2025	14,916	- -	- -	- -	- -

Year	Q1	Q2	Q3	Q4	FY
2023	0.46	0.46	0.46	0.46	1.84
2024	0.54	0.53	0.53	0.53	2.12
2025	0.59	- -	- -	- -	- -

Year	Q1	Q2	Q3	Q4	FY
2023	0.9	0.84	0.8	0.85	3.39
2024	0.29	0.46	-0.4	0.92	1.27
2025	1.17	- -	- -	- -	- -

Broadcom Inc.

Growth Rates

(avg. rate of change)

Company Description

Growth Rates

(avg. rate of change)

Capital Structure

Working Capital

Quarterly Revenue

Year

Quarterly Dividends Per Share

Year

Quarterly Earnings Per Share

Year