Broadcom Inc. Financial Ratios — AVGO Stock

Profitability (USD)

	2011 Y	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	2025 Y
As of date	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Return on Common Equity (%)	189.04	38.1	20.74	8.5	33.76	-14.61	8.12	99.8	154.57	- -	1,721.12	954.34	656.5	438.13	473.36
Return on Assets (%)	23.98	21.21	17.59	3.78	12.99	-5.75	3.24	23.45	4.63	4.13	8.89	15.45	19.28	4.94	13.74
Return on Capital (%)	134.37	38.05	20.8	6.2	17.7	- -	5.35	- -	- -	- -	21.11	32.1	37.56	15.26	- -
Return on Invested Capital (%)	30.75	25.33	20.16	8.92	19.28	- -	6.85	- -	- -	- -	13.24	20.65	24.29	9.36	- -
Gross Margin (%)	49.1	48.31	47.54	43.97	52.07	44.86	48.25	51.48	55.24	56.58	61.36	66.55	68.93	63.03	67.77
EBITDA Margin (%)	31.89	31.39	29.4	28.18	40.02	27.41	41.91	45.32	44.2	46.54	53.58	58.02	56.63	48.49	54.55
Operating Margin (%)	25.17	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	40.81
Incremental Operating Margin (%)	48.97	-3.57	-21.15	1.37	46.61	-18.42	47.02	84.5	-67.92	2.48	125.07	97.6	82.91	-9.24	89.98
Pretax Margin (%)	24.02	24.75	22.54	8.01	21.5	-8.36	10.35	21.8	9.85	10.23	24.64	37.45	42.15	19.23	35.58
Profit Margin (%)	23.63	23.82	21.9	6.16	19.99	-13.13	9.59	58.8	12.05	12.39	24.54	34.62	39.31	11.43	36.2
Net Income to Common Margin (%)	23.63	23.82	21.9	6.16	19.99	-13.13	9.07	57.12	11.93	11.15	23.45	33.8	39.31	11.43	36.2
Effective Tax Rate (%)	1.6	3.76	2.82	9.65	5.18	- -	1.92	- -	- -	- -	0.43	7.55	6.72	37.8	- -
Dvd Payout Ratio (%)	15.58	24.33	35.87	91.91	29.33	-40.09	92.35	20.96	155.37	196.58	91.86	60.23	54.29	159.11	48.18
Sustainable Growth Rate (%)	159.59	28.83	13.3	0.69	23.86	-20.46	0.62	78.88	-85.6	- -	140.11	379.51	300.09	-258.98	245.3

Credit (USD)

API ChatGPT

	2011 Y	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	2025 Y
As of date	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Total Debt	6	3	2	5,509	3,872	13,642	17,548	17,493	32,798	41,062	39,730	39,515	39,229	67,566	65,136
ST Debt	2	1	1	46	46	454	117	- -	2,787	827	290	440	1,608	1,271	3,152
LT Debt	4	2	1	5,463	3,826	13,188	17,431	17,493	30,011	40,235	39,440	39,075	37,621	66,295	61,984
Total Debt/EBITDA	0.01	- -	- -	4.58	1.42	3.76	2.37	1.85	3.28	3.69	2.7	2.05	1.93	2.7	1.87
Net Debt/EBITDA	-1.11	-1.46	-1.33	3.25	0.75	2.91	0.86	1.4	2.78	3	1.87	1.4	1.23	2.33	1.4
Total Debt/EBIT	0.01	0.01	- -	9.53	2.19	23.24	6.61	3.26	7.85	9.75	4.58	2.77	2.38	4.51	2.5
Net Debt/EBIT	-1.41	-1.85	-1.78	6.76	1.16	17.96	2.39	2.46	6.64	7.92	3.17	1.89	1.52	3.88	1.88
EBITDA to Interest Expense	248.33	742	370.5	10.94	14.3	6.2	16.28	15.05	6.92	6.26	7.8	11.09	12.51	6.33	10.86
EBITDA-CapEx/Interest Expense	211	501	252.5	7.22	11.19	4.97	13.93	14.04	6.62	6	7.57	10.85	12.23	6.19	10.66
EBIT to Interest Expense	196	587	277	5.25	9.26	1	5.85	8.55	2.89	2.37	4.6	8.22	10.14	3.79	8.12
Interest Expense	3	1	2	110	191	585	454	628	1,444	1,777	1,885	1,737	1,622	3,953	3,210
Common Equity/Total Assets	21.46	84.91	84.69	31.39	45.53	38.08	37.44	6.96	- -	- -	0.99	2.19	3.69	- -	5.71
Long-Term Debt/Equity (%)	0.2	0.08	0.03	168.46	81.16	60.29	75.18	65.62	120.19	168.34	157.83	172.07	156.83	97.96	76.25
Long-Term Debt/Capital (%)	0.75	0.08	0.03	62.07	44.19	36.99	42.7	83.38	91.42	97.92	97.37	95.03	89.76	98.11	82.75
Long-Term Debt/Total Assets (%)	0.16	0.07	0.03	52.07	36.39	26.39	32.03	34.9	44.47	52.99	52.19	53.35	51.63	40.02	36.23
Total Debt/Equity (%)	0.3	0.12	0.07	169.87	82.14	62.36	75.68	65.62	131.35	171.8	158.99	174.01	163.54	99.83	80.13
Total Debt/Capital (%)	1.13	0.12	0.07	62.59	44.72	38.26	42.98	83.38	99.91	99.93	98.09	96.1	93.59	99.99	86.96
Total Debt/Total Assets (%)	0.25	0.1	0.06	52.51	36.82	27.3	32.25	34.9	48.59	54.08	52.57	53.95	53.84	40.79	38.07
Net Debt to Equity	-41.33	-44.81	-34.13	120.41	43.49	48.2	27.36	49.52	111.11	139.64	110.06	119.07	104.18	85.96	60.22
Net Debt/Capital (%)	278.19	-80.36	-51.6	54.25	29.98	32.39	21.42	79.1	99.9	99.72	97.04	94.21	90.14	99.92	83.37
EBITDA	745	742	741	1,203	2,731	3,629	7,391	9,449	9,988	11,117	14,708	19,266	20,286	25,006	34,850
EBITDA-CapEx	633	501	505	794	2,138	2,906	6,322	8,814	9,556	10,654	14,265	18,842	19,834	24,458	34,227
Operating Income (Loss)	588	587	554	578	1,769	587	2,654	5,368	4,180	4,212	8,667	14,282	16,451	14,996	26,075

Liquidity (USD)

API ChatGPT

	2011 Y	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	2025 Y
As of date	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Cash Ratio	2.37	3.13	2.41	1.58	1.63	1.01	4.43	1.84	0.73	1.2	1.94	1.76	1.92	0.56	0.87
Current Ratio	3.98	4.89	4.39	3.77	3.36	2.31	6.26	3.9	1.44	1.87	2.64	2.62	2.82	1.17	1.71
Quick Ratio	3.31	4.17	3.42	2.35	2.54	1.71	5.46	3.26	1.21	1.56	2.27	2.18	2.41	0.94	1.53
CFO/Avg Current Liab	1.59	1.99	1.9	1.64	2.17	1.63	2.34	3.65	2.1	1.82	2.18	2.51	2.5	1.66	1.56
Common Equity/Total Assets	21.46	84.91	84.69	31.39	45.53	38.08	37.44	6.96	- -	- -	0.99	2.19	3.69	- -	5.71
Long-Term Debt/Equity (%)	0.2	0.08	0.03	168.46	81.16	60.29	75.18	65.62	120.19	168.34	157.83	172.07	156.83	97.96	76.25
Long-Term Debt/Capital (%)	0.75	0.08	0.03	62.07	44.19	36.99	42.7	83.38	91.42	97.92	97.37	95.03	89.76	98.11	82.75
Long-Term Debt/Total Assets (%)	0.16	0.07	0.03	52.07	36.39	26.39	32.03	34.9	44.47	52.99	52.19	53.35	51.63	40.02	36.23
Total Debt/Equity (%)	0.3	0.12	0.07	169.87	82.14	62.36	75.68	65.62	131.35	171.8	158.99	174.01	163.54	99.83	80.13
Total Debt/Capital (%)	1.13	0.12	0.07	62.59	44.72	38.26	42.98	83.38	99.91	99.93	98.09	96.1	93.59	99.99	86.96
Total Debt/Total Assets (%)	0.25	0.1	0.06	52.51	36.82	27.3	32.25	34.9	48.59	54.08	52.57	53.95	53.84	40.79	38.07
CFO/Total Liabilities	165	156.43	136.48	16.21	39.96	12.14	20.98	37.84	22.8	23.18	27.21	33.11	37	20.38	30.66
CFO/CapEx	6.48	2.88	3.06	2.87	3.91	4.72	6.13	13.98	22.45	26.05	31.07	39.47	40.01	36.43	44.2
Altman's Z-Score	14.83	14.16	15.82	3.94	6.77	3.27	4.29	6.53	4.67	4.45	5.93	6.56	8.63	8.65	16.01

Working Capital (USD)

API ChatGPT

	2011 Y	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	2025 Y
As of date	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Accounts Receivable Turnover	7.62	7.07	6.64	7.12	7.58	8.28	7.62	7.22	6.86	8.6	12.57	13.2	11.72	13.63	11.05
Days Sales Outstanding	47.89	51.65	54.97	51.3	48.17	44.11	47.9	50.54	53.17	42.45	29.04	27.64	31.14	26.79	33.03
Inventory Turnover	6.21	6.3	5.52	5.95	6.27	7.59	6.41	7.87	10.12	11.05	9.22	6.9	5.82	10.42	10.22
Days Inventory Outstanding	58.79	57.95	66.13	61.34	58.19	48.1	56.93	46.39	36.05	33.03	39.58	52.94	62.69	35.02	35.71
Accounts Payable Turnover	5.7	5.21	5.37	6.62	5.79	8.71	7.75	10.22	11.84	12.42	11.34	11.26	10.06	13.18	13.1
Accounts Payable Turnover Days	64.04	70.04	67.94	55.11	63.06	41.92	47.07	35.71	30.82	29.39	32.18	32.41	36.3	27.69	27.86
Cash Conversion Cycle	42.63	39.55	53.16	57.53	43.3	50.29	57.76	61.21	58.4	46.09	36.44	48.17	57.54	34.11	40.88
Inventory to Cash Days	-10.9	-6.3	-11.16	-10.04	-10.03	-3.99	-9.03	4.15	17.12	9.42	-10.54	-25.29	-31.55	-8.23	-2.69
Inventories	194	194	285	519	524	1,400	1,447	1,124	874	1,003	1,297	1,925	1,898	1,760	2,270
Raw Materials	40	53	78	84	76	373	189	136	121	122	194	179	321	286	308
Work In Process	106	99	154	250	271	596	696	505	414	558	680	966	901	970	1,280
Finished Goods	48	42	53	185	177	431	562	483	339	323	423	780	676	504	682
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	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	2025 Y
As of date	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Market Capitalization	8,281	8,085	11,214	21,661	32,498	62,330	106,880	93,423	116,574	140,539	217,997	192,271	349,181	785,016	1,741,697
- Cash & Cash Equivalents	829	1,084	985	1,604	1,822	3,097	11,204	4,292	5,055	7,618	12,163	12,416	14,189	9,348	16,178
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	29	27	27	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	2,984	2,901	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	6	3	2	5,509	3,872	13,642	17,548	17,493	32,798	41,062	39,730	39,515	39,229	67,566	65,136
Enterprise Value	7,458	7,004	10,217	25,566	34,548	75,859	116,124	106,624	144,346	174,010	245,591	219,370	374,221	843,234	1,790,655
Total Capital	531	2,433	2,894	8,802	8,659	35,652	40,825	20,980	32,827	41,089	40,505	41,119	41,915	67,571	74,902
Total Debt/Capital (%)	1.13	0.12	0.07	62.59	44.72	38.26	42.98	83.38	99.91	99.93	98.09	96.1	93.59	99.99	86.96
Total Debt / EV	- -	- -	- -	0.22	0.11	0.18	0.15	0.16	0.23	0.24	0.16	0.18	0.1	0.08	0.04
EV/Sales	3.19	2.96	4.05	5.99	5.06	5.73	6.58	5.11	6.39	7.28	8.95	6.61	10.45	16.35	28.03
EV/EBITDA	10.01	9.44	13.79	21.25	12.65	20.9	15.71	11.28	14.45	15.65	16.7	11.39	18.45	33.72	51.38
EV/EBIT	12.68	11.93	18.44	44.23	19.53	129.23	43.75	19.86	34.53	41.31	28.34	15.36	22.75	56.23	68.67
EV/Cash Flow to Firm	10.23	10.09	14.11	20.06	13.82	17.5	16.6	10.04	12.58	12.24	15.7	11.96	19.09	37.61	58.13
EV/Free Cash Flow to Firm	8.87	7.49	10.64	15.19	11.17	15	14.4	9.47	12.13	11.86	15.27	11.69	18.66	36.71	56.98
Diluted Market Cap	8,518	8,250	11,441	23,042	34,591	65,225	111,102	96,328	122,725	147,182	228,099	198,852	359,278	811,161	1,793,814
Diluted Enterprise Value	7,695	7,169	10,458	26,947	36,641	78,754	120,347	109,530	150,497	180,653	255,693	225,951	384,318	869,379	1,842,772
EV per Share	3.04	2.86	4.14	10.19	13.09	20.73	28.67	25.51	36.27	43.29	59.9	53.64	90.17	182.36	380.02
TTM Sales	2,336	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	63,887
TTM EBITDA	745	742	741	1,203	2,731	3,629	7,391	9,449	9,988	11,117	14,708	19,266	20,286	25,006	34,850
TTM Operating Income	588	587	554	578	1,769	587	2,654	5,368	4,180	4,212	8,667	14,282	16,451	14,996	26,075
TTM Cash Flow to Firm	729	694	724	1,274	2,499	4,335	6,996	10,625	11,472	14,215	15,641	18,342	19,598	22,421	30,803
TTM Free Cash Flow to Firm	841	935	960	1,683	3,092	5,058	8,065	11,260	11,904	14,678	16,084	18,766	20,050	22,969	31,426

Multiples (USD)

API ChatGPT

	2011 Y	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	2025 Y
As of date	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Price/Free Cash Flow	10.16	8.83	11.94	14.55	11.88	15.78	14.58	10.12	12.12	11.75	16.06	11.59	19.38	39.55	63.7
EV/EBIT	12.68	11.93	18.44	44.23	19.53	129.23	43.75	19.86	34.53	41.31	28.34	15.36	22.75	56.23	68.67
Enterprise Value	7,458	7,004	10,217	25,566	34,548	75,859	116,124	106,624	144,346	174,010	245,591	219,370	374,221	843,234	1,790,655
Low Price	2.38	2.74	3.05	4.25	8.35	11.43	16.06	19.75	21.37	15.57	34.67	41.51	44.14	83.56	138.1
EV/Sales	3.19	2.96	4.05	5.99	5.06	5.73	6.58	5.11	6.39	7.28	8.95	6.61	10.45	16.35	28.03
EV/EBITDA	10.01	9.44	13.79	21.25	12.65	20.9	15.71	11.28	14.45	15.65	16.7	11.39	18.45	33.72	51.38
Price/Earnings	15	14.36	20.31	82.36	23.83	- -	66.8	7.85	43.26	52.77	33.87	17.13	24.8	133.17	75.31
Price/Earnings Average	14.06	14.81	16.26	62.73	23.03	-31.71	55.94	8.56	40.67	46.48	29.42	20.13	20.79	108.3	50.22
Price/Earnings High	17.53	17.06	21.12	86.75	29.13	-37.76	67.51	10.03	47.73	58.54	34.15	24.7	27.29	146.23	78.75
Price/Earnings Low	10.56	11.92	13.65	40.56	16.16	-24.06	40.65	6.93	31.56	23.5	22.08	15.13	13.01	65.54	28.14
Price/Book Value	15.77	3.33	3.88	6.58	6.79	3.28	5.25	26.79	- -	- -	291.44	119.87	130	157,003.3	178.34
Price/Book Value Average	14.79	3.43	3.1	5.01	6.56	2.9	4.39	29.24	- -	- -	253.18	140.85	109.01	127,688.05	118.92
Price/Book Value High	18.43	3.95	4.03	6.93	8.3	3.45	5.3	34.25	- -	- -	293.85	172.83	143.06	172,401.22	186.47
Price/Book Value Low	11.11	2.76	2.6	3.24	4.6	2.2	3.19	23.68	- -	- -	190.04	105.85	68.2	77,276.29	66.63
Price/Tangible Book Value	6.23	4.45	5.6	-11	-137.12	-3.48	-8.65	-8.48	-3.97	-3.87	-7.3	-6.86	-14.84	-11.09	-35.7
Price/Tangible Book Value Average	5.84	4.59	4.48	-8.38	-132.55	-3.08	-7.25	-9.25	-3.74	-3.4	-6.34	-8.06	-12.44	-9.02	-23.81
Price/Tangible Book Value High	7.28	5.29	5.82	-11.58	-167.65	-3.66	-8.74	-10.84	-4.39	-4.29	-7.36	-9.9	-16.33	-12.18	-37.33
Price/Tangible Book Value Low	4.38	3.69	3.76	-5.41	-93.01	-2.33	-5.27	-7.49	-2.9	-1.72	-4.76	-6.06	-7.78	-5.46	-13.34
Price/Sales	3.54	3.42	4.45	5.07	4.76	4.71	6.06	4.48	5.16	5.88	7.94	5.79	9.75	15.22	27.26
Price/Sales Average	3.32	3.53	3.56	3.86	4.6	4.17	5.08	4.89	4.85	5.18	6.9	6.8	8.17	12.38	18.18
Price/Sales High	4.14	4.06	4.63	5.34	5.82	4.96	6.12	5.73	5.69	6.53	8.01	8.35	10.73	16.71	28.5
Price/Sales Low	2.5	2.84	2.99	2.5	3.23	3.16	3.69	3.96	3.76	2.62	5.18	5.11	5.11	7.49	10.19
Price/Cash Flow	11.41	11.67	15.53	18.44	14.02	18.27	16.31	10.52	12.02	11.65	15.84	11.49	19.31	39.33	63.25
Price/Cash Flow Average	10.69	12.03	12.44	14.04	13.55	16.17	13.66	11.48	11.3	10.26	13.76	13.5	16.19	31.98	42.17
Price/Cash Flow High	13.33	13.86	16.15	19.42	17.14	19.25	16.49	13.45	13.27	12.93	15.97	16.56	21.25	43.18	66.13
Price/Cash Flow Low	8.03	9.69	10.43	9.08	9.51	12.26	9.93	9.3	8.77	5.19	10.33	10.14	10.13	19.36	23.63
Price/Free Cash Flow Average	9.53	9.11	9.56	11.08	11.49	13.96	12.21	11.05	11.39	10.35	13.95	13.62	16.25	32.16	42.48
Price/Free Cash Flow High	11.88	10.49	12.42	15.32	14.53	16.62	14.74	12.94	13.37	13.04	16.19	16.71	21.33	43.43	66.6
Price/Free Cash Flow Low	7.16	7.33	8.02	7.16	8.06	10.59	8.87	8.95	8.84	5.23	10.47	10.23	10.17	19.47	23.8
EV/Sales Average	2.97	3.07	3.17	4.78	4.9	5.19	5.6	5.52	6.08	6.58	7.9	7.62	8.87	13.51	18.94
EV/Sales High	3.79	3.61	4.24	6.26	6.12	5.98	6.65	6.36	6.92	7.93	9.01	9.17	11.43	17.84	29.27
EV/Sales Low	2.14	2.38	2.6	3.41	3.53	4.18	4.21	4.59	4.99	4.02	6.18	5.93	5.81	8.62	10.95
EV/EBITDA Average	9.31	9.78	10.79	16.96	12.25	18.92	13.36	12.19	13.75	14.14	14.75	13.13	15.67	27.86	34.73
EV/EBITDA High	11.89	11.49	14.41	22.21	15.3	21.82	15.87	14.04	15.66	17.03	16.82	15.8	20.18	36.8	53.66
EV/EBITDA Low	6.72	7.59	8.84	12.11	8.82	15.26	10.05	10.13	11.3	8.64	11.54	10.22	10.26	17.78	20.08
EV/EBIT Average	11.8	12.36	14.43	35.3	18.92	116.99	37.21	21.45	32.86	37.33	25.03	17.72	19.32	46.46	46.42
EV/EBIT High	15.06	14.52	19.27	46.23	23.62	134.91	44.18	24.71	37.42	44.96	28.54	21.31	24.88	61.36	71.72
EV/EBIT Low	8.52	9.59	11.82	25.21	13.62	94.31	27.99	17.84	26.99	22.81	19.58	13.78	12.66	29.65	26.83
Last Price	3.38	3.3	4.54	8.63	12.31	17.03	26.39	22.35	29.29	34.96	53.17	47.01	84.14	169.77	369.63
High Price	3.95	3.92	4.72	9.09	15.05	17.94	26.67	28.57	32.32	38.78	53.61	67.78	92.59	186.42	386.48
Enterprise Value Average	6,940	7,255	7,995	20,404	33,463	68,674	98,755	115,168	137,366	157,234	216,970	253,025	317,830	696,658	1,210,307
Enterprise Value High	8,854	8,523	10,675	26,721	41,782	79,189	117,258	132,624	156,406	189,367	247,395	304,319	409,288	920,224	1,870,052
Enterprise Value Low	5,008	5,632	6,550	14,572	24,094	55,363	74,288	95,756	112,825	96,062	169,741	196,875	208,221	444,599	699,685

Shares Outstanding	2,460	2,455	2,491	2,543	2,763	3,983	4,087	4,080	3,980	4,070	4,130	4,180	4,140	4,686	4,741
Diluted Weighted Avg Shares	2,520	2,500	2,520	2,670	2,810	3,830	4,210	4,310	4,190	4,210	4,290	4,230	4,270	4,778	4,853
Basic Weighted Avg Shares	2,450	2,450	2,470	2,510	2,640	3,660	4,050	4,180	3,980	4,020	4,100	4,090	4,150	4,624	4,712
Revenue per Share	0.95	0.96	1.02	1.7	2.58	3.62	4.35	4.99	5.68	5.94	6.7	8.12	8.63	11.15	13.56
EBITDA per Share	0.3	0.3	0.3	0.48	1.03	0.99	1.82	2.26	2.51	2.77	3.59	4.71	4.89	5.41	7.4
Operating Income per Share	0.24	0.24	0.22	0.23	0.67	0.16	0.66	1.28	1.05	1.05	2.11	3.49	3.96	3.24	5.53
Basic EPS, GAAP	0.23	0.23	0.22	0.1	0.52	-0.48	0.4	2.85	0.68	0.66	1.57	2.74	3.39	1.27	4.91
Basic EPS from Cont Ops	0.23	0.23	0.22	0.12	0.53	-0.48	0.44	3.02	0.69	0.74	1.64	2.81	3.39	1.33	4.91
Diluted EPS, GAAP	0.22	0.23	0.22	0.1	0.49	-0.45	0.38	2.76	0.64	0.63	1.5	2.65	3.3	1.23	4.77
Diluted EPS from Cont Ops	0.22	0.23	0.22	0.12	0.5	-0.46	0.43	2.93	0.65	0.7	1.57	2.72	3.3	1.29	4.77
Dividend per Share	0.04	0.06	0.08	0.11	0.15	0.2	0.43	0.72	1.06	1.38	1.52	1.72	1.84	2.12	2.36
Cash Flow per Share	0.3	0.28	0.29	0.47	0.88	0.93	1.62	2.12	2.44	3	3.36	4.09	4.36	4.32	5.84
Free Cash Flow per Basic Share	0.25	0.18	0.2	0.31	0.65	0.73	1.35	1.97	2.33	2.89	3.25	3.99	4.25	4.2	5.71
Cash & Equivalents per Share	0.34	0.44	0.4	0.64	0.69	0.85	2.77	1.03	1.27	1.9	2.97	3.04	3.42	2.02	3.43
Book Value per Share	0.21	0.99	1.17	1.31	1.81	5.2	5.03	0.83	- -	- -	0.18	0.39	0.65	- -	2.07
Tangible Book Value per Share	0.54	0.74	0.81	-0.78	-0.09	-4.9	-3.05	-2.64	-7.37	-9.04	-7.28	-6.85	-5.67	-15.31	-10.35

Broadcom Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)