Skyworks Solutions, Inc. Financial Ratios — AWM.DE 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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Return on Common Equity (%)	- -	- -	96.76	72.19	67.68	52.01	37.31	26.69	20.99	17.68	29.7	23.86	17.28	9.94	8.11
Return on Assets (%)	13.12	10.03	12.44	17.25	23.85	26.28	23.97	19.54	17.66	16.38	21.88	14.6	11.36	7.13	5.89
Return on Capital (%)	-192.75	336.68	96.76	72.19	67.68	52.01	37.31	26.69	20.99	17.34	23.83	16.97	13.61	8.5	7.08
Return on Invested Capital (%)	15.18	11.79	14.17	19.77	28.14	27.8	26.51	22.3	20.73	19.48	24.97	17.1	13.49	9.68	6.5
Gross Margin (%)	43.72	42.53	42.78	44.63	47.71	50.63	50.44	50.43	47.49	48.06	49.18	47.48	44.16	41.19	41.16
EBITDA Margin (%)	26.48	23.34	25.39	30.03	37.51	41.69	41.33	41.86	39.4	37.84	40.29	40.98	37.03	29.65	24.16
Operating Margin (%)	20.98	16.79	19.61	24.68	31.5	34.16	34.35	34.13	28.39	26.99	31.74	28.4	24.17	18.85	12.83
Incremental Operating Margin (%)	28.52	-22.91	39.44	42.84	47.68	316.99	36.12	30.33	73.55	252.13	40.83	-16.98	56.71	61.56	288.91
Pretax Margin (%)	20.71	16.25	19.22	24.67	31.41	36.5	34.43	34.44	28.46	26.57	31.29	26.92	22.6	15.23	12.89
Profit Margin (%)	15.97	12.88	15.52	19.97	24.5	30.26	27.67	23.74	25.28	24.28	29.33	23.25	20.59	14.27	11.67
Net Income to Common Margin (%)	15.97	12.88	15.52	19.97	24.5	30.26	27.67	23.74	25.28	24.28	29.33	23.25	20.59	14.27	11.67
Effective Tax Rate (%)	22.9	20.75	19.27	19.02	22.01	17.11	19.63	31.06	11.18	8.62	6.28	13.64	8.9	6.35	9.42
Dvd Payout Ratio (%)	- -	- -	- -	9.05	15.42	20.2	21.24	26.48	32.09	37.68	22.73	29.26	41.23	73.67	90.67
Sustainable Growth Rate (%)	- -	- -	96.76	65.66	57.24	41.51	29.38	19.62	14.26	11.02	22.95	16.88	10.15	2.62	0.76

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Total Debt	26	- -	- -	- -	- -	- -	- -	- -	- -	179	2,413	2,414	1,509	1,200	1,203
ST Debt	26	- -	- -	- -	- -	- -	- -	- -	- -	28	33	518	328	20	536
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	151	2,380	1,897	1,182	1,180	667
Total Debt/EBITDA	0.07	- -	- -	- -	- -	- -	- -	- -	- -	0.14	1.17	1.07	0.85	0.97	1.22
Net Debt/EBITDA	-1.02	-0.84	-1.12	-1.17	-0.85	-0.79	-1.07	-0.45	-0.64	-0.45	0.66	0.72	0.32	-0.3	-0.17
Total Debt/EBIT	0.09	- -	- -	- -	- -	- -	- -	- -	- -	0.2	1.49	1.55	1.31	1.52	2.3
Net Debt/EBIT	-1.29	-1.17	-1.45	-1.42	-1.02	-0.96	-1.29	-0.56	-0.89	-0.63	0.83	1.04	0.5	-0.48	-0.32
EBITDA to Interest Expense	197.74	548.88	- -	- -	- -	- -	- -	- -	- -	- -	153.6	46.93	27.44	40.35	36.43
EBITDA-CapEx/Interest Expense	197.74	548.88	- -	- -	- -	- -	- -	- -	- -	- -	152.54	46.5	27.04	39.5	35.32
EBIT to Interest Expense	156.68	394.9	- -	- -	- -	- -	- -	- -	- -	- -	121.01	32.52	17.91	25.65	19.34
Interest Expense	2	1	- -	- -	- -	- -	- -	- -	- -	- -	13	48	64	31	27
Common Equity/Total Assets	-2.89	6.97	18.25	28.32	40.78	59.91	67.9	78.22	89.99	95.2	60.85	61.55	70.2	73.31	71.92
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.62	44.93	34.68	19.43	18.62	11.58
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.99	31.15	24.08	15.91	16.23	9.67
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.95	27.71	21.38	14.02	14.25	8.42
Total Debt/Equity (%)	1.62	- -	- -	- -	- -	- -	- -	- -	- -	4.3	45.56	44.15	24.81	18.94	20.9
Total Debt/Capital (%)	-91.26	- -	- -	- -	- -	- -	- -	- -	- -	3.55	31.58	30.65	20.33	16.5	17.44
Total Debt/Total Assets (%)	1.38	- -	- -	- -	- -	- -	- -	- -	- -	3.5	28.09	27.21	17.91	14.49	15.2
Net Debt to Equity	-23.86	-16.12	-24.33	-31.82	-33.03	-30.6	-39.77	-17.9	-20.65	-13.61	25.54	29.68	9.43	-5.91	-2.87
Net Debt/Capital (%)	87.54	194.12	599.88	-2,213.74	-220.54	-88.4	-108.61	-24.09	-24.3	-12.67	20.02	22.2	8.55	-6.34	-2.89
EBITDA	376	366	455	688	1,222	1,371	1,509	1,619	1,330	1,270	2,058	2,248	1,767	1,239	987
EBITDA-CapEx	376	366	455	688	1,222	1,365	1,497	1,611	1,305	1,261	2,044	2,228	1,741	1,213	957
Operating Income (Loss)	298	263	352	566	1,026	1,124	1,254	1,320	959	906	1,622	1,558	1,153	787	524

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Cash Ratio	1.66	1.68	2.84	2.71	2.25	5.16	4.17	2.64	2.82	2.17	1.55	0.48	0.77	2.59	1.04
Current Ratio	3.3	4.83	5.97	4.8	4.13	9.52	6.79	5.8	5.97	5.17	4.35	2.63	3.33	5.54	2.33
Quick Ratio	2.38	3.31	4.47	3.77	3.41	7.14	5.34	4.32	4.06	2.97	2.7	1.37	1.67	3.44	1.49
CFO/Avg Current Liab	1.62	1.33	2.76	3.24	2.61	3.2	4.87	3.24	3.58	2.93	3.2	1.51	1.7	2.34	1.35
Common Equity/Total Assets	-2.89	6.97	18.25	28.32	40.78	59.91	67.9	78.22	89.99	95.2	60.85	61.55	70.2	73.31	71.92
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.62	44.93	34.68	19.43	18.62	11.58
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.99	31.15	24.08	15.91	16.23	9.67
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.95	27.71	21.38	14.02	14.25	8.42
Total Debt/Equity (%)	1.62	- -	- -	- -	- -	- -	- -	- -	- -	4.3	45.56	44.15	24.81	18.94	20.9
Total Debt/Capital (%)	-91.26	- -	- -	- -	- -	- -	- -	- -	- -	3.55	31.58	30.65	20.33	16.5	17.44
Total Debt/Total Assets (%)	1.38	- -	- -	- -	- -	- -	- -	- -	- -	3.5	28.09	27.21	17.91	14.49	15.2
CFO/Total Liabilities	130.04	123.41	215.39	174.99	177.22	343.22	286.73	172.24	190.63	127.8	53.8	41.84	79.2	93.74	60.23
CFO/CapEx	- -	- -	- -	- -	- -	179.62	120.36	146.58	54.7	132.36	123.92	70.18	71.95	69.91	43.51
Altman's Z-Score	9.99	14.1	14.95	18.11	20.48	31.65	26.13	17.8	15.41	19.6	9.39	6.46	7.9	8.37	6.51

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Accounts Receivable Turnover	8.04	6.6	6.07	7.51	7.62	6.89	8.38	6.97	6.02	8.15	9.17	5.93	4.87	6.09	7.38
Days Sales Outstanding	45.43	55.33	60.12	48.61	47.92	52.97	43.55	52.4	60.59	44.8	39.82	61.56	74.89	59.98	49.43
Inventory Turnover	4.94	4.18	4.44	5.07	6.33	4.69	3.94	3.9	3.22	2.46	3.07	2.75	2.29	2.58	3.12
Days Inventory Outstanding	73.87	87.27	82.3	71.96	57.7	77.76	92.53	93.63	113.22	148.25	118.85	132.83	159.68	141.45	116.83
Accounts Payable Turnover	7.67	7.32	7.65	8.01	6.92	8.87	10.19	7.84	9	9.29	11.56	12.58	11.87	12.82	11.65
Accounts Payable Turnover Days	47.58	49.88	47.7	45.57	52.75	41.17	35.82	46.56	40.54	39.28	31.57	29.02	30.74	28.46	31.34
Cash Conversion Cycle	71.72	92.71	94.72	75	52.87	89.56	100.26	99.47	133.27	153.77	127.09	165.37	203.82	172.97	134.92
Inventory to Cash Days	-28.44	-31.94	-22.18	-23.36	-9.78	-24.79	-48.98	-41.24	-52.63	-103.44	-79.03	-71.28	-84.79	-81.47	-67.4
Inventories	198	233	230	271	268	424	494	490	610	806	885	1,212	1,120	785	755
Raw Materials	19	27	25	45	30	18	25	20	24	38	62	81	57	30	45
Work In Process	93	111	128	146	192	256	331	341	336	566	596	805	747	520	541
Finished Goods	87	94	76	80	46	150	138	129	249	202	227	326	316	234	169
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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Market Capitalization	3,473	4,372	4,580	10,944	15,663	14,353	18,665	16,229	13,424	24,553	27,816	14,372	15,724	15,619	11,883
- Cash & Cash Equivalents	410	307	511	806	1,044	1,084	1,617	733	851	567	883	566	719	1,369	1,161
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	26	- -	- -	- -	- -	- -	- -	- -	- -	179	2,413	2,414	1,509	1,200	1,203
Enterprise Value	3,089	4,065	4,069	10,138	14,619	13,270	17,048	15,202	12,369	23,757	29,209	16,200	16,499	15,257	11,712
Total Capital	-29	149	426	842	1,517	2,310	3,105	3,777	4,355	5,041	7,640	7,876	7,425	7,273	6,897
Total Debt/Capital (%)	-91.26	- -	- -	- -	- -	- -	- -	- -	- -	3.55	31.58	30.65	20.33	16.5	17.44
Total Debt / EV	0.01	- -	- -	- -	- -	- -	- -	- -	- -	0.01	0.08	0.15	0.09	0.08	0.1
EV/Sales	2.18	2.59	2.27	4.42	4.49	4.03	4.67	3.93	3.66	7.08	5.72	2.95	3.46	3.65	2.87
EV/EBITDA	8.22	11.1	8.94	14.73	11.96	9.68	11.3	9.39	9.3	18.71	14.19	7.21	9.34	12.32	11.86
EV/EBIT	10.38	15.43	11.58	17.93	14.24	11.81	13.59	11.52	12.9	26.23	18.01	10.4	14.31	19.38	22.34
EV/Cash Flow to Firm	8.41	14.23	8.14	13.13	14.73	12.31	11.71	12.06	9.05	19.72	16.37	11.05	8.62	8.23	8.84
EV/Free Cash Flow to Firm	8.41	14.23	8.14	13.13	14.73	12.24	11.61	11.98	8.88	19.58	16.24	10.9	8.5	8.12	8.64
Diluted Market Cap	3,621	4,514	4,695	11,260	16,109	14,612	18,908	16,399	13,501	24,757	28,119	14,452	15,813	15,756	11,937
Diluted Enterprise Value	3,237	4,206	4,184	10,454	15,066	13,528	17,291	15,666	12,650	24,369	29,649	16,300	16,603	15,588	11,978
EV per Share	16.89	21.87	21.7	54.16	77.15	70.32	92.5	83.85	71.29	140.99	176.81	99.76	103.51	95.3	75.85
TTM Sales	1,419	1,569	1,792	2,292	3,258	3,289	3,651	3,868	3,377	3,356	5,109	5,486	4,772	4,178	4,087
TTM EBITDA	376	366	455	688	1,222	1,371	1,509	1,619	1,330	1,270	2,058	2,248	1,767	1,239	987
TTM Operating Income	298	263	352	566	1,026	1,124	1,254	1,320	959	906	1,622	1,558	1,153	787	524
TTM Cash Flow to Firm	367	286	500	772	993	1,078	1,456	1,261	1,367	1,204	1,785	1,466	1,915	1,853	1,325
TTM Free Cash Flow to Firm	367	286	500	772	993	1,084	1,468	1,269	1,392	1,214	1,799	1,486	1,941	1,880	1,355

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Price/Free Cash Flow	9.9	15.83	9.4	14.58	16.23	13.48	12.88	12.92	9.7	20.4	15.74	10	8.4	8.51	8.97
EV/EBIT	10.38	15.43	11.58	17.93	14.24	11.81	13.59	11.52	12.9	26.23	18.01	10.4	14.31	19.38	22.34
Enterprise Value	3,089	4,065	4,069	10,138	14,619	13,270	17,048	15,202	12,369	23,757	29,209	16,200	16,499	15,257	11,712
Low Price	18.51	13.84	19.55	23.16	44.38	55.39	20.1	83.47	60.8	67.68	135.2	88.5	79.63	84.15	47.79
EV/Sales	2.18	2.59	2.27	4.42	4.49	4.03	4.67	3.93	3.66	7.08	5.72	2.95	3.46	3.65	2.87
EV/EBITDA	8.22	11.1	8.94	14.73	11.96	9.68	11.3	9.39	9.3	18.71	14.19	7.21	9.34	12.32	11.86
Price/Earnings	15.33	21.64	16.47	23.91	19.62	14.42	18.48	17.67	15.73	30.13	18.56	11.27	16	26.21	24.91
Price/Earnings Average	21.38	22	15.39	15.77	20.15	13.47	16.93	19.68	15.89	23.59	18.74	16.2	16.72	27.37	25.09
Price/Earnings High	30.2	28.78	17.95	24.81	26.82	17.06	20.34	23.06	18.97	32.14	22.45	22.17	20.05	32.44	35.13
Price/Earnings Low	14.94	12.73	13.18	9.47	10.54	10.5	3.67	16.48	12.36	14	14.91	11.27	12.91	22.61	15.46
Price/Book Value	-63.52	29.36	10.75	12.99	10.33	6.21	6.01	4.3	3.08	5.05	5.32	2.63	2.66	2.57	2.09
Price/Book Value Average	-88.6	29.85	10.05	8.57	10.61	5.81	5.51	4.78	3.11	3.95	5.37	3.78	2.78	2.69	2.1
Price/Book Value High	-125.16	39.05	11.72	13.49	14.11	7.35	6.62	5.61	3.72	5.39	6.44	5.18	3.33	3.18	2.94
Price/Book Value Low	-61.91	17.27	8.61	5.15	5.55	4.53	1.19	4.01	2.42	2.35	4.27	2.63	2.15	2.22	1.3
Price/Tangible Book Value	4.04	4.32	3.71	6.81	6.94	5.52	5.99	5.87	4.75	8.41	19.56	7.78	5.86	4.79	4.29
Price/Tangible Book Value Average	5.64	4.4	3.46	4.49	7.13	5.16	5.49	6.54	4.8	6.58	19.75	11.18	6.12	5.01	4.32
Price/Tangible Book Value High	7.96	5.75	4.04	7.07	9.48	6.53	6.6	7.66	5.73	8.97	23.66	15.3	7.34	5.93	6.05
Price/Tangible Book Value Low	3.94	2.54	2.97	2.7	3.73	4.02	1.19	5.48	3.73	3.9	15.71	7.78	4.73	4.13	2.66
Price/Sales	2.45	2.79	2.56	4.78	4.81	4.36	5.11	4.2	3.98	7.32	5.44	2.62	3.29	3.74	2.91
Price/Sales Average	3.41	2.83	2.39	3.15	4.94	4.08	4.68	4.67	4.02	5.73	5.5	3.77	3.44	3.9	2.93
Price/Sales High	4.82	3.71	2.79	4.96	6.57	5.16	5.63	5.47	4.79	7.8	6.59	5.15	4.13	4.63	4.1
Price/Sales Low	2.39	1.64	2.05	1.89	2.58	3.18	1.01	3.91	3.12	3.4	4.37	2.62	2.66	3.22	1.81
Price/Cash Flow	9.5	15.33	9.17	14.17	15.78	13.32	12.82	12.87	9.82	20.38	15.7	10.09	8.47	8.56	9.13
Price/Cash Flow Average	13.24	15.59	8.56	9.34	16.21	12.44	11.75	14.34	9.92	15.96	15.85	14.5	8.85	8.94	9.2
Price/Cash Flow High	18.71	20.39	9.99	14.7	21.56	15.75	14.11	16.8	11.84	21.74	18.99	19.84	10.62	10.6	12.89
Price/Cash Flow Low	9.25	9.02	7.34	5.61	8.47	9.7	2.54	12	7.71	9.47	12.6	10.09	6.84	7.38	5.67
Price/Free Cash Flow Average	13.81	16.09	8.78	9.61	16.67	12.6	11.8	14.39	9.8	15.97	15.89	14.38	8.78	8.89	9.04
Price/Free Cash Flow High	19.5	21.04	10.24	15.13	22.18	15.95	14.18	16.86	11.69	21.76	19.04	19.67	10.53	10.54	12.65
Price/Free Cash Flow Low	9.65	9.31	7.52	5.77	8.71	9.82	2.56	12.05	7.62	9.48	12.64	10	6.78	7.34	5.57
EV/Sales Average	3.14	2.64	2.1	2.8	4.62	3.75	4.24	4.48	3.76	5.61	5.8	4.1	3.61	3.86	2.94
EV/Sales High	4.55	3.51	2.5	4.6	6.25	4.83	5.19	5.28	4.54	7.69	6.88	5.49	4.3	4.59	4.11
EV/Sales Low	2.12	1.44	1.76	1.54	2.26	2.85	0.57	3.72	2.87	3.28	4.67	2.96	2.83	3.18	1.82
EV/EBITDA Average	11.87	11.3	8.28	9.32	12.31	8.99	10.26	10.71	9.56	14.83	14.39	10.01	9.74	13.03	12.17
EV/EBITDA High	17.19	15.04	9.85	15.33	16.66	11.59	12.55	12.62	11.53	20.32	17.09	13.4	11.6	15.47	17.02
EV/EBITDA Low	7.99	6.19	6.93	5.13	6.03	6.83	1.38	8.89	7.29	8.68	11.6	7.22	7.63	10.74	7.52
EV/EBIT Average	14.98	15.71	10.72	11.34	14.66	10.97	12.35	13.13	13.26	20.8	18.26	14.45	14.93	20.51	22.92
EV/EBIT High	21.7	20.91	12.75	18.66	19.84	14.15	15.09	15.48	16	28.49	21.69	19.34	17.77	24.34	32.05
EV/EBIT Low	10.08	8.6	8.97	6.24	7.18	8.34	1.66	10.91	10.11	12.16	14.72	10.41	11.69	16.9	14.15
Last Price	18.99	23.53	24.43	58.46	82.65	76.06	101.27	89.51	77.37	145.72	168.38	88.5	98.64	97.56	76.96
High Price	37.42	31.29	26.62	60.67	112.98	89.97	111.5	116.79	93.32	155.42	203.66	174.08	123.64	120.76	108.55
Enterprise Value Average	4,461	4,138	3,768	6,411	15,045	12,326	15,489	17,338	12,712	18,833	29,609	22,504	17,218	16,146	12,013
Enterprise Value High	6,459	5,507	4,480	10,552	20,365	15,893	18,933	20,441	15,339	25,800	35,174	30,119	20,498	19,166	16,803
Enterprise Value Low	3,001	2,265	3,154	3,529	7,367	9,368	2,087	14,400	9,698	11,017	23,866	16,221	13,483	13,305	7,420

Shares Outstanding	186	192	188	189	190	185	183	177	170	166	165	160	160	160	149
Diluted Weighted Avg Shares	191	192	192	193	195	192	187	183	174	170	167	163	160	162	155
Basic Weighted Avg Shares	183	186	188	187	190	189	184	181	174	168	165	162	159	160	154
Revenue per Share	7.76	8.44	9.56	12.24	17.19	17.43	19.81	21.33	19.46	19.92	30.93	33.78	29.94	26.1	26.47
EBITDA per Share	2.05	1.97	2.43	3.68	6.45	7.27	8.19	8.93	7.67	7.54	12.46	13.84	11.09	7.74	6.39
Operating Income per Share	1.63	1.42	1.87	3.02	5.42	5.95	6.81	7.28	5.53	5.37	9.82	9.59	7.24	4.92	3.4
Basic EPS, GAAP	1.24	1.09	1.48	2.44	4.21	5.27	5.48	5.07	4.92	4.84	9.07	7.85	6.17	3.72	3.09
Basic EPS from Cont Ops	1.24	1.09	1.48	2.44	4.21	5.27	5.48	5.07	4.92	4.84	9.07	7.85	6.17	3.72	3.09
Diluted EPS, GAAP	1.19	1.05	1.45	2.38	4.1	5.18	5.41	5.01	4.89	4.8	8.97	7.81	6.13	3.69	3.08
Diluted EPS from Cont Ops	1.19	1.05	1.45	2.38	4.1	5.18	5.41	5.01	4.89	4.8	8.97	7.81	6.13	3.69	3.08
Dividend per Share	- -	- -	- -	0.22	0.65	1.07	1.16	1.34	1.58	1.82	2.06	2.3	2.54	2.74	2.8
Cash Flow per Share	2	1.53	2.67	4.13	5.24	5.71	7.9	6.95	7.88	7.15	10.73	8.77	11.65	11.4	8.42
Free Cash Flow per Basic Share	2	1.53	2.67	4.13	5.24	5.68	7.84	6.91	7.74	7.09	10.64	8.65	11.48	11.23	8.23
Cash & Equivalents per Share	2.24	1.65	2.73	4.3	5.51	5.74	8.77	5.67	6.08	5.79	6.17	3.61	4.61	9.76	8.9
Book Value per Share	-0.3	0.8	2.27	4.5	8	12.24	16.85	20.83	25.1	28.85	31.64	33.63	37.11	37.93	36.88
Tangible Book Value per Share	4.7	5.44	6.59	8.58	11.91	13.78	16.9	15.24	16.28	17.33	8.61	11.38	16.84	20.36	17.95

Skyworks Solutions, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)