Skyworks Solutions, Inc. Financial Ratios — SWKS 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	9.59	14.12	15.15	18.01	20.8	31.68	26.26	17.97	15.68	19.58	9.28	6.37	7.9	8.43	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	3,285	4,378	4,658	10,867	15,958	14,368	18,780	16,446	13,750	24,517	27,222	13,848	15,715	15,813	11,886
- 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	2,901	4,071	4,146	10,061	14,914	13,284	17,163	15,418	12,695	23,721	28,615	15,676	16,490	15,451	11,715
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	2.04	2.6	2.31	4.39	4.58	4.04	4.7	3.99	3.76	7.07	5.6	2.86	3.46	3.7	2.87
EV/EBITDA	7.72	11.12	9.11	14.62	12.2	9.69	11.37	9.52	9.54	18.68	13.9	6.97	9.33	12.47	11.87
EV/EBIT	9.74	15.46	11.8	17.79	14.53	11.82	13.68	11.68	13.24	26.19	17.65	10.06	14.3	19.62	22.35
EV/Cash Flow to Firm	7.9	14.25	8.3	13.03	15.02	12.33	11.79	12.23	9.28	19.69	16.03	10.69	8.61	8.34	8.84
EV/Free Cash Flow to Firm	7.9	14.25	8.3	13.03	15.02	12.26	11.69	12.15	9.12	19.55	15.91	10.55	8.5	8.22	8.64
Diluted Market Cap	3,424	4,520	4,774	11,180	16,413	14,626	19,025	16,618	13,829	24,720	27,518	13,925	15,804	15,951	11,940
Diluted Enterprise Value	3,040	4,213	4,263	10,375	15,369	13,543	17,408	15,885	12,978	24,333	29,048	15,773	16,594	15,783	11,981
EV per Share	15.86	21.91	22.11	53.75	78.7	70.4	93.13	85.04	73.17	140.78	173.21	96.53	103.45	96.51	75.87
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	9.36	15.85	9.55	14.47	16.53	13.5	12.96	13.09	9.93	20.37	15.41	9.64	8.4	8.62	8.97
EV/EBIT	9.74	15.46	11.8	17.79	14.53	11.82	13.68	11.68	13.24	26.19	17.65	10.06	14.3	19.62	22.35
Enterprise Value	2,901	4,071	4,146	10,061	14,914	13,284	17,163	15,418	12,695	23,721	28,615	15,676	16,490	15,451	11,715
Low Price	17.94	13.72	19.21	23.27	44.06	54.5	71.65	83.05	60.12	67.9	134.28	85.18	76.16	85.06	47.93
EV/Sales	2.04	2.6	2.31	4.39	4.58	4.04	4.7	3.99	3.76	7.07	5.6	2.86	3.46	3.7	2.87
EV/EBITDA	7.72	11.12	9.11	14.62	12.2	9.69	11.37	9.52	9.54	18.68	13.9	6.97	9.33	12.47	11.87
Price/Earnings	14.49	21.68	16.75	23.74	19.99	14.44	18.59	17.91	16.11	30.09	18.17	10.86	15.99	26.53	24.91
Price/Earnings Average	21.28	22.13	15.22	15.82	20.17	13.55	17.09	19.69	15.93	23.53	18.75	16.26	16.71	27.35	24.97
Price/Earnings High	30.52	28.92	17.84	24.23	26.8	16.78	20.45	23.23	19.19	31.9	22.49	22.18	20.06	32.47	32.85
Price/Earnings Low	14.48	12.62	12.95	9.52	10.46	10.33	13.07	16.39	12.22	14.04	14.81	10.85	12.35	22.85	15.51
Price/Book Value	-60.07	29.4	10.94	12.9	10.52	6.22	6.05	4.35	3.16	5.04	5.21	2.54	2.66	2.6	2.09
Price/Book Value Average	-88.17	30.02	9.94	8.6	10.61	5.84	5.56	4.79	3.12	3.94	5.37	3.8	2.78	2.68	2.09
Price/Book Value High	-126.49	39.24	11.65	13.17	14.1	7.23	6.65	5.65	3.76	5.35	6.45	5.18	3.33	3.19	2.75
Price/Book Value Low	-60	17.12	8.46	5.17	5.5	4.45	4.25	3.99	2.4	2.35	4.24	2.53	2.05	2.24	1.3
Price/Tangible Book Value	3.82	4.33	3.77	6.76	7.07	5.52	6.03	5.95	4.87	8.39	19.15	7.5	5.86	4.85	4.29
Price/Tangible Book Value Average	5.61	4.42	3.42	4.51	7.13	5.18	5.54	6.54	4.81	6.56	19.76	11.22	6.12	5	4.3
Price/Tangible Book Value High	8.05	5.78	4.01	6.9	9.48	6.42	6.63	7.72	5.8	8.9	23.7	15.31	7.35	5.94	5.65
Price/Tangible Book Value Low	3.82	2.52	2.91	2.71	3.7	3.95	4.24	5.45	3.69	3.92	15.6	7.49	4.52	4.18	2.67
Price/Sales	2.31	2.79	2.6	4.74	4.9	4.37	5.14	4.25	4.07	7.31	5.33	2.52	3.29	3.78	2.91
Price/Sales Average	3.4	2.85	2.36	3.16	4.94	4.1	4.73	4.67	4.03	5.71	5.5	3.78	3.44	3.9	2.91
Price/Sales High	4.87	3.72	2.77	4.84	6.56	5.08	5.66	5.51	4.85	7.74	6.6	5.16	4.13	4.63	3.83
Price/Sales Low	2.31	1.63	2.01	1.9	2.56	3.13	3.62	3.89	3.09	3.41	4.34	2.52	2.54	3.26	1.81
Price/Cash Flow	8.98	15.35	9.32	14.07	16.07	13.33	12.9	13.05	10.06	20.35	15.36	9.72	8.47	8.67	9.14
Price/Cash Flow Average	13.18	15.67	8.47	9.38	16.22	12.51	11.85	14.34	9.94	15.92	15.85	14.56	8.85	8.93	9.16
Price/Cash Flow High	18.91	20.49	9.93	14.36	21.55	15.5	14.19	16.92	11.98	21.58	19.02	19.85	10.62	10.6	12.05
Price/Cash Flow Low	8.97	8.94	7.21	5.64	8.41	9.54	9.07	11.94	7.63	9.5	12.52	9.71	6.54	7.46	5.69
Price/Free Cash Flow Average	13.74	16.18	8.68	9.65	16.68	12.66	11.91	14.39	9.82	15.93	15.9	14.43	8.77	8.89	8.99
Price/Free Cash Flow High	19.71	21.15	10.18	14.77	22.16	15.69	14.25	16.98	11.83	21.59	19.07	19.68	10.53	10.55	11.83
Price/Free Cash Flow Low	9.35	9.23	7.39	5.8	8.65	9.66	9.11	11.99	7.53	9.51	12.55	9.63	6.49	7.42	5.59
EV/Sales Average	3.13	2.65	2.08	2.81	4.62	3.77	4.28	4.48	3.77	5.6	5.8	4.12	3.61	3.86	2.92
EV/Sales High	4.6	3.53	2.48	4.49	6.24	4.75	5.22	5.32	4.6	7.63	6.9	5.49	4.3	4.59	3.84
EV/Sales Low	2.04	1.43	1.72	1.55	2.24	2.8	3.17	3.7	2.84	3.29	4.64	2.86	2.71	3.22	1.82
EV/EBITDA Average	11.81	11.37	8.18	9.35	12.32	9.04	10.37	10.71	9.58	14.79	14.39	10.05	9.74	13.03	12.11
EV/EBITDA High	17.39	15.12	9.78	14.95	16.65	11.39	12.62	12.72	11.67	20.16	17.12	13.4	11.61	15.49	15.92
EV/EBITDA Low	7.71	6.13	6.79	5.16	5.98	6.71	7.68	8.85	7.2	8.7	11.52	6.98	7.32	10.86	7.54
EV/EBIT Average	14.9	15.8	10.59	11.38	14.67	11.03	12.47	13.14	13.29	20.74	18.27	14.5	14.93	20.49	22.8
EV/EBIT High	21.94	21.02	12.66	18.19	19.82	13.9	15.18	15.6	16.19	28.27	21.73	19.34	17.78	24.36	29.98
EV/EBIT Low	9.73	8.51	8.79	6.28	7.12	8.19	9.24	10.85	9.99	12.21	14.62	10.07	11.21	17.08	14.2
Last Price	17.96	23.56	24.84	58.05	84.21	76.14	101.9	90.71	79.25	145.5	164.78	85.27	98.59	98.77	76.98
High Price	37.82	31.44	26.46	59.25	112.88	88.52	112.11	117.65	94.39	154.24	204	174.14	123.69	120.86	101.5
Enterprise Value Average	4,437	4,163	3,721	6,436	15,055	12,398	15,644	17,347	12,744	18,783	29,622	22,587	17,214	16,135	11,954
Enterprise Value High	6,532	5,536	4,450	10,286	20,347	15,620	19,045	20,597	15,525	25,602	35,231	30,129	20,507	19,181	15,713
Enterprise Value Low	2,897	2,243	3,091	3,550	7,306	9,200	11,588	14,324	9,580	11,053	23,713	15,682	12,930	13,450	7,442

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)