Broadcom Inc. (AVGO) Stock Analysis | Financial Data & Charts

Investment Radar

Seven-Dimensional Value Assessment Based on 2025 Q3 Financials

加载雷达图...

加载图表中...

📊 Valuation

Key valuation metrics

EV/EBITDA (TTM)

i

Enterprise Value, EBITDA and Ratio

EV/EBIT (TTM)

i

Enterprise Value, EBIT and Ratio

EV/Sales (TTM)

i

Enterprise Value, Revenue and Ratio

P/E Ratio (TTM)

i

Market Cap, Net Income and Ratio

P/B Ratio (Quarterly)

i

Market Cap, Book Value and Ratio

FCF Yield (TTM)

i

FCF, Enterprise Value and Yield

PR Profit Ratio (PPM)

i

PE Ratio, ROE and Profit Ratio (PR = PE / ROE)

📈 Growth

Revenue, earnings, and per-share growth metrics

Revenue (Quarterly)

i

Quarterly Revenue

Revenue/Share (Quarterly)

i

Revenue Per Share

Net Income (Quarterly)

i

Quarterly Net Income

EPS (Quarterly)

i

Earnings Per Share

Gross Profit/Share (Quarterly)

i

Gross Profit Per Share

OCF/Share (Quarterly)

i

Operating Cash Flow Per Share

FCF/Share (Quarterly)

i

Free Cash Flow Per Share

Operating Leverage (YoY)

i

Change in Operating Income / Change in Revenue

💰 Profitability

Profit margins and return on equity

Gross Margin (TTM)

i

Revenue, Gross Profit and Gross Margin

Operating Margin (TTM)

i

Revenue, Operating Income and Operating Margin

Net Profit Margin (TTM)

i

Revenue, Net Income and Net Profit Margin

ROE (TTM)

i

Equity, Net Income and Return on Equity

ROA (TTM)

i

Assets, Net Income and Return on Assets

ROTCE - Return on Tangible Common Equity (TTM)

i

Net Income, Tangible Common Equity and ROTCE

OCF Margin (TTM)

i

Revenue, Operating Cash Flow and OCF Margin

FCF Margin (TTM)

i

Revenue, Free Cash Flow and FCF Margin

💵 Cash Quality

Cash flow quality and conversion metrics

OCF/NI Ratio (TTM)

i

Operating Cash Flow, Net Income and Ratio

FCF/NI Ratio (TTM)

i

Free Cash Flow, Net Income and Ratio

OCF/Capex (TTM)

i

Operating Cash Flow, Capex and Coverage Ratio

OCF/SBC (TTM)

i

Operating Cash Flow, SBC and Coverage Ratio

🛡️ Leverage & Liquidity

Debt, liquidity, and financial health

Debt/Equity (quarterly)

i

Total Debt, Total Equity and Debt/Equity Ratio

EBITDA/Net Debt (TTM)

i

EBITDA, Net Debt and Coverage Ratio

Interest Coverage (TTM)

i

EBIT, Interest Expense and Coverage Ratio

Current Ratio (quarterly)

i

Current Assets, Current Liabilities and Current Ratio

Quick Ratio (quarterly)

i

Quick Assets, Current Liabilities and Quick Ratio

Altman Z-Score

i

Financial Distress Prediction Model

⚙️ Ops & Cap Efficiency

Asset utilization, working capital, ROIC, and capital efficiency

ROIC (TTM)

i

NOPAT, Invested Capital and Return on Invested Capital

ROCE - Return on Capital Employed (TTM)

i

EBIT, Capital Employed and Return on Capital Employed

Asset Turnover (TTM)

i

Revenue, Total Assets and Turnover Ratio

CapEx/Depreciation - Investment Intensity (TTM)

i

CapEx, Depreciation and Ratio (>1=Expansion, <1=Contraction)

R&D/Gross Profit - R&D Intensity (TTM)

i

R&D Expenses, Gross Profit and Ratio

SG&A/Revenue - SG&A Efficiency (TTM)

i

SG&A Expenses, Revenue and Ratio

Cash Conversion Cycle (TTM)

i

DSO + DIO - DPO (in days)

DSO - Days Sales Outstanding (TTM)

i

Average Receivables and Days Sales Outstanding

DIO - Days Inventory Outstanding (TTM)

i

Average Inventory and Days Inventory Outstanding

DPO - Days Payables Outstanding (TTM)

i

Average Payables and Days Payables Outstanding

Goodwill/Assets (Quarterly)

i

Goodwill as % of Total Assets

🎁 Shareholder Returns

Dividends, share buybacks, dilution, and insider trading activity

Dividend Yield (TTM)

i

Dividend Per Share, Share Price and Dividend Yield

Buyback Yield (TTM)

i

Net Buyback and Buyback Yield

Buyback Yield (3 Years)

i

Net Buyback 3Y and Buyback Yield 3Y

Dilution Rate (1 Year)

i

Current Shares, 1Y Ago Shares and Dilution Rate

Dilution Rate (3 Years)

i

Current Shares, 3Y Ago Shares and Dilution Rate

SBC Offset Rate (TTM)

i

Buyback / Stock-Based Comp and SBC Ratio

Insider Activity Rate (TTM)

i

Insider Net Buying and Activity Rate

Profit Waterfall Analysis

加载图表中...

P

Profitability Margins

Gross Profit Margini

67.99%

Gross Profit = $12.25B

Revenue = $18.02B

Operating Profit Margini

41.68%

Operating Income = $7.51B

Revenue = $18.02B

EBITDA Margini

54.75%

EBITDA = $9.86B

Revenue = $18.02B

EBIT Margini

42.35%

EBIT = $6.87B

Revenue = $18.02B

Net Profit Margini

47.28%

Net Income = $8.52B

Revenue = $18.02B

Pretax Profit Margini

38.13%

EBT = $6.87B

Revenue = $18.02B

E

Operating Efficiency

Interest Coveragei

8.13x

EBIT (TTM) = $25.67B

Interest Expense (TTM) = $3.16B

3.6x

4.7x

5.8x

7.0x

8.1x

SG&A / Revenuei

6.14%

SG&A = $1.11B

Revenue = $18.02B

R&D / Revenuei

16.55%

R&D = $2.98B

Revenue = $18.02B

R

Return Metrics (TTM)

ROAi

13.74%

Net Income = $23.13B

Avg Total Assets = $168.37B

ROEi

31.05%

Net Income = $23.13B

Avg Equity = $74.48B

ROICi

19.90%

NOPAT (TTM) = $25.48B

Avg Invested Capital = $128.07B

(NOPAT = Operating Income × (1 - Effective Tax Rate))

(Avg IC = (Current IC + Year-Ago IC) / 2)

Revenue Growthi

28.18%

Current Revenue = $18.02B

Previous Revenue = $14.05B

+51.2%

+24.7%

+20.2%

+22.0%

+28.2%

Operating Cash Flow/Sharei

$5.63

Operating CF = $27.54B

Diluted Shares = 4.89B

$4.13

$4.40

$4.81

$5.23

$5.63

Comprehensive Analysis

Income Statement Items	YoY Growth	Current Quarter Value	Trend
Revenue	+28.2%	$18.02B	↑
Gross Profit	+36.1%	$12.25B, 67.99%	↑
Operating Income	+62.3%	$7.51B, 41.68%	↑
EBITDA	+35.3%	$9.86B, 54.75%	↑
EBT	+82.5%	$6.87B, 38.13%	↑
Net Income	+97.0%	$8.52B, 47.28%	↑
Diluted EPS	+93.3%	1.74	↑

加载图表中...

L

Liquidity Metrics

Current Ratioi

1.71

Normal

Total Current Assets = $31.57B

Total Current Liabilities = $18.51B

Quick Ratioi

1.58

Healthy

Quick Assets = $29.30B

Total Current Liabilities = $18.51B

Cash Ratioi

0.87

Healthy

Cash & Equivalents = $16.18B

Total Current Liabilities = $18.51B

Cash Ratio = (Cash + Short-term Investments) / Current Liabilities

L

Leverage Metrics

Debt to Equityi

0.80

Normal

Total Debt = $65.14B

Total Equity = $81.29B

Liabilities to Assetsi

52.5%

Normal

Total Liabilities = $89.80B

Total Assets = $171.09B

Equity Multiplieri

2.10

Normal

Total Assets = $171.09B

Total Equity = $81.29B

E

Efficiency Metrics

Asset Turnoveri

0.38

Attention

Revenue (TTM) = $63.89B

Avg Total Assets = $168.37B

Inventory Turnoveri

9.26

Normal

COGS (TTM) = $20.59B

Avg Inventory = $2.23B

Receivables Turnoveri

9.37

Healthy

Revenue (TTM) = $63.89B

Avg Receivables = $6.82B

S

Solvency Metrics

Interest Coveragei

8.13

Healthy

EBIT (TTM) = $25.67B

Interest Expense (TTM) = $3.16B

Net Debt to EBITDAiNet Debt/EBITDA

1.43

Normal

Net Debt = $48.96B

EBITDA (TTM) = $34.34B

Debt Service Coveragei

5.37

Healthy

Operating CF (TTM) = $27.54B

Debt Service = $5.13B

V

Value Metrics

Goodwill %iGoodwill/Assets

57.2%

Attention

Goodwill = $97.80B

Total Assets = $171.09B

Working Capital Ratioi

0.08

Attention

Working Capital = $13.06B

Total Assets = $171.09B

加载图表中...

Cash Flow Waterfall Chart

加载图表中...

Inflow

Outflow

Subtotal

Start/End

C

Cash Flow Metrics

Operating Cash Flow TTMi

$27.54B

Free Cash Flow TTMi

$26.91B

FCF = OCF - CapEx

OCF (TTM) = $27.54B

CapEx (TTM) = $-0.62B

FCF Yieldi

1.40%

Attention

FCF (TTM) = $26.91B

Market Cap = $1922.94B

OCF/Sales Ratioi

43.10%

Healthy

OCF (TTM) = $27.54B

Revenue (TTM) = $63.89B

Q

Quality & Coverage Metrics

Income Qualityi

1.19x

Normal

OCF (TTM) = $27.54B

Net Income (TTM) = $23.13B

Cash Flow/Debti

0.42x

Normal

OCF (TTM) = $27.54B

Total Debt = $65.14B

Short Term Coveragei

1.49x

Healthy

OCF (TTM) = $27.54B

Current Liabilities = $18.51B

Capex Coveragei

44.20x

Healthy

OCF (TTM) = $27.54B

CapEx (TTM) = $0.62B

E

Efficiency Metrics

⚡ Ratios calculated in USD to eliminate exchange rate impact

FCF/OCF Ratioi

97.74%

Healthy

FCF (TTM) = $26.91B

OCF (TTM) = $27.54B

Capex/Revenuei

0.98%

Healthy

CapEx (TTM) = $0.62B

Revenue (TTM) = $63.89B

Net Debt/EBITDAi

1.43

Normal

Net Debt = $48.96B

EBITDA (TTM) = $34.34B

G

Growth Metrics

OCF Growthi

37.46%

Healthy

Current OCF (TTM) = $7.70B

Previous OCF = $5.60B

Owner Earningsi

$31.28B

Healthy

Net Income (TTM) = $23.13B

+ D&A (TTM) = $8.78B

- CapEx (TTM) = $-0.62B

加载图表中...

Loading...

Broadcom Inc.

Investment Radar

🔍 Business Model Analysis (DuPont Model)

Leading Indicators

Financial Metrics

📊 Valuation

EV/EBITDA (TTM)

EV/EBIT (TTM)

EV/Sales (TTM)

P/E Ratio (TTM)

P/B Ratio (Quarterly)

FCF Yield (TTM)

PR Profit Ratio (PPM)

📈 Growth

Revenue (Quarterly)

Revenue/Share (Quarterly)

Net Income (Quarterly)

EPS (Quarterly)

Gross Profit/Share (Quarterly)

OCF/Share (Quarterly)

FCF/Share (Quarterly)

Operating Leverage (YoY)

💰 Profitability

Gross Margin (TTM)

Operating Margin (TTM)

Net Profit Margin (TTM)

ROE (TTM)

ROA (TTM)

ROTCE - Return on Tangible Common Equity (TTM)

OCF Margin (TTM)

FCF Margin (TTM)

💵 Cash Quality

OCF/NI Ratio (TTM)

FCF/NI Ratio (TTM)

OCF/Capex (TTM)

OCF/SBC (TTM)

🛡️ Leverage & Liquidity

Debt/Equity (quarterly)

EBITDA/Net Debt (TTM)

Interest Coverage (TTM)

Current Ratio (quarterly)

Quick Ratio (quarterly)

Altman Z-Score

⚙️ Ops & Cap Efficiency

ROIC (TTM)

ROCE - Return on Capital Employed (TTM)

Asset Turnover (TTM)

CapEx/Depreciation - Investment Intensity (TTM)

R&D/Gross Profit - R&D Intensity (TTM)

SG&A/Revenue - SG&A Efficiency (TTM)

Cash Conversion Cycle (TTM)

DSO - Days Sales Outstanding (TTM)

DIO - Days Inventory Outstanding (TTM)

DPO - Days Payables Outstanding (TTM)

Goodwill/Assets (Quarterly)

🎁 Shareholder Returns

Dividend Yield (TTM)

Buyback Yield (TTM)

Buyback Yield (3 Years)

Dilution Rate (1 Year)

Dilution Rate (3 Years)

SBC Offset Rate (TTM)

Insider Activity Rate (TTM)

Income Statement Analysis

Profit Waterfall Analysis

Balance Sheet Analysis

Cash Flow Statement Analysis

📊 Valuation

EV/EBITDA (TTM)

EV/EBIT (TTM)

EV/Sales (TTM)

P/E Ratio (TTM)

P/B Ratio (Quarterly)

FCF Yield (TTM)

PR Profit Ratio (PPM)

📈 Growth

Revenue (Quarterly)

Revenue/Share (Quarterly)

Net Income (Quarterly)