Financiën Broadcom Inc.

Aandelen

AVGO

US11135F1012

Halfgeleiders

Beurs gesloten - Nasdaq Andere beurzen 22:00:00 14-01-2025			Variatie 5 dagen	Verschil t.o.v. 1 jan (%)
224,70 ^USD	-0,26%		-1,72%	-3,08%

14/01	Arm Holdings plc kondigt de benoeming aan van Eric Hayes tot Executive Vice President Operations	CI
13/01	BROADCOM INC. : TD Cowen geeft koopadvies	ZM

Voorlopige winst- en verliesrekening: Broadcom Inc.

income-statement-evolution-chart BROADCOM-INC

Fiscaal tijdperk: november	2020	2021	2022	2023	2024	2025	2026	2027
Omzet ¹	23.888	27.450	33.203	35.819	51.574	61.176	70.448	80.982
Variatie	-	14,91%	20,96%	7,88%	43,99%	18,62%	15,16%	14,95%
EBITDA ¹	13.509	16.451	21.029	23.213	31.897	40.304	47.448	55.520
Variatie	-	21,78%	27,83%	10,39%	37,41%	26,36%	17,72%	17,01%
Bedrijfsresultaat (EBIT) ¹	12.939	15.912	20.294	22.125	30.736	38.502	46.095	54.296
Variatie	-	22,98%	27,54%	9,02%	38,92%	25,27%	19,72%	17,79%
Betaalde rente ¹	-1.777	-1.885	-1.625	-1.622	-3.953	-3.118	-2.802	-2.633
Resultaat voor belastingen (EBT) ¹	2.443	6.765	12.434	15.097	9.916	20.235	26.938	31.580
Variatie	-	176,91%	83,8%	21,42%	-34,32%	104,06%	33,12%	17,23%
Nettowinst (verlies) ¹	2.960	6.736	11.495	14.082	5.895	19.333	25.427	32.680
Variatie	-	127,57%	70,65%	22,51%	-58,14%	227,96%	31,52%	28,53%
Datum van publicatie	10/12/20	9/12/21	8/12/22	7/12/23	12/12/24	-	-	-

¹USD in Miljoen

Geschatte gegevens

Fiscaal tijdperk: november	2020 Q1	2020 Q2	2020 Q3	2020 Q4	2021 Q1	2021 Q2	2021 Q3	2021 Q4	2022 Q1	2022 Q2	2022 Q3	2022 Q4	2023 Q1	2023 Q2	2023 Q3	2023 Q4	2024 Q1	2024 Q2	2024 Q3	2024 Q4	2025 Q1	2025 Q2	2025 Q3	2025 Q4	2026 Q1	2026 Q2	2026 Q3	2026 Q4
Omzet ¹	5.858	5.742	5.821	6.467	6.655	6.610	6.778	7.407	7.706	8.103	8.464	8.930	8.915	8.733	8.876	9.295	11.961	12.487	13.072	14.054	14.600	14.719	15.540	16.685	16.979	17.327	18.041	19.104
Variatie	-	-1,98%	1,38%	11,1%	2,91%	-0,68%	2,54%	9,28%	4,04%	5,15%	4,46%	5,51%	-0,17%	-2,04%	1,64%	4,72%	28,68%	4,4%	4,68%	7,51%	3,88%	0,81%	5,58%	7,37%	1,76%	2,05%	4,12%	5,89%
EBITDA ¹	3.230	3.178	3.319	3.782	3.918	3.935	4.080	4.518	4.818	5.111	5.378	5.722	5.678	5.686	5.801	6.048	7.156	7.429	8.223	9.089	9.659	9.538	10.071	10.823	11.243	11.458	12.000	12.733
Variatie	-	-1,61%	4,44%	13,95%	3,6%	0,43%	3,68%	10,74%	6,64%	6,08%	5,22%	6,4%	-0,77%	0,14%	2,02%	4,26%	18,32%	3,81%	10,69%	10,53%	6,27%	-1,26%	5,59%	7,47%	3,88%	1,91%	4,73%	6,11%
Bedrijfsresultaat (EBIT) ¹	3.084	3.031	3.181	3.643	3.780	3.802	3.946	4.384	4.656	4.939	5.199	5.500	5.430	5.412	5.536	5.747	6.831	7.146	7.948	8.811	9.366	9.318	9.873	10.630	10.884	11.099	11.664	12.409
Variatie	-	-1,72%	4,95%	14,52%	3,76%	0,58%	3,79%	11,1%	6,2%	6,08%	5,26%	5,79%	-1,27%	-0,33%	2,29%	3,81%	18,86%	4,61%	11,22%	10,86%	6,3%	-0,51%	5,96%	7,67%	2,39%	1,97%	5,09%	6,39%
Charge d'intérêts ¹	-406	-487	-464	-420	-570	-466	-415	-434	-407	-518	-406	-406	-406	-405	-406	-405	-926	-1.047	-1.064	-916	-813,7	-792,9	-762	-736,2	-743,2	-732,4	-707,2	-685,5
Resultaat voor belastingen (EBT) ¹	304	409	593	1.137	1.384	1.486	1.726	2.169	2.687	2.790	3.337	3.620	3.840	3.716	3.574	3.967	1.342	2.005	2.806	3.763	4.486	4.322	5.063	5.865	5.931	6.060	6.342	6.918
Variatie	-	34,54%	44,99%	91,74%	21,72%	7,37%	16,15%	25,67%	23,88%	3,83%	19,61%	8,48%	6,08%	-3,23%	-3,82%	11%	-66,17%	49,4%	39,95%	34,11%	19,21%	-3,66%	17,16%	15,83%	1,12%	2,18%	4,64%	9,08%
Nettowinst (verlies) ¹	385	563	688	1.324	1.378	1.493	1.876	1.989	2.472	2.590	3.074	3.359	3.774	3.481	3.303	3.524	1.325	2.121	-1.875	4.324	4.025	4.146	4.662	5.283	5.810	6.138	6.418	7.509
Variatie	-	46,23%	22,2%	92,44%	4,08%	8,35%	25,65%	6,02%	24,28%	4,77%	18,69%	9,27%	12,35%	-7,76%	-5,11%	6,69%	-62,4%	60,08%	-	-	-6,92%	3,02%	12,44%	13,31%	9,97%	5,65%	4,56%	17%
Datum van publicatie	12/03/20	4/06/20	3/09/20	10/12/20	4/03/21	3/06/21	2/09/21	9/12/21	3/03/22	26/05/22	1/09/22	8/12/22	2/03/23	1/06/23	31/08/23	7/12/23	7/03/24	12/06/24	5/09/24	12/12/24	-	-	-	-	-	-	-	-

¹USD in Miljoen

Geschatte gegevens

Balansprognose: Broadcom Inc.

balance-sheet-analysis-chart BROADCOM-INC

Fiscaal tijdperk: november	2020	2021	2022	2023	2024	2025	2026	2027
Nettoschuld ¹	33.444	27.567	27.099	25.040	58.218	41.068	24.482	8.122
Variatie	-	-17,57%	-1,7%	-7,6%	132,5%	-29,46%	-40,39%	-66,82%
Datum van publicatie	10/12/20	9/12/21	8/12/22	7/12/23	12/12/24	-	-	-

¹USD in Miljoen

Geschatte gegevens

Verwachte kasstroom: Broadcom Inc.

Fiscaal tijdperk: november	2020	2021	2022	2023	2024	2025	2026	2027
CAPEX ¹	463	443	424	452	548	578,3	636,1	800,8
Variatie	-	-4,32%	-4,29%	6,6%	21,24%	5,53%	9,99%	25,89%
Vrije kasstroom (FCF) ¹	11.598	13.321	16.312	17.633	19.414	29.782	37.167	43.060
Variatie	-	14,86%	22,45%	8,1%	10,1%	53,4%	24,8%	15,86%
Datum van publicatie	10/12/20	9/12/21	8/12/22	7/12/23	12/12/24	-	-	-

¹USD in Miljoen

Geschatte gegevens

Verwachte financiële ratio's: Broadcom Inc.

Fiscaal tijdperk: november	2020	2021	2022	2023	2024	2025	2026	2027
Winstgevendheid
EBITDA-marge (%)	56,55%	59,93%	63,33%	64,81%	61,85%	65,88%	67,35%	68,56%
EBIT-marge (%)	54,17%	57,97%	61,12%	61,77%	59,6%	62,94%	65,43%	67,05%
EBT-marge (%)	10,23%	24,64%	37,45%	42,15%	19,23%	33,08%	38,24%	39%
Nettomarge (%)	12,39%	24,54%	34,62%	39,31%	11,43%	31,6%	36,09%	40,35%
FCF-marge (%)	48,55%	48,53%	49,13%	49,23%	37,64%	48,68%	52,76%	53,17%
Vrije kasstroom/nettoresultaat (%)	391,82%	197,76%	141,91%	125,22%	329,33%	154,05%	146,17%	131,76%
Winstgevendheid
ROA	4,13%	8,89%	22,21%	25,16%	19,9%	17,31%	19,47%	-
ROE	40,94%	51,51%	69,33%	78,71%	51,78%	38,25%	40,79%	43,01%
Financiële gezondheid
Hefboom (schuld/ebitda)	2,48x	1,68x	1,29x	1,08x	1,83x	1,02x	0,52x	0,15x
Schuld/vrije kasstroom	2,88x	2,07x	1,66x	1,42x	3x	1,38x	0,66x	0,19x
Kapitaalintensiteit
Kapitaaluitgaven/omzet (%)	1,94%	1,61%	1,28%	1,26%	1,06%	0,95%	0,9%	0,99%
CAPEX / EBITDA (%)	3,43%	2,69%	2,02%	1,95%	1,72%	1,43%	1,34%	1,44%
CAPEX / FCF (%)	3,99%	3,33%	2,6%	2,56%	2,82%	1,94%	1,71%	1,86%
Bestanddelen per aandeel
Kasstroom per aandeel ¹	2,865	3,208	3,956	4,235	4,093	6,721	8,293	9,442
Variatie	-	11,99%	23,32%	7,05%	-3,36%	64,2%	23,39%	13,86%
Dividend per aandeel ¹	1,3	1,44	1,64	1,905	2,17	2,381	2,741	3,367
Variatie	-	10,77%	13,89%	16,16%	13,91%	9,7%	15,14%	22,82%
Nettoactief per aandeel ¹	5,872	5,572	5,173	5,618	14,64	16,78	19,18	21,83
Variatie	-	-5,12%	-7,16%	8,6%	160,53%	14,65%	14,31%	13,78%
WPA ¹	0,633	1,5	2,653	3,298	1,23	3,879	5,267	6,56
Variatie	-	136,97%	76,87%	24,31%	-62,7%	215,35%	35,79%	24,54%
Aantal aandelen (in duizend)	4.045.013	4.116.163	4.050.078	4.127.355	4.670.576	4.687.356	4.687.356	4.687.356
Datum van publicatie	10/12/20	9/12/21	8/12/22	7/12/23	12/12/24	-	-	-