SKYWORKS SOLUTIONS, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 92.51 USD | +3.11% |
|
-11.30% | -17.71% |
| 02/05 | Skyworks Solutions Insider Bought Shares Worth $1,002,780, According to a Recent SEC Filing | MT |
| 02/05 | North American Morning Briefing : Stock Futures -3- | DJ |
Valuation
| Fiscal Period: September | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 13,302 | 24,112 | 27,494 | 14,321 | 15,715 | 14,395 | - | - |
| Enterprise Value (EV) 1 | 12,247 | 23,137 | 28,703 | 15,924 | 16,268 | 14,028 | 14,012 | 13,749 |
| P/E ratio | 15.8 x | 30.1 x | 18.6 x | 11.4 x | 16.1 x | 20.4 x | 18.9 x | 14 x |
| Yield | 2.04% | 1.26% | 1.24% | 2.58% | 2.58% | 3.06% | 3.15% | 3.29% |
| Capitalization / Revenue | 3.94 x | 7.19 x | 5.38 x | 2.61 x | 3.29 x | 3.44 x | 3.36 x | 3 x |
| EV / Revenue | 3.63 x | 6.89 x | 5.62 x | 2.9 x | 3.41 x | 3.36 x | 3.27 x | 2.87 x |
| EV / EBITDA | 8.27 x | 16 x | 12.6 x | 6.53 x | 8.18 x | 9.89 x | 9.28 x | 7.76 x |
| EV / FCF | 12.6 x | 28.4 x | 25.3 x | 17 x | 9.88 x | 8.69 x | 10.4 x | 8.59 x |
| FCF Yield | 7.91% | 3.52% | 3.95% | 5.87% | 10.1% | 11.5% | 9.64% | 11.6% |
| Price to Book | 3.2 x | 5.74 x | 5.2 x | 2.61 x | 2.59 x | 2.32 x | 2.26 x | 2.2 x |
| Nbr of stocks (in thousands) | 1,71,703 | 1,67,036 | 1,65,082 | 1,60,446 | 1,59,393 | 1,60,447 | - | - |
| Reference price 2 | 77.47 | 144.4 | 166.6 | 89.26 | 98.59 | 89.72 | 89.72 | 89.72 |
| Announcement Date | 12/11/19 | 02/11/20 | 04/11/21 | 03/11/22 | 02/11/23 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: September | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 3,377 | 3,356 | 5,109 | 5,486 | 4,772 | 4,181 | 4,285 | 4,791 |
| EBITDA 1 | 1,481 | 1,448 | 2,285 | 2,439 | 1,990 | 1,419 | 1,509 | 1,773 |
| EBIT 1 | 1,166 | 1,129 | 1,953 | 2,045 | 1,602 | 1,136 | 1,223 | 1,462 |
| Operating Margin | 34.52% | 33.66% | 38.23% | 37.28% | 33.57% | 27.18% | 28.54% | 30.51% |
| Earnings before Tax (EBT) 1 | 961 | 891.7 | 1,599 | 1,477 | 1,079 | 773.9 | 911.3 | 1,190 |
| Net income 1 | 853.6 | 814.8 | 1,498 | 1,275 | 982.8 | 706.1 | 757 | 1,014 |
| Net margin | 25.28% | 24.28% | 29.33% | 23.25% | 20.59% | 16.89% | 17.67% | 21.16% |
| EPS 2 | 4.890 | 4.800 | 8.970 | 7.810 | 6.130 | 4.391 | 4.742 | 6.396 |
| Free Cash Flow 1 | 969 | 815.1 | 1,134 | 935.2 | 1,646 | 1,614 | 1,351 | 1,601 |
| FCF margin | 28.7% | 24.29% | 22.2% | 17.05% | 34.49% | 38.6% | 31.52% | 33.42% |
| FCF Conversion (EBITDA) | 65.44% | 56.3% | 49.63% | 38.34% | 82.73% | 113.76% | 89.49% | 90.33% |
| FCF Conversion (Net income) | 113.52% | 100.04% | 75.7% | 73.34% | 167.49% | 228.57% | 178.42% | 157.94% |
| Dividend per Share 2 | 1.580 | 1.820 | 2.060 | 2.300 | 2.540 | 2.742 | 2.830 | 2.948 |
| Announcement Date | 12/11/19 | 02/11/20 | 04/11/21 | 03/11/22 | 02/11/23 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: September | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,510 | 1,336 | 1,233 | 1,407 | 1,329 | 1,153 | 1,071 | 1,219 | 1,202 | 1,046 | 900.5 | 1,008 | 1,087 | 977.9 | 986.1 |
| EBITDA 1 | 680 | 589.4 | 536.7 | 633.4 | 590.7 | 485.2 | 424 | 489.9 | 430.4 | 344.4 | 283.4 | 336.5 | 374.6 | 313.2 | 336 |
| EBIT 1 | 585.8 | 490.9 | 439.7 | 528.6 | 491.3 | 386.1 | 326.6 | 397.9 | 365.7 | 279.1 | 218.8 | 272.2 | 308.8 | 256.5 | 263.7 |
| Operating Margin | 38.78% | 36.76% | 35.67% | 37.57% | 36.96% | 33.48% | 30.49% | 32.65% | 30.44% | 26.68% | 24.3% | 27% | 28.41% | 26.23% | 26.74% |
| Earnings before Tax (EBT) 1 | 436.1 | 354.1 | 314.1 | 372.2 | 350.7 | 259.8 | 222.1 | 246.2 | 251.7 | 192.9 | 135.8 | 197.3 | 258.1 | 180 | 168.2 |
| Net income 1 | 399.9 | 305.8 | 267.3 | 302.2 | 309.4 | 232.8 | 195.8 | 244.8 | 231.3 | 183.3 | 117 | 163.6 | 197.6 | 146.9 | 151.3 |
| Net margin | 26.48% | 22.9% | 21.69% | 21.48% | 23.28% | 20.19% | 18.28% | 20.09% | 19.25% | 17.52% | 12.99% | 16.22% | 18.18% | 15.02% | 15.34% |
| EPS 2 | 2.400 | 1.860 | 1.660 | 1.880 | 1.930 | 1.460 | 1.220 | 1.520 | 1.440 | 1.140 | 0.7517 | 1.035 | 1.245 | 0.9318 | 0.9632 |
| Dividend per Share 2 | 0.5600 | 0.5600 | 0.6200 | 0.6200 | - | 0.6200 | 0.6800 | 0.6800 | 0.6800 | 0.6800 | 0.6800 | 0.6900 | 0.6900 | 0.6900 | 0.6925 |
| Announcement Date | 03/02/22 | 03/05/22 | 04/08/22 | 03/11/22 | 06/02/23 | 08/05/23 | 07/08/23 | 02/11/23 | 30/01/24 | 30/04/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: September | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 1,208 | 1,602 | 554 | - | - | - |
| Net Cash position 1 | 1,055 | 975 | - | - | - | 367 | 384 | 646 |
| Leverage (Debt/EBITDA) | - | - | 0.5288 x | 0.6568 x | 0.2783 x | - | - | - |
| Free Cash Flow 1 | 969 | 815 | 1,134 | 935 | 1,646 | 1,614 | 1,351 | 1,601 |
| ROE (net income / shareholders' equity) | 26.2% | 25.1% | 37.1% | 34.1% | 23.7% | 15.5% | 14.7% | 16.9% |
| ROA (Net income/ Total Assets) | 22.3% | 20.9% | 25.6% | 21% | 11.4% | 10.2% | 8.9% | 13.1% |
| Assets 1 | 3,833 | 3,891 | 5,853 | 6,070 | 8,650 | 6,895 | 8,505 | 7,740 |
| Book Value Per Share 2 | 24.20 | 25.10 | 32.00 | 34.10 | 38.10 | 38.70 | 39.60 | 40.70 |
| Cash Flow per Share 2 | 7.840 | 7.090 | 10.60 | 8.720 | 11.60 | 10.10 | 7.710 | 9.240 |
| Capex 1 | 398 | 389 | 638 | 489 | 210 | 169 | 255 | 280 |
| Capex / Sales | 11.8% | 11.6% | 12.48% | 8.92% | 4.41% | 4.05% | 5.96% | 5.85% |
| Announcement Date | 12/11/19 | 02/11/20 | 04/11/21 | 03/11/22 | 02/11/23 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
B
Sell
Buy
Mean consensus
HOLD
Number of Analysts
29
Last Close Price
89.72
USD
Average target price
103.8
USD
Spread / Average Target
+15.70%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -17.71% | 14.4B | |
| +2.46% | 49.07B | |
| +22.63% | 11.55B | |
| +51.45% | 8.85B | |
| 0.00% | 8.36B | |
| +8.15% | 7.71B | |
| -10.69% | 7.42B | |
| -11.41% | 6.91B | |
| -13.27% | 6.81B | |
| +31.60% | 6.62B |
- Stock Market
- Equities
- SWKS Stock
- Financials Skyworks Solutions, Inc.
