Broadcom Inc.
AVGONASDAQ
$322.20
Last price · USD
- Market cap
- $1.56T
- P/E
- 67.5x
- EV / EBITDA
- 46.5x
- P/S
- 24.5x
- FCF yield
- 1.7%
- Div. yield
- 0.71%
Multiples use last price and FY2025 annual figures. Market cap estimated from diluted shares.
Broadcom Inc. income statement
Annual · USD millions except per-share data · 28 lines
| Fiscal year | 2025 | 2024 | 2023 | 2022 | 2021 | CAGR | |
|---|---|---|---|---|---|---|---|
| Revenue & gross profit | |||||||
| Revenue | 63,887 | 51,574 | 35,819 | 33,203 | 27,450 | +23.5% | |
| Cost of revenue | 20,593 | 19,065 | 11,129 | 11,108 | 10,606 | +18.0% | |
| Gross profit | 43,294 | 32,509 | 24,690 | 22,095 | 16,844 | +26.6% | |
| Operating expenses & income | |||||||
| Research & development | 10,977 | 9,310 | 5,253 | 4,919 | 4,854 | +22.6% | |
| General & administrative | 0 | 4,959 | 1,592 | 1,382 | 1,347 | — | |
| SG&A (combined) | 4,211 | 4,959 | 1,592 | 1,382 | 1,347 | +33.0% | |
| Total operating expenses | 17,810 | 19,046 | 8,483 | 7,813 | 8,325 | +20.9% | |
| Cost and expenses | 38,403 | 38,111 | 19,635 | 18,921 | 18,931 | +19.3% | |
| Operating income | 25,484 | 13,463 | 16,207 | 14,225 | 8,519 | +31.5% | |
| Non-operating & other | |||||||
| Interest income | 347 | 461 | 535 | 100 | 16 | +115.8% | |
| Interest expense | 3,210 | 3,953 | 1,622 | 1,737 | 1,885 | +14.2% | |
| Net interest income | (2,863) | (3,492) | (1,087) | (1,637) | (1,869) | — | |
| Non-operating income (excl. interest) | (455) | (406) | (512) | 54 | (131) | — | |
| Other expenses | 2,622 | 4,777 | 1,638 | 1,512 | 2,124 | +5.4% | |
| Total other income (expenses), net | (2,755) | (3,547) | (1,110) | (1,791) | (1,754) | — | |
| Profitability | |||||||
| Depreciation & amortization | 8,775 | 10,010 | 3,835 | 4,984 | 6,041 | +9.8% | |
| Income before tax | 22,729 | 9,916 | 15,097 | 12,434 | 6,765 | +35.4% | |
| Income tax expense | (397) | 3,748 | 1,015 | 939 | 29 | — | |
| Net income from continuing operations | 23,126 | 6,168 | 14,082 | 11,495 | 6,736 | +36.1% | |
| Net income from discontinued operations | 0 | (273) | 0 | 0 | 0 | — | |
| Net income | 23,126 | 5,895 | 14,082 | 11,495 | 6,736 | +36.1% | |
| Bottom line net income | 23,126 | 5,895 | 14,082 | 11,223 | 6,437 | +37.7% | |
| Additional fields | |||||||
| Ebit | 25,939 | 13,869 | 16,719 | 14,171 | 8,650 | +31.6% | |
| Ebitda | 34,714 | 23,879 | 20,554 | 19,155 | 14,691 | +24.0% | |
| Eps | $4.91 | $1.27 | $3.39 | $2.74 | $1.57 | +33.0% | |
| Eps Diluted | $4.77 | $1.23 | $3.30 | $2.65 | $1.50 | +33.5% | |
| Weighted Average Shs Out | 4,712 | 4,624 | 4,150 | 4,090 | 4,100 | +3.5% | |
| Weighted Average Shs Out Dil | 4,853 | 4,778 | 4,270 | 4,230 | 4,290 | +3.1% | |