Financiën Broadcom Inc.

Aandelen

AVGO

US11135F1012

Halfgeleiders

Beurs gesloten - Nasdaq Andere beurzen 22:00:00 12-06-2025			Voorbeurs 02:00:00
256,07 ^USD	+1,25%		254,64	-0,56%

12/06	AANDELEN - S&P 500 stijgt dankzij heropleving AI-rally door Oracle; Boeing daalt	RE
12/06	S&P 500 en Nasdaq stijgen licht dankzij technologische impuls; Boeing daalt	RE

Voorlopige winst- en verliesrekening: 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	62.745	74.935	86.567
Variatie	-	14,91%	20,96%	7,88%	43,99%	21,66%	19,43%	15,52%
EBITDA ¹	13.509	16.451	21.029	23.213	31.897	41.755	50.455	58.332
Variatie	-	21,78%	27,83%	10,39%	37,41%	30,91%	20,84%	15,61%
Bedrijfsresultaat (EBIT) ¹	12.939	15.912	20.294	22.125	30.736	40.479	49.049	57.399
Variatie	-	22,98%	27,54%	9,02%	38,92%	31,7%	21,17%	17,02%
Betaalde rente ¹	-1.777	-1.885	-1.625	-1.622	-3.953	-3.012	-2.732	-2.382
Resultaat voor belastingen (EBT) ¹	2.443	6.765	12.434	15.097	9.916	22.336	29.844	37.068
Variatie	-	176,91%	83,8%	21,42%	-34,32%	125,25%	33,62%	24,2%
Nettowinst (verlies) ¹	2.960	6.736	11.495	14.082	5.895	21.240	27.965	35.018
Variatie	-	127,57%	70,65%	22,51%	-58,14%	260,31%	31,66%	25,22%
Datum van publicatie	10-12-20	09-12-21	08-12-22	07-12-23	12-12-24	-	-	-

¹USD in Miljoen

Geschatte gegevens

Fiscaal tijdperk: november	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	2027 Q1	2027 Q2
Omzet ¹	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	14.916	15.004	15.817	16.979	17.530	18.050	19.317	20.834	22.066	21.969
Variatie	-	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%	6,13%	0,59%	5,42%	7,35%	3,24%	2,97%	7,02%	7,86%	5,91%	-0,44%
EBITDA ¹	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	10.083	10.001	10.465	11.238	11.615	12.024	12.929	14.204	14.651	14.474
Variatie	-	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%	10,94%	-0,81%	4,64%	7,38%	3,35%	3,52%	7,53%	9,86%	3,14%	-1,21%
Bedrijfsresultaat (EBIT) ¹	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	9.828	9.793	10.248	11.071	11.423	11.784	12.656	13.730	14.491	14.609
Variatie	-	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%	11,54%	-0,36%	4,65%	8,03%	3,18%	3,15%	7,4%	8,48%	5,55%	0,81%
Charge d'intérêts ¹	-464	-420	-570	-466	-415	-434	-407	-518	-406	-406	-406	-405	-406	-405	-926	-1.047	-1.064	-916	-873	-769	-750,2	-714,4	-713,9	-704,7	-681,6	-666,4	-581,2	-860
Resultaat voor belastingen (EBT) ¹	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	5.490	5.085	5.724	6.367	6.545	6.766	7.528	8.120	8.967	8.801
Variatie	-	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%	45,89%	-7,38%	12,57%	11,22%	2,8%	3,37%	11,27%	7,87%	10,43%	-1,84%
Nettowinst (verlies) ¹	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	5.503	4.965	5.144	5.779	6.275	6.571	7.357	8.223	8.941	7.948
Variatie	-	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%	-188,4%	330,61%	27,27%	-9,78%	3,61%	12,35%	8,58%	4,72%	11,97%	11,77%	8,72%	-11,11%
Datum van publicatie	03-09-20	10-12-20	04-03-21	03-06-21	02-09-21	09-12-21	03-03-22	26-05-22	01-09-22	08-12-22	02-03-23	01-06-23	31-08-23	07-12-23	07-03-24	12-06-24	05-09-24	12-12-24	06-03-25	05-06-25	-	-	-	-	-	-	-	-

¹USD in Miljoen

Geschatte gegevens

Balansprognose: 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	46.253	29.425	16.937
Variatie	-	-17,57%	-1,7%	-7,6%	132,5%	-20,55%	-36,38%	-42,44%
Datum van publicatie	10-12-20	09-12-21	08-12-22	07-12-23	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	561,1	629	727,6
Variatie	-	-4,32%	-4,29%	6,6%	21,24%	2,4%	12,09%	15,67%
Vrije kasstroom (FCF) ¹	11.598	13.321	16.312	17.633	19.414	29.655	38.646	45.839
Variatie	-	14,86%	22,45%	8,1%	10,1%	52,75%	30,32%	18,61%
Datum van publicatie	10-12-20	09-12-21	08-12-22	07-12-23	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%	66,55%	67,33%	67,38%
EBIT-marge (%)	54,17%	57,97%	61,12%	61,77%	59,6%	64,51%	65,45%	66,31%
EBT-marge (%)	10,23%	24,64%	37,45%	42,15%	19,23%	35,6%	39,83%	42,82%
Nettomarge (%)	12,39%	24,54%	34,62%	39,31%	11,43%	33,85%	37,32%	40,45%
FCF-marge (%)	48,55%	48,53%	49,13%	49,23%	37,64%	47,26%	51,57%	52,95%
Vrije kasstroom/nettoresultaat (%)	391,82%	197,76%	141,91%	125,22%	329,33%	139,62%	138,19%	130,9%
Winstgevendheid
ROA	4,13%	8,89%	22,21%	25,16%	19,9%	17,85%	21,3%	24,41%
ROE	40,94%	51,51%	69,33%	78,71%	51,78%	40,63%	42,81%	43,49%
Financiële gezondheid
Hefboom (schuld/ebitda)	2,48x	1,68x	1,29x	1,08x	1,83x	1,11x	0,58x	0,29x
Schuld/vrije kasstroom	2,88x	2,07x	1,66x	1,42x	3x	1,56x	0,76x	0,37x
Kapitaalintensiteit
Kapitaaluitgaven/omzet (%)	1,94%	1,61%	1,28%	1,26%	1,06%	0,89%	0,84%	0,84%
CAPEX / EBITDA (%)	3,43%	2,69%	2,02%	1,95%	1,72%	1,34%	1,25%	1,25%
CAPEX / FCF (%)	3,99%	3,33%	2,6%	2,56%	2,82%	1,89%	1,63%	1,59%
Bestanddelen per aandeel
Kasstroom per aandeel ¹	2,865	3,208	3,956	4,235	4,093	7	8,91	11,07
Variatie	-	11,99%	23,32%	7,05%	-3,36%	71,02%	27,28%	24,23%
Dividend per aandeel ¹	1,3	1,44	1,64	1,905	2,17	2,368	2,731	3,075
Variatie	-	10,77%	13,89%	16,16%	13,91%	9,12%	15,33%	12,6%
Nettoactief per aandeel ¹	5,872	5,572	5,173	5,618	14,64	16,13	19,51	24,18
Variatie	-	-5,12%	-7,16%	8,6%	160,53%	10,22%	20,96%	23,92%
WPA ¹	0,633	1,5	2,653	3,298	1,23	4,408	5,749	7,161
Variatie	-	136,97%	76,87%	24,31%	-62,7%	258,4%	30,42%	24,55%
Aantal aandelen (in duizend)	4.045.013	4.116.163	4.050.078	4.127.355	4.670.576	4.703.471	4.703.471	4.703.471
Datum van publicatie	10-12-20	09-12-21	08-12-22	07-12-23	12-12-24	-	-	-