Data is not available at this time.
Analog Devices, Inc. (ADI) is a global leader in the semiconductor industry, specializing in high-performance analog, mixed-signal, and digital signal processing technologies. The company designs and manufactures integrated circuits (ICs), software, and subsystems that serve critical functions in industrial, automotive, consumer, and communications markets. ADI’s product portfolio includes data converters, power management ICs, amplifiers, and radio frequency solutions, which are essential for translating real-world signals into digital data and vice versa. Its microelectromechanical systems (MEMS) technology further enhances its offerings with motion-sensing and isolation solutions. ADI operates in a highly competitive sector but maintains a strong market position due to its technological expertise, broad product range, and deep customer relationships. The company’s direct sales force and global distribution network ensure robust market penetration, particularly in North America, Europe, and Asia. ADI’s focus on innovation and precision engineering allows it to cater to high-growth applications like automotive electrification, industrial automation, and 5G infrastructure, reinforcing its reputation as a trusted supplier in mission-critical industries.
Analog Devices reported revenue of EUR 9.43 billion for the fiscal year ending November 2024, with net income of EUR 1.64 billion, reflecting a solid profitability margin. The company generated EUR 3.85 billion in operating cash flow, demonstrating strong operational efficiency. Capital expenditures stood at EUR 730 million, indicating disciplined investment in growth and innovation. ADI’s ability to convert revenue into cash underscores its financial resilience and operational effectiveness.
ADI’s diluted EPS of EUR 3.28 highlights its earnings power, supported by a robust product mix and high-value applications. The company’s capital efficiency is evident in its ability to sustain profitability while investing in R&D and market expansion. With a focus on high-margin segments, ADI maintains a competitive edge in the semiconductor industry, balancing growth with shareholder returns.
ADI’s balance sheet remains strong, with EUR 1.99 billion in cash and equivalents and EUR 8.01 billion in total debt. The company’s financial health is supported by its substantial operating cash flow, which provides flexibility for debt management and strategic investments. ADI’s prudent financial management ensures stability in a cyclical industry, positioning it well for long-term growth.
ADI has demonstrated consistent growth, driven by demand for its analog and mixed-signal solutions in key markets like automotive and industrial automation. The company’s dividend policy is shareholder-friendly, with a dividend per share of EUR 1.69, reflecting its commitment to returning capital while reinvesting in innovation. ADI’s growth trajectory is supported by secular trends in electrification and connectivity.
With a market capitalization of EUR 98.45 billion and a beta of 1.08, ADI is valued as a stable yet growth-oriented player in the semiconductor sector. The market expects continued performance driven by ADI’s technological leadership and exposure to high-growth end markets. Valuation metrics reflect confidence in the company’s ability to sustain its competitive position and deliver long-term value.
ADI’s strategic advantages lie in its deep technical expertise, diversified product portfolio, and strong customer relationships. The company is well-positioned to capitalize on trends like automotive electrification, industrial IoT, and 5G deployment. With a focus on innovation and operational excellence, ADI’s outlook remains positive, supported by its ability to navigate industry cycles and deliver consistent performance.
Company description, financial data, and market metrics sourced from publicly available filings and market data providers.
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |