Analog Devices, Inc. (ADI) Annual Margin Report - Discounting Cash Flows
ADI
Analog Devices, Inc.
ADI (NASDAQ)

Annual Margin Analysis Report

Margins refer to the ratio between a financial report item and the revenue (Example: Net Income Margin = Net Income / Revenue).

This analysis provides a report of the company's key margins, which could be further used in a valuation model.

Interactive Assumptions

Historical Years

Historical Years

Number of historical years used to render the Chart and Tables.

Margin Analysis (% of Revenue)

Monetary values in USD

Monetary values in USD

amounts except #

Average LTM
Jan 27
2025
Nov 01
2024
Nov 02
2023
Oct 31
2022
Oct 28
2021
Oct 30
Revenue 10,517 11,020 11,020 9,427 12,306 12,014 7,318
Revenue Growth Rate 15.12% 0% 16.89% -23.39% 2.43% 64.16% 30.61%
Cost of Revenue 4,096 4,434 4,996 4,046 4,428 4,210 2,462
Gross Profit 6,421 6,586 6,024 5,381 7,877 7,804 4,856
Gross Margin 61.14% 59.77% 54.66% 57.08% 64.01% 64.96% 66.36%
Operating Income 2,794 2,932 3,002 2,033 3,823 3,279 1,692
Operating Margin 26.15% 26.61% 27.25% 21.56% 31.07% 27.29% 23.12%
Net Income 2,271 2,267 2,267 1,635 3,315 2,749 1,390
Net Margin 21.22% 20.58% 20.58% 17.35% 26.94% 22.88% 19%

Monetary values in USD

amounts except #

Average LTM
Jan 27
2025
Nov 01
2024
Nov 02
2023
Oct 31
2022
Oct 28
2021
Oct 30
Revenue 10,517 11,020 11,020 9,427 12,306 12,014 7,318
Cash From Operating Activities Margin 40.33% 43.67% 43.67% 40.87% 39.15% 37.25% 37.37%
Cash From Operating Activities 4,251 4,812 4,812 3,853 4,818 4,475 2,735
Free Cash Flow Margin 33.96% 38.83% 38.83% 33.12% 28.9% 31.43% 32.68%
Free Cash Flow 3,567 4,279 4,279 3,122 3,556 3,776 2,391
Depreciation and Amortization Margin 18.51% 18.14% 18.14% 22.32% 18.63% 19.12% 14.68%
Depreciation and Amortization 1,961 1,999 1,999 2,104 2,293 2,297 1,075
Capital Expenditure Margin -6.37% -4.84% -4.84% -7.75% -10.25% -5.82% -4.7%
Capital Expenditure -683.7 -533.6 -533.6 -730.5 -1,261 -699.3 -343.7
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program