Valuation Skyworks Solutions, Inc.

Equities

Market Closed - Nasdaq Other stock markets 21:00:00 21/05/2026 BST			5-day change	1st Jan Change
73.54 ^USD	-1.09%		+9.66%	+15.98%

05-19	Declaration of Voting Results by Skyworks Solutions	CI
05-06	Loop Capital Adjusts Price Target on Skyworks Solutions to $70 From $60	MT

Data adjusted to current consolidation scope

Fiscal Period: October	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	27,060	14,100	15,466	15,449	11,444	11,183	-	-
Change	-	-47.89%	9.69%	-0.11%	-25.93%	-2.28%	-	-
Enterprise Value (EV) ¹	28,269	15,702	16,020	14,870	11,065	9,977	8,929	7,838
Change	-	-44.45%	2.02%	-7.18%	-25.58%	-9.84%	-10.5%	-12.21%
P/E ratio	18.3x	11.3x	15.8x	26.2x	25x	45.7x	33.4x	21.3x
PBR	5.12x	2.57x	2.54x	2.44x	1.99x	2x	1.96x	2x
PEG	-	-0.9x	-0.7x	-0.7x	-1.5x	-1x	0.9x	0.4x
Capitalization / Revenue	5.3x	2.57x	3.24x	3.7x	2.8x	2.86x	2.78x	2.56x
EV / Revenue	5.53x	2.86x	3.36x	3.56x	2.71x	2.55x	2.22x	1.79x
EV / EBITDA	12.4x	6.44x	8.05x	10.6x	8.48x	11x	8.35x	6.44x
EV / EBIT	14.5x	7.68x	10x	13.1x	11.1x	12.2x	10.4x	8.41x
EV / FCF	24.9x	16.8x	9.73x	8.92x	10x	12.4x	10.6x	8.67x
FCF Yield	4.01%	5.96%	10.3%	11.2%	9.99%	8.08%	9.45%	11.5%
Dividend per Share ²	2.06	2.3	2.54	2.74	2.81	2.849	2.924	3.04
Rate of return	1.26%	2.62%	2.62%	2.83%	3.64%	3.83%	3.93%	4.09%
EPS ²	8.97	7.81	6.13	3.69	3.08	1.629	2.225	3.497
Distribution rate	23%	29.4%	41.4%	74.3%	91.2%	175%	131%	86.9%
Net sales ¹	5,109	5,486	4,772	4,178	4,087	3,915	4,019	4,374
EBITDA ¹	2,285	2,439	1,990	1,402	1,305	903.4	1,070	1,217
EBIT ¹	1,953	2,045	1,602	1,137	995.3	820.6	858.5	931.8
Net income ¹	1,498	1,275	982.8	596	477.1	245.4	334	511.2
Net Debt ¹	1,208	1,602	553.7	-579.8	-378.4	-1,206	-2,254	-3,344
Reference price ²	163.92	87.88	97.03	96.73	77.10	74.35	74.35	74.35
Nbr of stocks (in thousands)	165,082	160,446	159,393	159,716	148,428	150,406	-	-
Announcement Date	04/11/21	03/11/22	02/11/23	12/11/24	04/11/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SKYWORKS SOLUTIONS, INC.	45.65x	2.55x	11.04x	3.83%	11.18B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.29x	10.43x	14.26x	1.13%	1,794B
MEDIATEK INC.	48.6x	7.63x	38.73x	1.65%	163B
SMIC (SEMICONDUCTOR MANUFACTURING INTERNATIONAL COMPANY)	74.19x	9.26x	17.41x	-.--%	97.03B
SUZHOU DONGSHAN PRECISION MANUFACTURING CO., LTD.	58.24x	-	-	0.17%	59.76B
ELITE MATERIAL CO., LTD.	49.76x	9.65x	36.61x	0.98%	49.87B
VICTORY GIANT TECHNOLOGY (HUIZHOU) CO.,LTD	36.2x	9.73x	26.24x	1.26%	47.8B
METAX INTEGRATED CIRCUITS (SHANGHAI) CO., LTD.	7750x	71.61x	2579.34x	-	45.59B
UNIMICRON TECHNOLOGY CORP.	60.31x	7.17x	28.44x	0.77%	41.39B
SHENNAN CIRCUITS CO., LTD.	45.1x	7.48x	30.37x	1%	33.44B
Average	819.03x	15.06x	309.16x	1.2%	234.35B
Weighted average by Cap.	179.49x	11.23x	68.56x	1.1%