NASDAQ: XLNX - Xilinx

Rentabilidade por seis meses: 0%
Rendimento de dividendos: 0.00%
Setor: Technology

Relatórios Xilinx

Relatórios

IFRS
Relatórios Anual Trimestral
2016 2017 2018 2019 2020 2021
Финансовый отчет link link link link link link


Capitalização

IFRS
Relatórios Anual Trimestral
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 LTM Média de 5 anos CAGR 5
Капитализация, млрд $
9.79 13.18 11.95 12.63 16.24 17.33 21.8 18.94 31.72 48.39 21.21 14.33
Выручка, млрд $
2.38 2.38 2.21 2.36 2.54 3.06 3.16 3.15 3.68 3.68 3.12 7.70
Чистая прибыль, млрд $
0.63 0.648 0.551 0.6281 0.5124 0.8898 0.7927 0.6465 0.9288 0.9288 0.7540 12.63
EV, млрд $
13.76 12.63 13.71 16.05 18.17 32.2 19.35 29.81 -0.4449 -0.4449 19.82 -147.62
EBIT, млрд $
0.7636 0.7955 0.6923 0.7507 0.7962 1.02 0.8738 0.7834 1.03 1.03 0.9007 5.28
EBITDA, млрд $
0.8389 0.8704 0.761 0.8133 0.893 1.13 1.03 0.9699 1.22 1.22 1.05 6.44
Баланс стоимость, млрд $
1.95 1.97 1.87 2.51 2.33 2.86 2.32 2.89 3.67 3.67 2.81 9.51
FCF, млрд $
0.76 0.761 0.696 0.8621 0.7701 1 1.06 1.04 1.06 1.06 0.9860 6.60
Операционный денежный поток, млрд $
0.8049 0.8104 0.9341 0.9341 0.82 1.09 1.19 1.09 1.11 1.11 1.06 6.24
Операционная прибыль, млрд $
0.758 0.78 0.67 0.7064 0.7784 0.9568 0.7919 0.7531 0.9701 0.9701 0.8501 4.50
Операционные расходы, млрд $
0.9002 0.9134 0.8721 0.9417 1 1.15 1.32 1.4 1.54 1.54 1.28 9.02
CAPEX, млрд $
0.045 0.03 0.034 0.0721 0.0499 0.089 0.1293 0.0497 0.0564 0.0564 0.0749 2.48


Balanço Patrimonial

IFRS
Relatórios Anual Trimestral
2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 LTM Média de 5 anos CAGR 5
Наличность, млрд $
0.9737 0.8926 0.5038 0.9667 2.18 1.54 1.78 1.44 1.94 1.94 1.78 -2.31
Short Term Investments $
1.48 2.41 2.83 2.35 1.27 1.63 0.4895 1.64 1.76 1.76 1.36 6.74
Long term investments $
0.7665 1.21 1.65 0.2669 0.2208 0.1163 0.0979 0.0534 0.101 0.1155 0.0968 -0.14
Total Receivables $
0.215 0.2292 0.2678 0.2466 0.3075 0.2439 0.3721 0.3352 0.273 0.2852 0.3019 3.18
Total Current Assets $
3.07 3.94 3.92 3.88 4.14 3.89 2.91 3.75 4.53 4.53 3.84 1.82
Чистые активы, млрд $
2.75 2.61 2.59 3.88 4.14 3.89 2.91 3.75 4.53 0.3282 3.84 1.82
Активы, млрд $
5.04 4.9 4.82 4.74 5.06 5.15 4.69 5.52 6.35 6.35 5.35 4.65
Short Term Debt $
0.565 0.5761 0.5871 0.4563 0.4992 0.5104 0.0105 0.4127 -55.28
Long Term Debt $
0.9939 0.9948 0.9958 0.9952 1.21 1.23 0.7471 1.49 1.49 1.49 1.23 4.25
Задолженность, млрд $
2.25 2.26 2.22 2.23 2.73 2.29 2.38 2.63 2.67 2.67 2.54 -0.44
Чистый долг, млрд $
0.5852 0.6783 1.08 0.4849 -0.4657 -0.3097 -0.5202 0.0646 -0.4449 -0.4449 -0.3352 -0.91
Долг, млрд $
1.56 1.57 1.58 1.45 1.71 1.23 1.26 1.5 1.49 1.49 1.44 -2.72
Interest income $
0.0153 0.0511 0.0586 0.0773 0.0525 0.0108 0.0501 -26.72
Расходы на обслуживание долга $
0.054 0.0529 0.0398 0.0537 0.0484 0.0444 0.0444 0.0478 -3.44
Чист. проц. доходы, млрд $
0.0511 0.0586 0.0773 0.0525 0.0108 0.0058 0.0058 0.0410 -37.03
Goodwill $
0.1495 0.159 0.1593 0.1593 0.1593 0.1613 0.1624 0.3407 0.6192 0.6207 0.3809 30.93
Амортизация, млрд $
0.0076 0.0735 0.0753 0.0749 0.0684 0.0626 0.0968 0.1044 0.1575 0.1865 0.1216 24.40
Себестоимость, млрд $
0.7372 0.7433 0.7088 0.7086 0.7564 0.9559 1.05 1.05 0.9946 1.16 0.9614 5.63
Товарно материальные запасы $
0.234 0.2313 0.1786 0.227 0.2361 0.3154 0.3043 0.3111 0.3311 0.3311 0.2996 7.00


Promoção

IFRS
Relatórios Anual Trimestral
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Média de 5 anos CAGR 5
EPS 2.19 2.35 2.05 2.34 1.99 3.47 3.11 2.62 3.69 3.69 2.98 13.14
Цена акции ао 60.37 67.42 85.17 97.77 141.77 194.92 194.92 194.92 194.92 194.92 184.29 6.57
Число акций ао, млн 287 276 269 269 257 256 254 247 251.97 251.97 253.19 -0.39
FCF/акцию 2.65 2.83 2.65 3.21 2.99 3.91 4.16 4.22 4.2 4.2 3.90 7.03


Eficiência

IFRS
Relatórios Anual Trimestral
2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Média da indústria Média de 5 anos CAGR 5
ROE, % 21.92 23.91 21.03 24.64 21.18 34.28 30.63 24.86 28.31 28.31 38.06 27.85 5.97
ROA, % 12.91 13.05 11.33 13.14 10.46 17.43 16.1 12.66 15.66 15.66 15.19 14.46 8.41
ROIC, % 13.7 14.86 15.56 13.44 15.35 12.59 22.7 19.09 17.2 20.85 28.12 17.39 2.30
ROS, % 26.65 20.18 29.09 25.06 20.54 25.27 25.24 25.24 25.24 25.24 23.14 24.31 4.21
ROCE, % 30.18 26.6 19.53 19.33 21.84 24.22 16 18.15 27.99 27.99 44.14 21.64 5.09
Ebit margin, % 31.85 31.36 33.38 27.63 24.89 27.99 27.99 29.05 -2.25
Рентаб EBITDA, % 36.61 34.36 34.51 35.17 36.8 32.61 30.81 33.22 33.15 33.15 32.13 33.32 -2.07
Чистая рентаб, % 31.8 32.8 30.3 26.65 20.18 29.09 25.06 20.54 25.26 25.26 23.14 24.03 4.59
Operation Margin, % 30.26 29.97 30.66 31.28 25.04 23.93 26.36 26.36 26.36 26.36 26.06 25.61 1.03
Чистая процентная маржа, % 22.48 26.46 27.27 24.88 26.5 20.18 29.09 25.07 20.54 25.26 26.15 24.28 -4.97
Доходность FCF, % 8.68 6.4 5.77 6.54 5.64 5.31 4.43 3.63 4.07 2.79 4.05 -12.08


Chances

IFRS
Relatórios Anual Trimestral
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Média da indústria Média de 5 anos CAGR 5
P/E
18.2 21.9 27 24.77 36.37 36.54 25.07 46 52.88 52.4 57.20 39.37 7.77
P/BV
3.8 4.1 4.6 5.7 6.2 8 11.36 8.58 10.3 13.2 13.49 8.89 10.69
P/S
5.1 5.7 7.1 6.6 7.34 10.63 6.28 9.45 13.36 13.3 9.55 9.41 12.73
P/FCF
18.68 20.15 24.87 27.58 24.57 35.82 45.65 45.65 45.65 45.65 56.77 39.47 13.19
E/P
0.0414 0.0362 0.0268 0.0322 0.0304 0.0173 0.0192 0.0192 0.0192 0.0192 0.03 0.0211 -8.78
EV/EBITDA
16.41 14.51 18.03 19.73 20.35 28.61 18.76 30.73 -0.3643 -0.3643 154.11 19.62 -144.73
EV/EBIT
0.6459 -0.5849 31.53 22.48 41.06 -0.4319 -0.4319 -0.4319 18.84 -142.40
EV/S
6.5 7.58 7.36 10.53 8.08 11.9 -0.1209 -0.1209 -0.1209 -0.1209 9.72 3.92 -143.15
EV/FCF
16.38 20.19 20.71 24.27 32.13 24.08 35.88 -0.4197 -0.4197 -0.4197 80.58 18.25 -142.00
Debt/EBITDA
1.78 1.92 1.1 1.22 1.55 1.22 1.22 1.22 1.22 1.22 21.92 1.29 -4.68
Netdebt/Ebitda
1.42 0.5962 -0.5215 -0.2751 -0.5044 0.0666 -0.3647 -0.3647 -0.3647 -0.3647 17.81 -0.3064 -6.28
Debt/Ratio
0.3285 0.3062 0.339 0.2397 0.2679 0.2723 0.2346 0.2346 0.2346 0.2346 0.20 0.2488 -2.62
Debt/Equity
0.6112 0.5789 0.7354 0.4315 0.5432 0.5207 4.54 4.54 4.54 4.54 4.34 2.94 52.90
Debt/Net Income
2.87 2.31 3.34 1.39 1.59 2.33 1.6 1.6 1.6 1.6 3.66 1.74 0.13
Бета
1.02 0.98 0 -0.007 0.0079 0 0 1.18 0.5002 -70.33
Индекс Альтмана
6.02 5.38 7.36 7.88 11.05 9.54 9.91 9.91 9.91 9.91 7.13 10.06 -2.15


Dividendos

IFRS
Relatórios Anual Trimestral
2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM Média da indústria Média de 5 anos CAGR 5
Див.выплата, млрд
0.2004 0.2305 0.2673 0.3062 0.3325 0.3531 0.3642 0.3718 0.2787 0.5538 0.3843 9.42
Дивиденд
1.22 1.3 1.38 1.43 1.47 1.51 0.37 0.37 0.37 0 0.8180 -24.11
Див доход, ао, %
2.49 2.4 2.02 1.55 1.58 1.04 0.3422 0.3796 0.3796 0 0.88 0.7443 -24.81
Дивиденды / прибыль, %
45.3 47.1 60.7 52.94 68.9 40.94 46.9 43.1 59.63 59.63 38.21 51.89 -2.85


Pague pela sua assinatura

Mais funcionalidades e dados para análise de empresas e portfólio estão disponíveis por assinatura

Inscrever-se

Descansar

IFRS
Relatórios Anual Trimestral
2016 2017 2018 2019 2020 2021 LTM CAGR 5
НИОКР, млрд
0.6014 0.6398 0.743 0.8536 0.8536 0.9046 1.03 7.17
Всего задолженность
0.9372 0.475 1.09 0.6246 0.6246 -9.65
Персонал, чел
4890 0.00