Stock Analysis on Net

Broadcom Inc. (NASDAQ:AVGO)

Adjusted Financial Ratios

Microsoft Excel

Adjusted Financial Ratios (Summary)

Broadcom Inc., adjusted financial ratios

Microsoft Excel
Nov 3, 2024 Oct 29, 2023 Oct 30, 2022 Oct 31, 2021 Nov 1, 2020 Nov 3, 2019
Activity Ratio
Total Asset Turnover
Reported 0.31 0.49 0.45 0.36 0.31 0.33
Adjusted 0.31 0.49 0.45 0.36 0.31 0.33
Solvency Ratios
Debt to Equity
Reported 1.00 1.64 1.74 1.59 1.72 1.32
Adjusted 0.95 1.70 1.81 1.66 1.72 1.26
Debt to Capital
Reported 0.50 0.62 0.64 0.61 0.63 0.57
Adjusted 0.49 0.63 0.64 0.62 0.63 0.56
Financial Leverage
Reported 2.45 3.04 3.23 3.03 3.18 2.71
Adjusted 2.29 3.13 3.31 3.11 3.13 2.57
Profitability Ratios
Net Profit Margin
Reported 11.43% 39.31% 34.62% 24.54% 12.39% 12.05%
Adjusted 16.00% 38.63% 34.68% 20.77% 7.66% 8.90%
Return on Equity (ROE)
Reported 8.71% 58.70% 50.62% 26.99% 12.40% 10.92%
Adjusted 11.40% 59.41% 52.00% 23.46% 7.55% 7.58%
Return on Assets (ROA)
Reported 3.56% 19.33% 15.69% 8.91% 3.90% 4.04%
Adjusted 4.98% 18.99% 15.72% 7.54% 2.41% 2.95%

Based on: 10-K (reporting date: 2024-11-03), 10-K (reporting date: 2023-10-29), 10-K (reporting date: 2022-10-30), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-11-01), 10-K (reporting date: 2019-11-03).

Financial ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Broadcom Inc. adjusted total asset turnover ratio improved from 2022 to 2023 but then deteriorated significantly from 2023 to 2024.
Adjusted debt-to-equity ratio A solvency ratio calculated as adjusted total debt divided by adjusted total equity. Broadcom Inc. adjusted debt-to-equity ratio improved from 2022 to 2023 and from 2023 to 2024.
Adjusted debt-to-capital ratio A solvency ratio calculated as adjusted total debt divided by adjusted total debt plus adjusted total equity. Broadcom Inc. adjusted debt-to-capital ratio improved from 2022 to 2023 and from 2023 to 2024.
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Broadcom Inc. adjusted financial leverage ratio decreased from 2022 to 2023 and from 2023 to 2024.
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Broadcom Inc. adjusted net profit margin ratio improved from 2022 to 2023 but then deteriorated significantly from 2023 to 2024.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted total equity. Broadcom Inc. adjusted ROE improved from 2022 to 2023 but then deteriorated significantly from 2023 to 2024.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Broadcom Inc. adjusted ROA improved from 2022 to 2023 but then deteriorated significantly from 2023 to 2024.

Broadcom Inc., Financial Ratios: Reported vs. Adjusted


Adjusted Total Asset Turnover

Microsoft Excel
Nov 3, 2024 Oct 29, 2023 Oct 30, 2022 Oct 31, 2021 Nov 1, 2020 Nov 3, 2019
Reported
Selected Financial Data (US$ in millions)
Net revenue 51,574 35,819 33,203 27,450 23,888 22,597
Total assets 165,645 72,861 73,249 75,570 75,933 67,493
Activity Ratio
Total asset turnover1 0.31 0.49 0.45 0.36 0.31 0.33
Adjusted
Selected Financial Data (US$ in millions)
Net revenue 51,574 35,819 33,203 27,450 23,888 22,597
Adjusted total assets2 165,645 72,861 73,249 75,570 75,933 68,142
Activity Ratio
Adjusted total asset turnover3 0.31 0.49 0.45 0.36 0.31 0.33

Based on: 10-K (reporting date: 2024-11-03), 10-K (reporting date: 2023-10-29), 10-K (reporting date: 2022-10-30), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-11-01), 10-K (reporting date: 2019-11-03).

1 2024 Calculation
Total asset turnover = Net revenue ÷ Total assets
= 51,574 ÷ 165,645 = 0.31

2 Adjusted total assets. See details »

3 2024 Calculation
Adjusted total asset turnover = Net revenue ÷ Adjusted total assets
= 51,574 ÷ 165,645 = 0.31

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Broadcom Inc. adjusted total asset turnover ratio improved from 2022 to 2023 but then deteriorated significantly from 2023 to 2024.

Adjusted Debt to Equity

Microsoft Excel
Nov 3, 2024 Oct 29, 2023 Oct 30, 2022 Oct 31, 2021 Nov 1, 2020 Nov 3, 2019
Reported
Selected Financial Data (US$ in millions)
Total debt 67,566 39,229 39,515 39,730 41,062 32,798
Stockholders’ equity 67,678 23,988 22,709 24,962 23,874 24,941
Solvency Ratio
Debt to equity1 1.00 1.64 1.74 1.59 1.72 1.32
Adjusted
Selected Financial Data (US$ in millions)
Adjusted total debt2 68,916 39,648 39,978 40,273 41,689 33,447
Adjusted stockholders’ equity3 72,338 23,292 22,142 24,298 24,237 26,530
Solvency Ratio
Adjusted debt to equity4 0.95 1.70 1.81 1.66 1.72 1.26

Based on: 10-K (reporting date: 2024-11-03), 10-K (reporting date: 2023-10-29), 10-K (reporting date: 2022-10-30), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-11-01), 10-K (reporting date: 2019-11-03).

1 2024 Calculation
Debt to equity = Total debt ÷ Stockholders’ equity
= 67,566 ÷ 67,678 = 1.00

2 Adjusted total debt. See details »

3 Adjusted stockholders’ equity. See details »

4 2024 Calculation
Adjusted debt to equity = Adjusted total debt ÷ Adjusted stockholders’ equity
= 68,916 ÷ 72,338 = 0.95

Solvency ratio Description The company
Adjusted debt-to-equity ratio A solvency ratio calculated as adjusted total debt divided by adjusted total equity. Broadcom Inc. adjusted debt-to-equity ratio improved from 2022 to 2023 and from 2023 to 2024.

Adjusted Debt to Capital

Microsoft Excel
Nov 3, 2024 Oct 29, 2023 Oct 30, 2022 Oct 31, 2021 Nov 1, 2020 Nov 3, 2019
Reported
Selected Financial Data (US$ in millions)
Total debt 67,566 39,229 39,515 39,730 41,062 32,798
Total capital 135,244 63,217 62,224 64,692 64,936 57,739
Solvency Ratio
Debt to capital1 0.50 0.62 0.64 0.61 0.63 0.57
Adjusted
Selected Financial Data (US$ in millions)
Adjusted total debt2 68,916 39,648 39,978 40,273 41,689 33,447
Adjusted total capital3 141,254 62,940 62,120 64,571 65,926 59,977
Solvency Ratio
Adjusted debt to capital4 0.49 0.63 0.64 0.62 0.63 0.56

Based on: 10-K (reporting date: 2024-11-03), 10-K (reporting date: 2023-10-29), 10-K (reporting date: 2022-10-30), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-11-01), 10-K (reporting date: 2019-11-03).

1 2024 Calculation
Debt to capital = Total debt ÷ Total capital
= 67,566 ÷ 135,244 = 0.50

2 Adjusted total debt. See details »

3 Adjusted total capital. See details »

4 2024 Calculation
Adjusted debt to capital = Adjusted total debt ÷ Adjusted total capital
= 68,916 ÷ 141,254 = 0.49

Solvency ratio Description The company
Adjusted debt-to-capital ratio A solvency ratio calculated as adjusted total debt divided by adjusted total debt plus adjusted total equity. Broadcom Inc. adjusted debt-to-capital ratio improved from 2022 to 2023 and from 2023 to 2024.

Adjusted Financial Leverage

Microsoft Excel
Nov 3, 2024 Oct 29, 2023 Oct 30, 2022 Oct 31, 2021 Nov 1, 2020 Nov 3, 2019
Reported
Selected Financial Data (US$ in millions)
Total assets 165,645 72,861 73,249 75,570 75,933 67,493
Stockholders’ equity 67,678 23,988 22,709 24,962 23,874 24,941
Solvency Ratio
Financial leverage1 2.45 3.04 3.23 3.03 3.18 2.71
Adjusted
Selected Financial Data (US$ in millions)
Adjusted total assets2 165,645 72,861 73,249 75,570 75,933 68,142
Adjusted stockholders’ equity3 72,338 23,292 22,142 24,298 24,237 26,530
Solvency Ratio
Adjusted financial leverage4 2.29 3.13 3.31 3.11 3.13 2.57

Based on: 10-K (reporting date: 2024-11-03), 10-K (reporting date: 2023-10-29), 10-K (reporting date: 2022-10-30), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-11-01), 10-K (reporting date: 2019-11-03).

1 2024 Calculation
Financial leverage = Total assets ÷ Stockholders’ equity
= 165,645 ÷ 67,678 = 2.45

2 Adjusted total assets. See details »

3 Adjusted stockholders’ equity. See details »

4 2024 Calculation
Adjusted financial leverage = Adjusted total assets ÷ Adjusted stockholders’ equity
= 165,645 ÷ 72,338 = 2.29

Solvency ratio Description The company
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Broadcom Inc. adjusted financial leverage ratio decreased from 2022 to 2023 and from 2023 to 2024.

Adjusted Net Profit Margin

Microsoft Excel
Nov 3, 2024 Oct 29, 2023 Oct 30, 2022 Oct 31, 2021 Nov 1, 2020 Nov 3, 2019
Reported
Selected Financial Data (US$ in millions)
Net income 5,895 14,082 11,495 6,736 2,960 2,724
Net revenue 51,574 35,819 33,203 27,450 23,888 22,597
Profitability Ratio
Net profit margin1 11.43% 39.31% 34.62% 24.54% 12.39% 12.05%
Adjusted
Selected Financial Data (US$ in millions)
Adjusted net income2 8,250 13,838 11,514 5,701 1,829 2,011
Net revenue 51,574 35,819 33,203 27,450 23,888 22,597
Profitability Ratio
Adjusted net profit margin3 16.00% 38.63% 34.68% 20.77% 7.66% 8.90%

Based on: 10-K (reporting date: 2024-11-03), 10-K (reporting date: 2023-10-29), 10-K (reporting date: 2022-10-30), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-11-01), 10-K (reporting date: 2019-11-03).

1 2024 Calculation
Net profit margin = 100 × Net income ÷ Net revenue
= 100 × 5,895 ÷ 51,574 = 11.43%

2 Adjusted net income. See details »

3 2024 Calculation
Adjusted net profit margin = 100 × Adjusted net income ÷ Net revenue
= 100 × 8,250 ÷ 51,574 = 16.00%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Broadcom Inc. adjusted net profit margin ratio improved from 2022 to 2023 but then deteriorated significantly from 2023 to 2024.

Adjusted Return on Equity (ROE)

Microsoft Excel
Nov 3, 2024 Oct 29, 2023 Oct 30, 2022 Oct 31, 2021 Nov 1, 2020 Nov 3, 2019
Reported
Selected Financial Data (US$ in millions)
Net income 5,895 14,082 11,495 6,736 2,960 2,724
Stockholders’ equity 67,678 23,988 22,709 24,962 23,874 24,941
Profitability Ratio
ROE1 8.71% 58.70% 50.62% 26.99% 12.40% 10.92%
Adjusted
Selected Financial Data (US$ in millions)
Adjusted net income2 8,250 13,838 11,514 5,701 1,829 2,011
Adjusted stockholders’ equity3 72,338 23,292 22,142 24,298 24,237 26,530
Profitability Ratio
Adjusted ROE4 11.40% 59.41% 52.00% 23.46% 7.55% 7.58%

Based on: 10-K (reporting date: 2024-11-03), 10-K (reporting date: 2023-10-29), 10-K (reporting date: 2022-10-30), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-11-01), 10-K (reporting date: 2019-11-03).

1 2024 Calculation
ROE = 100 × Net income ÷ Stockholders’ equity
= 100 × 5,895 ÷ 67,678 = 8.71%

2 Adjusted net income. See details »

3 Adjusted stockholders’ equity. See details »

4 2024 Calculation
Adjusted ROE = 100 × Adjusted net income ÷ Adjusted stockholders’ equity
= 100 × 8,250 ÷ 72,338 = 11.40%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted total equity. Broadcom Inc. adjusted ROE improved from 2022 to 2023 but then deteriorated significantly from 2023 to 2024.

Adjusted Return on Assets (ROA)

Microsoft Excel
Nov 3, 2024 Oct 29, 2023 Oct 30, 2022 Oct 31, 2021 Nov 1, 2020 Nov 3, 2019
Reported
Selected Financial Data (US$ in millions)
Net income 5,895 14,082 11,495 6,736 2,960 2,724
Total assets 165,645 72,861 73,249 75,570 75,933 67,493
Profitability Ratio
ROA1 3.56% 19.33% 15.69% 8.91% 3.90% 4.04%
Adjusted
Selected Financial Data (US$ in millions)
Adjusted net income2 8,250 13,838 11,514 5,701 1,829 2,011
Adjusted total assets3 165,645 72,861 73,249 75,570 75,933 68,142
Profitability Ratio
Adjusted ROA4 4.98% 18.99% 15.72% 7.54% 2.41% 2.95%

Based on: 10-K (reporting date: 2024-11-03), 10-K (reporting date: 2023-10-29), 10-K (reporting date: 2022-10-30), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-11-01), 10-K (reporting date: 2019-11-03).

1 2024 Calculation
ROA = 100 × Net income ÷ Total assets
= 100 × 5,895 ÷ 165,645 = 3.56%

2 Adjusted net income. See details »

3 Adjusted total assets. See details »

4 2024 Calculation
Adjusted ROA = 100 × Adjusted net income ÷ Adjusted total assets
= 100 × 8,250 ÷ 165,645 = 4.98%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Broadcom Inc. adjusted ROA improved from 2022 to 2023 but then deteriorated significantly from 2023 to 2024.