Analog Devices Inc (NASDAQ: ADI)

Sector: Technology Industry: Semiconductors CIK: 0000006281
Market Cap 147.78 Bn
P/B 4.37
P/E 65.18
P/S 13.41
ROIC (Qtr) 6.11
Div Yield % 1.63
Rev 1y % (Qtr) 25.90
Total Debt (Qtr) 8.59 Bn
Debt/Equity (Qtr) 0.25

About

Analog Devices, Inc. (ADI), a prominent player in the global semiconductor industry, is known for its innovative designs, manufacturing, testing, and marketing of a diverse portfolio of analog, mixed-signal, power management, and digital signal processing (DSP) integrated circuits (ICs). These products find extensive applications in industrial automation, automotive, communications, consumer, and healthcare sectors. ADI's primary offerings include data converters, amplifiers, power management ICs, RF and microwave ICs, sensors, and actuators. The...

Read more

Price action

Investment thesis

Bull case

  • Strong operating cash flow of 4.81B provides robust 0.56x coverage of total debt 8.59B, indicating excellent debt servicing capability and financial flexibility.
  • Healthy cash reserves of 2.50B provide 5.60x coverage of short-term debt 446.64M, demonstrating strong liquidity position and minimal refinancing risk.
  • Operating cash flow of 4.81B provides exceptional 15.15x coverage of interest expenses 317.72M, showing strong debt service capability.
  • Operating cash flow of 4.81B provides strong 14.97x coverage of stock compensation 321.56M, indicating sustainable incentive practices.
  • Robust free cash flow of 4.34B exceeds capital expenditure of 474.66M by 9.14x, indicating strong organic growth funding capability.

Bear case

  • Operating cash flow of 4.81B barely covers its investment activities of (1.32B), with a coverage ratio of -3.64, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Investment activities of (1.32B) provide weak support for R&D spending of 1.77B, which is -0.75x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • Operating cash flow of 4.81B provides thin coverage of dividend payments of (1.92B) with a -2.50 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Cash reserves of 2.50B provide limited coverage of acquisition spending of (45.65M), which is -54.75x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • Operating earnings of 3.03B show weak coverage of depreciation charges of 2B, with a 1.52 ratio indicating high capital intensity and potential reinvestment needs.

Geographical Breakdown of Revenue (2025)

Segments Breakdown of Revenue (2025)

Peer comparison

Companies in the Semiconductors
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 NVDA Nvidia Corp 4,521.08 Bn 45.58 24.16 10.48 Bn
2 TSM Taiwan Semiconductor Manufacturing Co Ltd 1,648.98 Bn 31.97 13.84 31.18 Bn
3 AVGO Broadcom Inc. 1,565.97 Bn 67.71 24.51 65.14 Bn
4 MU Micron Technology Inc 366.37 Bn 30.76 8.66 12.43 Bn
5 AMD Advanced Micro Devices Inc 333.34 Bn 100.83 10.41 3.87 Bn
6 INTC Intel Corp 271.33 Bn 1,370.33 5.08 46.55 Bn
7 QCOM Qualcomm Inc/De 199.55 Bn 36.01 4.51 14.81 Bn
8 TXN Texas Instruments Inc 172.17 Bn 34.14 9.97 14.05 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 3.21 4.13
EV to Cash from Ops. EV/CFO 32.03 -370.81
EV to Debt EV to Debt 17.94 88.27
EV to EBIT EV/EBIT 50.88 -65.23
EV to EBITDA EV/EBITDA 31.26 22.97
EV to Free Cash Flow [EV/FCF] EV/FCF 35.54 -8.14
EV to Market Cap EV to Market Cap 1.04 0.80
EV to Revenue EV/Rev 13.99 20.31
Price to Book Value [P/B] P/B 4.37 5.16
Price to Earnings [P/E] P/E 65.18 9.20
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 1.18 2.39
Dividend Payout Ratio % Div Payout % (Qtr) 84.70 8.25
Dividend per Basic Share Div per Share (Qtr) 3.89 0.63
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 44.34 9.91
Interest Coverage Int. cover (Qtr) 9.54 8.38
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 35.02 -155.98
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 25.51 45.60
Dividend Growth (1y) % Div 1y % (Qtr) 7.46 5.64
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 31.12 26.23
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 19.20 47.12
EBIT Growth (1y) % EBIT 1y % (Qtr) 44.31 25.83
EBT Growth (1y) % EBT 1y % (Qtr) 52.59 39.93
EPS Growth (1y) % EPS 1y % (Qtr) 39.09 24.64
FCF Growth (1y) % FCF 1y % (Qtr) 38.93 244.42
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 25.87 43.10
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.23 0.49
Cash Payout Ratio Cash Payout (Qtr) 0.36 0.09
Cash Ratio Cash Ratio (Qtr) 0.77 2.23
Current Ratio Curr Ratio (Qtr) 2.19 5.43
Debt to Equity Ratio Debt/Equity (Qtr) 0.25 0.34
Interest Cover Ratio Int Coverage (Qtr) 9.54 8.38
Times Interest Earned Times Interest Earned (Qtr) 9.54 8.38
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 45.60 -112.38
EBIT Margin % EBIT Margin % (Qtr) 27.49 -91.98
EBT Margin % EBT Margin % (Qtr) 24.61 -132.25
Gross Margin % Gross Margin % (Qtr) 61.50 47.73
Net Profit Margin % Net Margin % (Qtr) 20.60 -133.26