Arista Networks, Inc. (ANET)

Basic

  • Market Cap

    $68.35B

  • EV

    $63.94B

  • Shares Out

    311.1M

  • Revenue

    $5,595.28M

  • Employees

    3,612

Margins

  • Gross

    60.76%

  • EBITDA

    38.6%

  • Operating

    37.29%

  • Pre-Tax

    39.56%

  • Net

    33.97%

  • FCF

    26.97%

Returns (5Yr Avg)

  • ROA

    13.06%

  • ROE

    25.07%

  • ROCE

    25.55%

  • ROIC

    61.68%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $218.79

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    $18.17

  • Earnings (Dil)

    $6.01

  • FCF

    $4.77

  • Book Value

    $20.92

Growth (CAGR)

  • Rev 3Yr

    36.06%

  • Rev 5Yr

    22.56%

  • Rev 10Yr

    33.82%

  • Dil EPS 3Yr

    39.08%

  • Dil EPS 5Yr

    49.32%

  • Dil EPS 10Yr

    44.39%

  • Rev Fwd 2Yr

    22.12%

  • EBITDA Fwd 2Yr

    23.59%

  • EPS Fwd 2Yr

    25.34%

  • EPS LT Growth Est

    18.05%

Dividends

  • Yield

    —

  • Payout

    —

  • DPS

    —

  • DPS Growth 3Yr

    —

  • DPS Growth 5Yr

    —

  • DPS Growth 10Yr

    —

  • DPS Growth Fwd 2Yr

    —

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

2,151.4

2,410.7

2,317.5

2,948.0

4,381.3

5,595.3

Total Revenues % Chg.

30.7%

12.1%

-3.9%

27.2%

48.6%

42.4%

Cost of Goods Sold, Total

778.0

866.4

835.6

1,067.3

1,705.6

2,195.6

Gross Profit

1,373.4

1,544.3

1,481.9

1,880.8

2,675.7

3,399.7

Selling General & Admin Expenses, Total

252.6

275.8

291.4

369.3

420.2

479.5

R&D Expenses

442.5

462.8

486.6

586.8

728.4

833.9

Other Operating Expenses, Total

695.0

738.6

778.0

956.0

1,148.6

1,313.4

Operating Income

678.3

805.8

703.9

924.7

1,527.1

2,086.3

Interest Expense, Total

-2.7

—

—

—

—

—

Interest And Investment Income

31.7

51.1

27.1

7.2

27.6

112.2

Net Interest Expenses

29.0

51.1

27.1

7.2

27.6

112.2

Currency Exchange Gains (Loss)

—

—

—

—

—

—

Other Non Operating Income (Expenses)

0.3

-0.1

-1.6

-1.1

-0.3

-7.0

EBT, Excl. Unusual Items

707.6

856.8

729.5

930.9

1,554.3

2,191.4

Merger & Related Restructuring Charges

—

—

-4.2

—

—

—

Gain (Loss) On Sale Of Investments

-13.8

5.4

13.6

—

27.5

22.1

Legal Settlements

-405.0

—

—

—

—

—

Other Unusual Items

—

—

—

—

—

—

EBT, Incl. Unusual Items

288.8

862.3

738.9

930.9

1,581.8

2,213.5

Income Tax Expense

-39.3

2.4

104.3

90.0

229.4

312.7

Earnings From Continuing Operations

328.1

859.9

634.6

840.9

1,352.4

1,900.8

Net Income

328.1

859.9

634.6

840.9

1,352.4

1,900.8

Preferred Dividend and Other Adjustments

0.2

0.4

—

—

—

—

Net Income to Common Incl Extra Items

327.9

859.4

634.6

840.9

1,352.4

1,900.8

Net Income to Common Excl. Extra Items

327.9

859.4

634.6

840.9

1,352.4

1,900.8

Total Shares Outstanding

302.7

305.6

304.7

307.7

306.9

311.0

Weighted Avg. Shares Outstanding

299.0

305.2

303.9

306.5

306.5

308.0

Weighted Avg. Shares Outstanding Dil

323.4

323.5

317.9

319.2

316.5

316.3

EPS

1.1

2.8

2.1

2.7

4.4

6.2

EPS Diluted

1.0

2.7

2.0

2.6

4.3

6.0

EBITDA

706.0

838.6

739.0

975.1

1,589.8

2,160.0