NXP Semiconductors N.V. (NXPI)

Basic

  • Market Cap

    $53.02B

  • EV

    $60.44B

  • Shares Out

    257.76M

  • Revenue

    $13.17B

  • Employees

    34,500

Margins

  • Gross

    57%

  • EBITDA

    36.96%

  • Operating

    28.44%

  • Pre-Tax

    25.74%

  • Net

    21.43%

  • FCF

    19.5%

Returns (5Yr Avg)

  • ROA

    4.77%

  • ROE

    16.59%

  • ROCE

    8.69%

  • ROIC

    -4.96%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $221.71

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    $50.84

  • Earnings (Dil)

    $10.78

  • FCF

    $9.81

  • Book Value

    $33.03

Growth (CAGR)

  • Rev 3Yr

    16.13%

  • Rev 5Yr

    6.83%

  • Rev 10Yr

    11%

  • Dil EPS 3Yr

    176.31%

  • Dil EPS 5Yr

    6.52%

  • Dil EPS 10Yr

    34.76%

  • Rev Fwd 2Yr

    1.75%

  • EBITDA Fwd 2Yr

    -0.72%

  • EPS Fwd 2Yr

    1.24%

  • EPS LT Growth Est

    12%

Dividends

  • Yield

    —

  • Payout

    35.67%

  • DPS

    $3.89

  • DPS Growth 3Yr

    37.35%

  • DPS Growth 5Yr

    73.12%

  • DPS Growth 10Yr

    —

  • DPS Growth Fwd 2Yr

    12.95%

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

9,407.0

8,877.0

8,612.0

11,063.0

13,205.0

13,166.0

Total Revenues % Chg.

1.6%

-5.6%

-3.0%

28.5%

19.4%

1.8%

Cost of Goods Sold, Total

4,556.0

4,256.0

4,362.0

4,996.0

5,691.0

5,661.0

Gross Profit

4,851.0

4,621.0

4,250.0

6,067.0

7,514.0

7,505.0

Selling General & Admin Expenses, Total

996.0

920.0

865.0

966.0

1,080.0

1,117.0

R&D Expenses

1,700.0

1,627.0

1,686.0

1,935.0

2,150.0

2,297.0

Amortization of Goodwill and Intangible Assets

1,449.0

1,435.0

1,291.0

556.0

509.0

346.0

Other Operating Expenses

—

-5.0

1.0

1.0

-3.0

1.0

Other Operating Expenses, Total

4,145.0

3,977.0

3,843.0

3,458.0

3,736.0

3,761.0

Operating Income

706.0

644.0

407.0

2,609.0

3,778.0

3,744.0

Interest Expense, Total

-273.0

-370.0

-362.0

-369.0

-427.0

-437.0

Interest And Investment Income

48.0

57.0

13.0

4.0

61.0

166.0

Net Interest Expenses

-225.0

-313.0

-349.0

-365.0

-366.0

-271.0

Income (Loss) On Equity Invest.

59.0

1.0

-4.0

-2.0

-1.0

-11.0

Currency Exchange Gains (Loss)

-14.0

-15.0

-16.0

5.0

-17.0

-34.0

Other Non Operating Income (Expenses)

—

-1.0

18.0

-11.0

-21.0

-34.0

EBT, Excl. Unusual Items

526.0

316.0

56.0

2,236.0

3,373.0

3,394.0

Restructuring Charges

-6.0

-28.0

-78.0

-1.0

7.0

-12.0

Merger & Related Restructuring Charges

2,000.0

-5.0

—

—

—

—

Gain (Loss) On Sale Of Investments

—

—

—

—

—

7.0

Gain (Loss) On Sale Of Assets

—

20.0

115.0

1.0

—

—

Asset Writedown

—

—

-36.0

-36.0

—

—

Other Unusual Items

-86.0

-11.0

-60.0

-22.0

-18.0

—

EBT, Incl. Unusual Items

2,434.0

292.0

-3.0

2,178.0

3,362.0

3,389.0

Income Tax Expense

176.0

20.0

-83.0

272.0

529.0

536.0

Earnings From Continuing Operations

2,258.0

272.0

80.0

1,906.0

2,833.0

2,853.0

Minority Interest

-50.0

-29.0

-28.0

-35.0

-46.0

-31.0

Net Income

2,208.0

243.0

52.0

1,871.0

2,787.0

2,822.0

Net Income to Common Incl Extra Items

2,208.0

243.0

52.0

1,871.0

2,787.0

2,822.0

Net Income to Common Excl. Extra Items

2,208.0

243.0

52.0

1,871.0

2,787.0

2,822.0

Total Shares Outstanding

292.8

281.4

280.5

265.0

259.5

257.0

Weighted Avg. Shares Outstanding

325.8

282.1

279.8

270.7

261.9

259.0

Weighted Avg. Shares Outstanding Dil

328.6

285.9

283.8

275.6

264.1

261.7

EPS

6.8

0.9

0.2

6.9

10.6

10.9

EPS Diluted

6.7

0.9

0.2

6.8

10.6

10.8

EBITDA

2,685.0

2,683.0

2,353.0

3,828.0

5,016.0

4,866.0