NYSE: ANET - Arista Networks

Yield per half year: -34.08%
Sector: Technology

Reporting Arista Networks

Reports

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023
Финансовый отчет link link link link link link link link


Capitalization

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Капитализация, млрд $
4.31 5.68 7.55 18.85 16.86 88.32 43.69 37.19 54.3 55.89
Выручка, млрд $
0.838 1.13 1.65 2.15 2.41 2.32 2.95 4.38 5.86 5.86
Чистая прибыль, млрд $
0.121 0.184 0.423 0.3281 0.8599 0.6346 0.8409 1.35 2.09 2.09
EV, млрд $
3.67 5.19 6.86 16.02 15.22 22.03 45.69 37.27 73.69 73.69
EBIT, млрд $
0.1492 0.2454 0.4775 0.2915 0.8058 0.6997 0.9247 1.53 2.24 2.24
EBITDA, млрд $
0.1628 0.265 0.498 0.3192 0.8386 0.7443 0.9751 1.59 2.31 2.31
Баланс стоимость, млрд $
0.2509 0.4351 0.8591 2.14 2.89 3.32 3.98 4.89 7.22 7.22
FCF, млрд $
0.181 0.11 0.616 0.4793 0.9473 0.7197 0.9511 0.4482 2 2
Операционный денежный поток, млрд $
0.2005 0.1314 0.6316 0.5031 0.963 0.7351 1.02 0.4928 2.03 2.03
Операционная прибыль, млрд $
0.149 0.243 0.47 0.2733 0.8058 0.6997 0.9247 1.53 2.26 2.26
Операционные расходы, млрд $
0.3943 0.4797 0.5915 0.695 0.7386 0.7822 0.956 1.15 1.37 1.37
CAPEX, млрд $
0.02 0.021 0.015 0.0238 0.0158 0.0154 0.0647 0.0446 0.0344 0.0344


Balance sheet

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Наличность, млрд $
0.6873 0.5679 1.54 0.65 1.11 0.8932 0.6208 0.6717 1.94 1.94
Short Term Investments $
0.2094 0.2999 0.6764 1.31 1.61 1.98 2.79 2.35 3.07 3.07
Long term investments $
0.0366 0.0366 0.0361 0.0361 0.0303 0.0042 0.0083 0.0202 0.0395
Total Receivables $
0.1443 0.2531 0.2473 0.3318 0.392 0.3895 0.5165 0.9231 1.02 1.02
Total Current Assets $
0.9743 1.53 2.27 2.71 3.47 3.84 4.81 5.55 8.39 8.39
Чистые активы, млрд $
0.7882 1.11 1.66 2.71 3.47 3.84 4.81 0.095 6.27 0.095
Активы, млрд $
1.16 1.73 2.46 3.08 4.19 4.74 5.73 6.78 9.95 9.95
Short Term Debt $
0.0013 0.091 0.1338 0.000839 0.1402 0.1434 0.2266 0.0199 0.0958 0.0958
Long Term Debt $
0.0432 0.0425 0.0412 0.0396 0.0377 0.0354
Задолженность, млрд $
0.3717 0.6212 0.7989 0.9386 1.29 1.42 1.76 1.89 2.73 2.73
Чистый долг, млрд $
-0.6448 -0.4887 -0.7838 -0.6145 -1.03 -0.8208 -0.5643 -0.6277 -1.87 -1.87
Долг, млрд $
0.0425 0.0792 0.0753 0.0354 0.083 0.0724 0.0565 0.044 0.0655 0.0655
Interest income $
0.0032 0.0031 0.0028 0.0317 0.0511 0.0271 0.0072 0.0276 0.1524
Расходы на обслуживание долга $
0.0032 0.0031 0.0028 0.0027 0.0565 0.0392 0.0072 0.0547 0.0373 0.0547
Чист. проц. доходы, млрд $
-0.0031 0.0028 0.0317 0.0511 0.0271 0.0072 0.0276 0.1524 0.1524
Goodwill $
0.0537 0.0549 0.1897 0.1884 0.2659 0.2685
Амортизация, млрд $
0.0137 0.0197 0.0206 0.0277 0.0328 0.0446 0.0503 0.0627 0.0706 0.0706
Себестоимость, млрд $
0.294 0.4061 0.5844 0.778 0.8664 0.8356 1.07 1.71 2.23 2.23
Товарно материальные запасы $
0.0921 0.2365 0.3062 0.2646 0.2438 0.4797 0.6501 1.29 1.95 1.95


Share

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
EPS 1.67 2.5 5.35 1.01 2.66 2 2.63 4.27 6.58 6.58
Цена акции ао 77.84 96.77 235.58 210.7 203.4 72.64 136.84 235.51 395.55 395.55
Число акций ао, млн 71 73 78 80 80 79 319 316.46 317.14 317.14
FCF/акцию 2.54 1.51 7.8 1.48 2.93 2.26 2.98 1.42 6.31 6.31


Efficiency

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Industry average 5 year average CAGR 5
ROE, % 17.73 19.3 30.5 17.25 34.13 20.42 23.04 30.51 34.49 28.91 40.42
ROA, % 12.09 12.67 20.16 11.84 23.66 14.22 16.06 21.62 24.96 20.98 9.08
ROIC, % 19.88 18.05 17.03 18.75 29.85 15.82 31.36 19.19 22.47 23.96 10.88
ROS, % 21.73 29.01 13.55 35.77 31.88 31.82 30.87 35.62 35.62 35.62 17.00
ROCE, % 18.93 22.15 28.73 11.78 22.46 17.62 20 27.86 27.85 31.01 25.67
Рентаб EBITDA, % 19.44 23.48 30.26 14.84 34.79 32.12 33.08 36.29 39.4 39.4 22.80
Чистая рентаб, % 17.8 21.6 28.6 15.25 35.67 27.38 28.52 30.87 35.62 35.62 16.90
Operation Margin, % 21.56 28.57 31.53 33.42 30.19 31.37 34.86 38.52 38.52 38.52 16.10
Чистая процентная маржа, % 10.9 11.79 14.22 16.2 25.66 15.24 35.65 27.38 28.52 29.54 10.05
Доходность FCF, % 3.33 4.19 1.94 8.06 0.5734 1.19 1.01 0.9206 1.2 3.68


Coefficients

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Industry average 5 year average CAGR 5
P/E
51.5 41.8 48.5 50.7 18.89 36 55.01 28.02 36.2 36.2 84.17
P/BV
7.3 6.8 11.4 7.76 5.61 6.88 11.63 7.76 10.47 10.47 12.07
P/S
7.2 6.7 12.1 7.73 6.74 9.86 15.69 8.65 12.89 12.89 6.92
P/FCF
281.14 122.17 140.52 68.63 129.04 48.31 83.44 124.7 27.95 27.95 689.46
E/P
0.0083 0.0083 0.0039 0.0108 0.0089 0.0081 0.0362 0.0384 0.0373 0.0373 0.80
EV/EBITDA
22.53 19.59 13.77 50.19 18.14 29.59 46.86 23.45 31.91 31.91 -42.07
EV/Ebit
18.88 32.6 49.85 24.41 32.92 32.92 32.92
EV/S
23.64 19.15 30.65 6.31 9.61 15.38 8.51 12.57 12.57 12.57 7.10
EV/FCF
109.69 196.59 81.87 16.06 30.94 47.66 83.17 36.85 36.85 36.85 700.61
Debt/EBITDA
0.3 0.15 0.111 0.099 0.0973 0.058 0.0277 0.0284 0.0284 0.0284 1.25
Netdebt/Ebitda
-1.87 -1.58 -2.05 -1.24 -1.01 -0.63 -0.3949 -0.8111 -0.8111 -0.8111 1.19
Debt/Ratio
0.36 0.32 0.3 0.31 0.3 0.31 0.0065 0.0066 0.0066 0.0066 0.17
Debt/Equity
0.56 0.48 0.44 0.45 0.43 0.44 0.009 0.0091 0.6897 0.6897 2.53
Debt/Net Income
0.3513 0.7088 0.4052 0.0966 0.1141 0.0672 0.0325 0.0314 0.0314 0.0314 3.40
Бета
1.11 1.25 1.26 3.03 1.46 1.46 1.96
Индекс Альтмана
32.09 59.19 45.42 32.9 41.66 10.37 8.12 11.08 7.87 7.87 4.20


Dividends

IFRS
Reporting Annual Quarterly
2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM Industry average 5 year average CAGR 5
Дивиденд
0 0 0 0 0 0 0 0 0 0
Див доход, ао, %
0 0 0 0 0 0 0 0 0 0 1.01
Дивиденды / прибыль, %
0 0 0 0 0 0 0 0 0 0 37.84


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM CAGR 5
НИОКР, млрд
0.2736 0.3496 0.4425 0.4628 0.4866 0.5868 0.7284 0.8549 0.7442
Всего задолженность
0.6065 0.5971 0.7682
Персонал, чел
2613 2993 3612 4023