A deep dive into Analog Devices (ADI), examining the financials, shareholder returns, and whether the stock is fairly valued.
Analog Devices's Revenue Performance
Top-line growth continued for Analog Devices, with FY2025 revenue reaching $11.02B, a 16.9% increase over FY2024.
Analog Devices's revenue grew from $3.44B to $11.02B at a 12.4% CAGR over 10 years, a pace most companies would be happy with.
Analog Devices is a mid-cap information technology company by revenue, with a top line of $11.02B.
| Year | Revenue | YoY % |
|---|---|---|
| FY2025 | $11.02B | +16.9% |
| FY2024 | $9.43B | -23.4% |
| FY2023 | $12.31B | +2.4% |
| FY2022 | $12.01B | +64.2% |
| FY2021 | $7.32B | +30.6% |
See Analog Devices's complete revenue history below
Where Analog Devices's Revenue Comes From
Looking under the hood at Analog Devices's revenue mix for FY2025.
Segment Revenue Breakdown (FY2025)
| Segment | Revenue | % of Total |
|---|---|---|
| Industrial | $4.93B | 44.7% |
| Automotive | $3.28B | 29.7% |
| Consumer | $1.43B | 13.0% |
| Communications | $1.38B | 12.5% |
The biggest contributor, Industrial, makes up 44.7% of revenue and grew 14.3% over the prior year.
Notably, Automotive grew 15.9% YoY, taking its share to 29.7% of total revenue.
The Consumer segment is gaining share, growing 19.1% and now accounting for 13.0% of revenue.
Communications grew 27.5% year-over-year to reach 12.5% of total revenue, a segment worth watching.
Analog Devices's geographic revenue mix spans United States (29%), China (26%), Europe (21%), Rest of Asia (13%), and Japan (9%).
Profitability
Analog Devices delivered net income of $2.27B in FY2025, a solid 38.7% jump from $1.64B in FY2024.
The company squeezed out better margins in FY2025, with net margin at 20.6% versus 17.3% in FY2024.
Diluted EPS came in at $4.56 for FY2025, up from $3.28 a year earlier.
Dive into the bottom-line numbers with interactive charts
Dividends & Shareholder Returns
In FY2025, Analog Devices distributed $3.87 per share in dividends (1.04% yield).
The dividend track record is notable: Analog Devices has maintained payouts for 10+ straight years.
The 85.0% payout ratio flags a potential concern: Analog Devices is paying out a large share of earnings as dividends.
| Year | DPS | Payout Ratio |
|---|---|---|
| FY2025 | $3.87 | 85.0% |
| FY2024 | $3.60 | 109.8% |
| FY2023 | $3.32 | 50.7% |
| FY2022 | $2.95 | 56.2% |
| FY2021 | $2.76 | 79.9% |
Analog Devices has been actively repurchasing shares, spending $13.15B on buybacks over the past 11 years.
Explore Analog Devices's capital return activity in the charts below
Financial Health
| Metric | Value |
|---|---|
| Cash & Short-term Investments | $3.65B |
| Total Debt | $8.59B |
| Shareholders' Equity | $33.82B |
| Total Assets | $47.99B |
| Debt-to-Equity Ratio | 0.25x |
| Current Ratio | 2.19x |
| Interest Coverage | 9.2x |
| Free Cash Flow (TTM) | $4.28B |
Analog Devices has a debt-to-equity ratio of 0.25, a current ratio of 2.19, interest coverage of 9.2x in FY2025, which indicate a conservatively financed balance sheet with strong debt servicing capacity.
The financial position looks solid, Analog Devices holds $3.65B in cash with total debt of $8.59B and a D/E ratio of 0.25x.
The current ratio of 2.19x indicates Analog Devices can comfortably meet short-term obligations.
At 9.2x interest coverage, Analog Devices has substantial headroom above its debt payments.
Free cash flow of $4.28B underscores Analog Devices's ability to self-fund growth and return capital to shareholders.
View Analog Devices's debt, cash flow, and liquidity metrics
Analog Devices employed 24,500 people as of FY2025, about $449.8K in revenue per employee.
View how Analog Devices's workforce has grown alongside revenue
What Is Analog Devices Worth?
The big question for investors: is Analog Devices fairly valued at the current price?
Analog Devices shares are currently trading at $361.88.
The P/E Ratio model estimates an intrinsic value of $184, implying a 96.3% downside from the current price.
We also calculate intrinsic value using the DCF and EPS Growth models. Sign up to see the full breakdown with fair value estimates.
| Model | Est. Fair Value | vs. Current Price |
|---|---|---|
| P/E Ratio | $184 | 96.3% downside to fair value |
| DCF | Upgrade | Upgrade |
| EPS Growth | Upgrade | Upgrade |
What Stands Out
What should investors take away from Analog Devices's (ADI) latest numbers? Here's the summary.
Revenue of $11.02B in FY2025, up 16.9% year-over-year.
Long-term revenue has been compounding at 12.4% annually over 10 years.
The company is profitable, with a net margin of 20.6% and net income of $2.27B.
Returned $4.09B to shareholders in FY2025 through dividends and/or buybacks.
Conservative balance sheet with a D/E ratio of 0.25x.
The P/E Ratio model implies 96.3% downside to fair value. The remaining 2 models are worth cross-checking before drawing a conclusion. Sign up to see the full analysis.
Scroll down for interactive charts covering Analog Devices's full financial history and valuation models.