Apple Inc (NAS:AAPL) | | $ 142.92 | Hardware - Consumer Electronics | Market Cap: $ 2,404,381 Mil | Apple Inc is designs, manufactures and markets mobile communication and media devices and personal computers, and sells a variety of related software, services, accessories, networking solutions and third-party digital content and applications. |
|
Ratios | | Current | Industry Median | Historical Median | P/E (ttm) | 43.84 | 26.01 | 15.59 | Forward P/E | 35.68 | 21.88 | N/A | P/B | 37.13 | 1.92 | 5.43 | P/S | 9.13 | 1.42 | 3.53 | P/FCF | 34.19 | 19.40 | 13.29 | Shiller P/E | 62.32 | 25.02 | 32.83 | PEG | 6.57 | 2.00 | 0.45 | |
Valuation Analysis | | | % of Price | NCAV | -9.04 | -6 | Tangible Book | 3.85 | 3 | Graham Number | 16.8 | 12 | Peter Lynch Value | 23.11 | 16 | Median P/S | 56.81 | 40 | DCE (Earnings Based) | 72.19 | 51 | DCF (FCF Based) | 92.5 | 65 | Price | 142.920000 | | |
Dividend & Ownership | Dividend Yield(ttm) % | 0.57 | Dividend Yield(forward) % | 0.57 | Payout | 0.24 | Dividend Growth(5y) % | 10.4 | Yield on Cost(5y) % | 0.93 | Continuous Div. since | 2012 | Insider Ownership % | 0.06 | Institution Ownership % | 42.11 | Short % of Float | 0.97 | |
| Financial Strength | | | | Score: 6 /10 | Current | Industry Median | Historical Median | Cash to Debt | 0.81 | 1.29 | 9.24 | Equity to Asset | 0.20 | 0.56 | 0.58 | Interest Coverage | 23.07 | 15.48 | 69.21 | F-Score | 7 | 5.00 | 6 | | Profitability | | | | Score: 9 /10 | Current | Industry Median | Historical Median | Operating Margin (%) | 24.15 | 3.65 | 28.26 | Net-Margin (%) | 20.91 | 2.35 | 21.64 | ROE (%) | 72.48 | 4.56 | 42.26 | ROA (%) | 17.50 | 2.18 | 17.67 | ROC (Joel Greenblatt) (%) | 191.42 | 9.05 | 271.70 | | Growth | | | | | 10 Yr | 5 Yr | 1 Yr | Revenue Growth (%) | 17.5 | 10.4 | 11.90 | EBITDA Growth (%) | 16.8 | 6.5 | 5.00 | EBIT Growth (%) | 14.6 | 5.7 | 10.00 | EPS without NRI Growth (%) | 16.2 | 9.2 | 10.40 | Free Cash Flow Growth (%) | 16.2 | 8 | 32.20 | Book Value Growth (%) | 6.9 | -6.3 | -24.40 | | Quarterly | | | | Sep19 | Dec19 | Mar20 | Jun20 | Sep20 | Revenue | 64040 | 91819 | 58313 | 59685 | 64698 | Net Income | 13686 | 22236 | 11249 | 11253 | 12673 | EPS | 1 | 1 | 1 | 1 | 1 | Revenue (YoY) % | 2 | 9 | 1 | 11 | 1 | Net Income (YoY) % | -3 | 11 | -3 | 12 | -7 | EPS (YoY) % | 4 | 19 | 4 | 18 | -4 |
| | Warning Signs | | | SEVERE | Operating Margin %: Declined |
| | Good Signs | | | GOOD | Altman Z-Score: Strong |
| | Insider Trades | | | | Insider | Position | Date | Trades | Cur. Shares | Adams Katherine L. | SVP, GC and Sec | 11/03/20 | -17000 | 306396 | O'brien Deirdre | Senior Vice Pre | 10/16/20 | -31200 | 135888 | Kondo Chris | Principal Accou | 10/16/20 | -14840 | 26876 | Maestri Luca | Senior Vice Pre | 10/09/20 | -243431 | 110272 | Williams Jeffrey E | COO | 10/02/20 | -257343 | 489260 | Cook Timothy D | CEO | 08/25/20 | -265160 | 837374 | Kondo Chris | Principal Accou | 05/08/20 | -4491 | 7370 | O'brien Deirdre | Senior Vice Pre | 04/16/20 | -9137 | 33972 | Maestri Luca | Senior Vice Pre | 04/07/20 | -41062 | 27568 | Williams Jeffrey E | COO | 04/02/20 | -41062 | 122315 |
| | |
As of 01-25-2021
* All financial numbers are in millions except for per share data
|
15.08 | 25.08 | 20.36 | 29.75 | 33.25 | 29.56 | 44.11 | 58.02 | 73.41 | 136.69 | 139.07 | | Annual Price High | 11.26 | 14.46 | 13.95 | 17.85 | 25.78 | 22.59 | 28.96 | 36.71 | 35.55 | 56.09 | 126.6 | | Low | | | | | | | | | | | | | | Gain(%) | SP500(%) | 1W | 9.38 | 1.91 | 1M | 5.45 | 4.26 | 3M | 20.32 | 11.11 | 6M | 43.39 | 17.14 | YTD | 4.81 | 2.41 | 1Y | 76.11 | 15.56 | 3Y | 47.27 | | 5Y | 41.24 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | Current | | Stock Performance | |
354390 | 626677 | 428781 | 591073 | 615448 | 603201 | 790050 | 1073k | 995105 | 1966k | 2404k | | Market Cap | 26226 | 26470 | 26087 | 24491 | 23172 | 22001 | 21007 | 20000 | 18596 | 17528 | 16823 | | Sh. Outstanding-diluted(Mil) | 13.8 | 15.1 | 12 | 15.7 | 12 | 13.7 | 16.8 | 19 | 18.9 | 35.5 | 43.8 | | Year End P/E | 4.6 | 5.3 | 3.5 | 5.3 | 5.2 | 4.7 | 5.9 | 10 | 11 | 30.1 | 37.1 | | P/B | 3.3 | 4 | 2.6 | 3.4 | 2.7 | 2.9 | 3.5 | 4.3 | 4 | 7.4 | 9.1 | | P/S | 9.1 | 10.2 | 7.1 | 9.7 | 7.6 | 8.5 | 10.9 | 12.9 | 12.3 | 24.5 | 29.9 | | EV/EBITDA | |
2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | TTM | | Per share data | |
4.1 | 5.9 | 6.6 | 7.5 | 10.1 | 9.8 | 10.9 | 13.3 | 14 | 15.7 | 15.6 | | Revenue Per Share | 1 | 1.6 | 1.4 | 1.6 | 2.3 | 2.1 | 2.3 | 3 | 3 | 3.3 | 3.3 | | EPS | 1.1 | 1.6 | 1.7 | 2 | 3 | 2.4 | 2.5 | 3.2 | 3.2 | 4.2 | 4.2 | | Free Cashflow Per Share | -- | 0.1 | 0.4 | 0.5 | 0.5 | 0.5 | 0.6 | 0.7 | 0.8 | 0.8 | 0.8 | | Dividends Per Share | 2.8 | 4.3 | 4.7 | 4.4 | 4.9 | 5.6 | 6.5 | 5.6 | 5.1 | 3.8 | 3.8 | | Tang. Book Per Share | 14.4 | 21.7 | 24.1 | 27.6 | 38 | 35.9 | 38.7 | 47.3 | 50.7 | 56.8 | 56.8 | | Median P/S Value | 7.9 | 12.3 | 12.2 | 12.6 | 16 | 16.2 | 18.4 | 19.4 | 18.4 | 16.9 | 16.8 | | Graham Number | |
2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | TTM | | Income Statement | |
108249 | 156508 | 170910 | 182795 | 233715 | 215639 | 229234 | 265595 | 260174 | 274515 | 274515 | | Revenue | 40.5 | 43.9 | 37.6 | 38.6 | 40.1 | 39.1 | 38.5 | 38.3 | 37.8 | 38.2 | 38.2 | | Gross Margin % | 33790 | 55241 | 48999 | 52503 | 71230 | 60024 | 61344 | 70898 | 63930 | 66288 | 66288 | | Operating Income | 31.2 | 35.3 | 28.7 | 28.7 | 30.5 | 27.8 | 26.8 | 26.7 | 24.6 | 24.2 | 24.2 | | Operating Margin % | 25922 | 41733 | 37037 | 39510 | 53394 | 45687 | 48351 | 59531 | 55256 | 57411 | 57411 | | Net Income | 24 | 26.7 | 21.7 | 21.6 | 22.9 | 21.2 | 21.1 | 22.4 | 21.2 | 20.9 | 20.9 | | Net Margin % | 41.7 | 42.8 | 30.6 | 33.6 | 46.3 | 36.9 | 36.9 | 49.4 | 55.9 | 73.7 | 72.5 | | ROE % | 27.1 | 28.5 | 19.3 | 18 | 20.5 | 14.9 | 13.9 | 16.1 | 15.7 | 17.3 | 17.5 | | ROA % | |
2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | Sep20 | | Balance Sheet | |
9815 | 10746 | 14259 | 13844 | 21120 | 20484 | 20289 | 25913 | 48844 | 38016 | 38016 | | Cash & Equivalents | 116371 | 176064 | 207000 | 231839 | 290345 | 321686 | 375319 | 365725 | 338516 | 323888 | 323888 | | Total Assets | -- | -- | 16960 | 28987 | 53329 | 75427 | 97207 | 93735 | 91807 | 98667 | 98667 | | Long-term Debt | 39756 | 57854 | 83451 | 120292 | 170990 | 193437 | 241272 | 258578 | 248028 | 258549 | 258549 | | Total Liabilities | 76615 | 118210 | 123549 | 111547 | 119355 | 128249 | 134047 | 107147 | 90488 | 65339 | 65339 | | Total Stockholders Equity | |
2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | TTM | | Cashflow Statement | |
37529 | 50856 | 53666 | 59713 | 81266 | 66231 | 64225 | 77434 | 69391 | 80674 | 80674 | | Cashflow from Operations | -40419 | -48227 | -33774 | -22579 | -56274 | -45977 | -46446 | 16066 | 45896 | -4289 | -4289 | | Cashflow from Investing | -- | -- | -22860 | -45000 | -35253 | -29722 | -32900 | -72738 | -66897 | -72358 | -72358 | | Repurchase of Stock | -- | -- | 16896 | 18266 | 29305 | 22057 | 29014 | 432 | -7819 | 2499 | 2499 | | Net Issuance of Debt | 1444 | -1698 | -16379 | -37549 | -17716 | -20890 | -17974 | -87876 | -90976 | -86820 | -86820 | | Cashflow from Financing | -7452 | -9402 | -9076 | -9813 | -11488 | -12734 | -12451 | -13313 | -10495 | -7309 | -7309 | | Capital Expenditure | 30077 | 41454 | 44590 | 49900 | 69778 | 53497 | 51774 | 64121 | 58896 | 73365 | 73365 | | Free Cash Flow | |
Competitor | Ticker | Company | Financial Strength | Profitability | Market Cap($M) | P/E | P/S | Operating Margin(%) | ROA(%) | ROE(%) | |
NAS:AAPL | Apple Inc | 6 | 9 | 2,404,381 | 43.84 | 9.13 | 24.15 | 17.50 | 72.48 | XKRX:005930 | Samsung Electronics Co Ltd | 8 | 8 | 527,696 | 23.70 | 2.20 | 14.51 | 6.92 | 8.42 | TSE:6758 | Sony Corp | 6 | 5 | 124,865 | 14.02 | 1.58 | 10.43 | 4.02 | 21.62 | SZSE:000333 | Midea Group Co Ltd | 6 | 7 | 110,660 | 28.64 | 2.60 | 9.34 | 7.91 | 23.78 | HKSE:01810 | Xiaomi Corp | 7 | 3 | 99,424 | 47.07 | 2.84 | 3.80 | 7.48 | 16.32 | |
|