Intel Corporation +

Intel Corporation

Company

Ticker

INTC

AMAT

NVDA

AVGO

Headquarter

Santa Clara ,CA

Palo Alto ,CA

CEO

Lip-Bu Tan

Gary E. Dickerson

Jen-Hsun Huang

Hock E. Tan

Industry

Semiconductors

Stock Price

Market Cap

$225.58 B

$242.87 B

$4.52 T

$1.67 T

Employees

Years

2023
2024
2025

2023
2024
2025

2023
2024
2025

2023
2024
2025

Employees

131.90 K
124.80 K
108.90 K

34.00 K
35.70 K
36.50 K

26.20 K
29.60 K
36.00 K

20.00 K
37.00 K
33.00 K

Y/Y

8.92%

5.38%

12.74%

3.03%

2.24%

16.57%

12.99%

21.62%

85%

10.81%

Income Statement

Revenue

Years

2022
2023
2024

2023
2024
2025

2023
2024
2025

2023
2024
2025

Revenue

$63.05 B
$54.23 B
$53.10 B

$26.52 B
$27.18 B
$28.37 B

$26.97 B
$60.92 B
$130.50 B

$35.82 B
$51.57 B
$63.89 B

Y/Y

20.21%

14%

2.08%

2.84%

2.49%

4.39%

0.22%

125.85%

114.2%

7.88%

43.99%

23.87%

Revenue by Products / Services

Years

2024

2024

2025

2025

Revenue by Geography

Years

2024

2024

2025

2025

Research and Development

Years

2022
2023
2024

2023
2024
2025

2023
2024
2025

2023
2024
2025

Research and Development

$17.53 B
$16.05 B
$16.55 B

$3.10 B
$3.23 B
$3.57 B

$7.34 B
$8.68 B
$12.91 B

$5.25 B
$9.31 B
$10.98 B

Y/Y

15.39%

8.46%

3.12%

11.95%

4.22%

10.42%

39.31%

18.2%

48.86%

6.79%

77.23%

17.91%

Operating Income

Years

2022
2023
2024

2023
2024
2025

2023
2024
2025

2023
2024
2025

Operating Income

$2.33 B
$93.00 M
-$11.68 B

$7.65 B
$7.87 B
$8.29 B

$4.22 B
$32.97 B
$81.45 B

$16.21 B
$13.46 B
$25.48 B

Y/Y

88%

96.02%

12656.99%

1.72%

2.78%

5.36%

57.93%

680.59%

147.04%

13.93%

16.93%

89.29%

Tax Rate (%)

Years

2022
2023
2024

2023
2024
2025

2023
2024
2025

2023
2024
2025

Tax Rate (%)

-3.21%
-119.82%
-71.57%

11.15%
11.96%
24.52%

-4.47%
12.00%
13.26%

6.72%
37.80%
-1.75%

Y/Y

137.91%

3637.88%

40.27%

21.14%

7.31%

104.99%

335.25%

368.29%

10.55%

10.97%

462.2%

104.62%

Net Income

Years

2022
2023
2024

2023
2024
2025

2023
2024
2025

2023
2024
2025

Net Income

$8.01 B
$1.69 B
-$18.76 B

$6.86 B
$7.18 B
$7.00 B

$4.37 B
$29.76 B
$72.88 B

$14.08 B
$5.90 B
$23.13 B

Y/Y

59.66%

78.92%

1210.48%

5.07%

4.68%

2.49%

55.21%

581.32%

144.89%

22.51%

58.14%

292.3%

Revenue Per Employee

Years

2023
2024
2025

2023
2024
2025

2023
2024
2025

2023
2024
2025

Revenue Per Employee

$411.13 K
$425.49 K
-

$779.91 K
$761.23 K
$777.21 K

$1.03 M
$2.06 M
$3.62 M

$1.79 M
$1.39 M
$1.94 M

Y/Y

21.04%

3.49%

100%

0.19%

2.4%

2.1%

14.02%

99.88%

76.12%

7.88%

22.17%

38.89%

Net Income Per Employee

Years

2023
2024
2025

2023
2024
2025

2023
2024
2025

2023
2024
2025

Net Income Per Employee

$12.81 K
-$150.29 K
-

$201.65 K
$201.04 K
$191.73 K

$166.74 K
$1.01 M
$2.02 M

$704.10 K
$159.32 K
$700.79 K

Y/Y

80.65%

1273.66%

100%

1.98%

0.3%

4.63%

61.57%

502.97%

101.36%

22.51%

77.37%

339.85%

Assets & Liabilities | Cash Flow

Total Assets

Years

2022
2023
2024

2023
2024
2025

2023
2024
2025

2023
2024
2025

Total Assets

$182.10 B
$191.57 B
$196.49 B

$30.73 B
$34.41 B
$36.30 B

$41.18 B
$65.73 B
$111.60 B

$72.86 B
$165.65 B
$171.09 B

Y/Y

8.13%

5.2%

2.56%

14.98%

11.98%

5.49%

6.8%

59.6%

69.79%

0.53%

127.34%

3.29%

Total Liabilities

Years

2022
2023
2024

2023
2024
2025

2023
2024
2025

2023
2024
2025

Total Liabilities

$78.82 B
$81.61 B
$91.45 B

$14.38 B
$15.41 B
$15.88 B

$19.08 B
$22.75 B
$32.27 B

$48.87 B
$97.97 B
$89.80 B

Y/Y

7.95%

3.54%

12.07%

1.05%

7.15%

3.09%

8.57%

19.23%

41.86%

3.3%

100.45%

8.34%

Capital Expenditures (Capex)

Years

2022
2023
2024

2023
2024
2025

2023
2024
2025

2023
2024
2025

Capital Expenditures (Capex)

-$25.05 B
-$25.75 B
-$23.94 B

-$1.11 B
-$1.19 B
-$2.26 B

-$1.83 B
-$1.07 B
-$3.24 B

-$452.00 M
-$548.00 M
-$623.00 M

Y/Y

23.22%

2.79%

7.01%

40.53%

7.59%

89.92%

87.81%

41.68%

202.71%

6.6%

21.24%

13.69%

Profitability

Operating Income Margin (%)

Years

2022
2023
2024

2023
2024
2025

2023
2024
2025

2023
2024
2025

Operating Income Margin (%)

3.70%
0.17%
-21.99%

28.86%
28.95%
29.22%

15.66%
54.12%
62.42%

45.25%
26.10%
39.89%

Y/Y

84.97%

95.37%

12923.5%

4.43%

0.29%

0.94%

58.03%

245.61%

15.33%

5.61%

42.31%

52.81%

Net Income Margin (%)

Years

2022
2023
2024

2023
2024
2025

2023
2024
2025

2023
2024
2025

Net Income Margin (%)

12.71%
3.11%
-35.32%

25.86%
26.41%
24.67%

16.19%
48.85%
55.85%

39.31%
11.43%
36.20%

Y/Y

49.45%

75.49%

1234.05%

2.17%

2.14%

6.59%

55.31%

201.66%

14.33%

13.56%

70.93%

216.69%

EBITDA

2021	33874000000.00
2022	21299000000.00
2023	11242000000.00
2024	1203000000.00

2022	8258000000.00
2023	8456000000.00
2024	8791000000.00
2025	8399000000.00

2022	11351000000.00
2023	5987000000.00
2024	35583000000.00
2025	86137000000.00

2022	19155000000.00
2023	20554000000.00
2024	23879000000.00
2025	35494000000.00

Years

2022
2023
2024

2023
2024
2025

2023
2024
2025

2023
2024
2025

EBITDA

$21.30 B
$11.24 B
$1.20 B

$8.46 B
$8.79 B
$8.40 B

$5.99 B
$35.58 B
$86.14 B

$20.55 B
$23.88 B
$35.49 B

Y/Y

37.12%

47.22%

89.3%

2.4%

3.96%

4.46%

47.26%

494.34%

142.07%

7.3%

16.18%

48.64%

Free Cash Flow (FCF)

2021	9127000000.00
2022	-9617000000.00
2023	-14279000000.00
2024	-15656000000.00

2022	4612000000.00
2023	7594000000.00
2024	7487000000.00
2025	5698000000.00

2022	8132000000.00
2023	3808000000.00
2024	27021000000.00
2025	60853000000.00

2022	16312000000.00
2023	17633000000.00
2024	19414000000.00
2025	26914000000.00

Years

2022
2023
2024

2023
2024
2025

2023
2024
2025

2023
2024
2025

Free Cash Flow (FCF)

-$9.62 B
-$14.28 B
-$15.66 B

$7.59 B
$7.49 B
$5.70 B

$3.81 B
$27.02 B
$60.85 B

$17.63 B
$19.41 B
$26.91 B

Y/Y

205.37%

48.48%

9.64%

64.66%

1.41%

23.89%

53.17%

609.59%

125.21%

8.1%

10.1%

38.63%

Ratios

Return on Equity (ROE)

Years

2022
2023
2024

2023
2024
2025

2023
2024
2025

2023
2024
2025

Return on Equity (ROE)

7.90%
1.60%
-18.89%

41.94%
37.77%
0.00%

19.76%
69.24%
91.87%

58.70%
8.71%
28.45%

Y/Y

62.06%

79.76%

1281.18%

21.63%

9.93%

100%

46.07%

250.36%

32.68%

15.97%

85.16%

226.6%

Return on Assets (ROA)

Years

2022
2023
2024

2023
2024
2025

2023
2024
2025

2023
2024
2025

Return on Assets (ROA)

4.40%
0.88%
-9.55%

22.31%
20.86%
0.00%

10.61%
45.28%
65.30%

19.33%
3.56%
13.52%

Y/Y

62.7%

79.97%

1182.71%

8.61%

6.51%

100%

51.94%

326.88%

44.23%

23.16%

81.59%

279.81%

Debt to Equity

Years

2022
2023
2024

2023
2024
2025

2023
2024
2025

2023
2024
2025

Debt to Equity

41.46%
46.67%
50.38%

36.69%
34.76%
34.53%

54.44%
25.72%
12.95%

165.28%
99.83%
80.13%

Y/Y

3.8%

12.56%

7.95%

23.24%

5.27%

0.66%

22.45%

52.74%

49.67%

6.11%

39.6%

19.74%

Valuation

Enterprise Value

Years

2022
2023
2024

2023
2024
2025

2023
2024
2025

2023
2024
2025

Enterprise value

$139.48 B
$252.75 B
$128.65 B

$109.93 B
$151.86 B
$0.00

$494.60 B
$1.52 T
$2.95 T

$374.60 B
$837.59 B
$1.76 T

Y/Y

42.44%

81.2%

49.1%

36.16%

38.14%

100%

20.37%

207.91%

93.7%

70.4%

123.6%

109.8%

Enterprise value to Revenue

Years

2022
2023
2024

2023
2024
2025

2023
2024
2025

2023
2024
2025

Enterprise value to Revenue

2.21
4.66
2.42

4.15
5.59
0.00

18.34
25.00
22.61

10.46
16.24
27.51

Y/Y

27.86%

110.7%

48.02%

32.41%

34.79%

100%

20.55%

36.33%

9.57%

57.96%

55.29%

69.37%

Enterprise value to EBITDA

Years

2022
2023
2024

2023
2024
2025

2023
2024
2025

2023
2024
2025

Enterprise value to EBITDA

6.55
22.48
106.94

13.00
17.27
0.00

82.61
42.80
34.25

18.23
35.08
49.51

Y/Y

8.45%

243.31%

375.65%

32.98%

32.87%

100%

50.98%

48.19%

19.98%

58.8%

92.46%

41.15%

Intel Corporation Competitors & Alternatives

Income Statement

Assets & Liabilities | Cash Flow

Profitability

Ratios

Valuation

Related company

Submit feedback to Bullfincher