Intel Corporation +

Company

Ticker

INTC

AMAT

NVDA

AVGO

Headquarter

Santa Clara ,CA

San Jose ,CA

CEO

Mr. Lip-Bu Tan

Mr. Gary E. Dickerson

Mr. Jen-Hsun Huang

Mr. Hock E. Tan

Industry

Semiconductors

Stock Price

Market Cap

$93.71 B

$122.00 B

$2.60 T

$884.67 B

Employees

Years

2021
2023
2024

2022
2023
2024

2023
2024
2025

2022
2023
2024

Employees

121.10 K
124.80 K
108.90 K

33.00 K
34.00 K
35.70 K

26.20 K
29.60 K
36.00 K

20.00 K
20.00 K
37.00 K

Y/Y

9.49%

3.06%

12.74%

22.22%

3.03%

16.57%

12.99%

21.62%

85%

Revenue Per Employee

Years

2021
2023
2024

2022
2023
2024

2023
2024
2025

2022
2023
2024

Revenue Per Employee

$652.55 K
$434.52 K
$487.61 K

$781.36 K
$779.91 K
$761.23 K

$1.03 M
$2.06 M
$3.62 M

$1.66 M
$1.79 M
$1.39 M

Y/Y

7.31%

33.41%

12.22%

8.53%

0.19%

2.4%

14.02%

99.88%

76.12%

20.96%

7.88%

22.17%

Net Income Per Employee

Years

2021
2023
2024

2022
2023
2024

2023
2024
2025

2022
2023
2024

Net Income Per Employee

$164.06 K
$13.53 K
-$172.23 K

$197.73 K
$201.65 K
$201.04 K

$166.74 K
$1.01 M
$2.02 M

$574.75 K
$704.10 K
$159.32 K

Y/Y

13.18%

91.75%

1372.62%

9.33%

1.98%

0.3%

61.57%

502.97%

101.36%

70.65%

22.51%

77.37%

Income Statement

Revenue

Years

2022
2023
2024

2022
2023
2024

2023
2024
2025

2022
2023
2024

Revenue

$63.05 B
$54.23 B
$53.10 B

$25.79 B
$26.52 B
$27.18 B

$26.97 B
$60.92 B
$130.50 B

$33.20 B
$35.82 B
$51.57 B

Y/Y

20.21%

14%

2.08%

11.8%

2.84%

2.49%

0.22%

125.85%

114.2%

20.96%

7.88%

43.99%

Revenue by Products / Services

Revenue by Geography

Research and Development

Years

2022
2023
2024

2022
2023
2024

2023
2024
2025

2022
2023
2024

Research and Development

$17.53 B
$16.05 B
$16.55 B

$2.77 B
$3.10 B
$3.23 B

$7.34 B
$8.68 B
$12.91 B

$4.92 B
$5.25 B
$9.31 B

Y/Y

15.39%

8.46%

3.12%

11.51%

11.95%

4.22%

39.31%

18.2%

48.86%

1.34%

6.79%

77.23%

Operating Income

Years

2022
2023
2024

2022
2023
2024

2023
2024
2025

2022
2023
2024

Operating Income

$2.33 B
$93.00 M
-$11.68 B

$7.79 B
$7.65 B
$7.87 B

$4.22 B
$32.97 B
$81.45 B

$14.23 B
$16.21 B
$13.46 B

Y/Y

88%

96.02%

12656.99%

13.05%

1.72%

2.78%

57.93%

680.59%

147.04%

66.98%

13.93%

16.93%

Tax Rate (%)

Years

2022
2023
2024

2022
2023
2024

2023
2024
2025

2022
2023
2024

Tax Rate (%)

-3.00%
-120.00%
-67.00%

14.00%
11.00%
12.00%

-4.00%
12.00%
13.00%

8.00%
7.00%
38.00%

Y/Y

137.94%

3632.71%

43.82%

8.36%

21.09%

7.26%

335.26%

368.46%

10.5%

1655.81%

10.99%

462.5%

Net Income

Years

2022
2023
2024

2022
2023
2024

2023
2024
2025

2022
2023
2024

Net Income

$8.01 B
$1.69 B
-$18.76 B

$6.53 B
$6.86 B
$7.18 B

$4.37 B
$29.76 B
$72.88 B

$11.50 B
$14.08 B
$5.90 B

Y/Y

59.66%

78.92%

1210.48%

10.82%

5.07%

4.68%

55.21%

581.32%

144.89%

70.65%

22.51%

58.14%

Assets & Liabilities | Cash Flow

Total Assets

Years

2022
2023
2024

2022
2023
2024

2023
2024
2025

2022
2023
2024

Total Assets

$182.10 B
$191.57 B
$196.49 B

$26.73 B
$30.73 B
$34.41 B

$41.18 B
$65.73 B
$111.60 B

$73.25 B
$72.86 B
$165.65 B

Y/Y

8.13%

5.2%

2.56%

3.49%

14.98%

11.98%

6.8%

59.6%

69.79%

3.07%

0.53%

127.34%

Total Liabilities

Years

2022
2023
2024

2022
2023
2024

2023
2024
2025

2022
2023
2024

Total Liabilities

$78.82 B
$81.61 B
$91.45 B

$14.53 B
$14.38 B
$15.41 B

$19.08 B
$22.75 B
$32.27 B

$50.54 B
$48.87 B
$97.97 B

Y/Y

7.95%

3.54%

12.07%

7.03%

1.05%

7.15%

8.57%

19.23%

41.86%

0.08%

3.3%

100.45%

Capital Expenditures (Capex)

Years

2022
2023
2024

2022
2023
2024

2023
2024
2025

2022
2023
2024

Capital Expenditures (Capex)

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

-$787.00 M
-$1.11 B
-$1.19 B

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

-$424.00 M
-$452.00 M
-$548.00 M

Y/Y

23.22%

2.79%

7.01%

17.81%

40.53%

7.59%

87.81%

41.68%

202.71%

4.29%

6.6%

21.24%

Profitability

Operating Income Margin (%)

Years

2022
2023
2024

2022
2023
2024

2023
2024
2025

2022
2023
2024

Operating Income Margin (%)

3.70%
0.17%
-21.99%

30.20%
28.86%
28.95%

15.66%
54.12%
62.42%

42.84%
45.25%
26.10%

Y/Y

84.97%

95.41%

13035.29%

1.1%

4.44%

0.31%

58.03%

245.59%

15.34%

38.06%

5.63%

42.32%

Net Income Margin (%)

Years

2022
2023
2024

2022
2023
2024

2023
2024
2025

2022
2023
2024

Net Income Margin (%)

12.71%
3.11%
-35.32%

25.31%
25.86%
26.41%

16.19%
48.85%
55.85%

34.62%
39.31%
11.43%

Y/Y

49.44%

75.53%

1235.69%

0.86%

2.17%

2.13%

55.31%

201.73%

14.33%

41.08%

13.55%

70.92%

EBITDA

2021	33874000000.00
2022	15610000000.00
2023	11242000000.00
2024	1203000000.00

2021	7594000000.00
2022	8228000000.00
2023	8169000000.00
2024	8259000000.00

2022	11351000000.00
2023	5987000000.00
2024	35583000000.00
2025	86137000000.00

2021	14691000000.00
2022	19155000000.00
2023	20554000000.00
2024	23722000000.00

Years

2022
2023
2024

2022
2023
2024

2023
2024
2025

2022
2023
2024

EBITDA

$15.61 B
$11.24 B
$1.20 B

$8.23 B
$8.17 B
$8.26 B

$5.99 B
$35.58 B
$86.14 B

$19.16 B
$20.55 B
$23.72 B

Y/Y

53.92%

27.98%

89.3%

8.35%

0.72%

1.1%

47.26%

494.34%

142.07%

30.39%

7.3%

15.41%

Free Cash Flow (FCF)

2021	9127000000.00
2022	-9617000000.00
2023	-14279000000.00
2024	-15656000000.00

2021	4774000000.00
2022	4612000000.00
2023	7594000000.00
2024	7487000000.00

2022	8132000000.00
2023	3808000000.00
2024	27021000000.00
2025	60853000000.00

2021	13321000000.00
2022	16312000000.00
2023	17633000000.00
2024	19414000000.00

Years

2022
2023
2024

2022
2023
2024

2023
2024
2025

2022
2023
2024

Free Cash Flow (FCF)

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

$4.61 B
$7.59 B
$7.49 B

$3.81 B
$27.02 B
$60.85 B

$16.31 B
$17.63 B
$19.41 B

Y/Y

205.37%

48.48%

9.64%

3.39%

64.66%

1.41%

53.17%

609.59%

125.21%

22.45%

8.1%

10.1%

Ratios

Return on Equity (ROE)

Years

2022
2023
2024

2022
2023
2024

2023
2024
2025

2022
2023
2024

Return on Equity (ROE)

7.90%
1.60%
-18.89%

53.51%
41.94%
37.77%

19.76%
69.24%
91.87%

50.62%
58.70%
8.71%

Y/Y

62.07%

79.75%

1280.63%

11.29%

21.62%

9.94%

46.08%

250.4%

32.68%

87.76%

15.96%

85.16%

Return on Assets (ROA)

Years

2022
2023
2024

2022
2023
2024

2023
2024
2025

2022
2023
2024

Return on Assets (ROA)

4.40%
0.88%
-9.55%

24.41%
22.31%
20.86%

10.61%
45.28%
65.30%

15.69%
19.33%
3.56%

Y/Y

62.71%

80%

1185.23%

7.06%

8.6%

6.5%

51.93%

326.77%

44.21%

76.09%

23.2%

81.58%

Debt to Equity

Years

2022
2023
2024

2022
2023
2024

2023
2024
2025

2022
2023
2024

Debt to Equity

41.46%
46.67%
50.38%

45.45%
36.69%
32.94%

54.44%
25.72%
12.95%

174.01%
163.54%
99.83%

Y/Y

3.81%

12.57%

7.95%

2.09%

19.27%

10.22%

22.45%

52.76%

49.65%

9.45%

6.02%

38.96%

Valuation

Enterprise Value

Years

2022
2023
2024

2022
2023
2024

2023
2024
2025

2022
2023
2024

Enterprise value

$139.48 B
$252.75 B
$128.65 B

$80.45 B
$109.93 B
$151.51 B

$485.15 B
$1.55 T
$2.91 T

$219.37 B
$374.18 B
$837.59 B

Y/Y

42.25%

81.2%

49.1%

36.86%

36.65%

37.82%

21.89%

218.7%

88.17%

10.13%

70.57%

123.85%

Enterprise value to Revenue

Years

2022
2023
2024

2022
2023
2024

2023
2024
2025

2022
2023
2024

Enterprise value to Revenue

2.21
4.66
2.42

3.12
4.15
5.58

17.99
25.38
22.30

6.61
10.45
16.24

Y/Y

27.63%

110.7%

48.02%

43.53%

32.88%

34.48%

22.06%

41.11%

12.15%

25.7%

58.11%

55.47%

Enterprise value to EBITDA

Years

2022
2023
2024

2022
2023
2024

2023
2024
2025

2022
2023
2024

Enterprise value to EBITDA

8.94
22.48
106.94

9.78
13.46
18.35

81.03
43.45
33.78

11.45
18.20
35.31

Y/Y

25.31%

151.61%

375.65%

41.73%

37.64%

36.32%

48.09%

46.38%

22.27%

31.07%

58.96%

93.95%

Intel Corporation Competitors & Alternatives

Income Statement

Assets & Liabilities | Cash Flow

Profitability

Ratios

Valuation

Related company

Submit feedback to Bullfincher