Gen Digital Inc.

GEN · NASDAQ · USD

Financials

Annual
StatisticsIncome statementBalance sheetCash flowDividendsSegments

Valuation and market statistics · USD millions unless noted · ratios on the twelve months ending at each period

Line itemFY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016FY2015FY2014FY2013FY2012FY2011FY2010FY2009FY2008FY2007FY2006FY2005FY2004FY2003FY2002FY2001FY2000FY1999FY1998FY1997FY1996FY1995FY1994FY1993FY1992FY1991FY1990FY1989
Valuation
Market cap$11,441$16,289$14,267$10,967$15,652$12,616$11,248$14,656$16,834$18,960$12,268$16,095$13,899$17,146$13,857$14,424$13,713$12,415$14,419$16,618$16,809$14,091–$5,694$5,968$2,709$4,347$960$1,512$771$654$858$460$302$1,037$488$134$58
Enterprise value$19,290$23,598$22,076$20,036$17,590$15,358$13,307$17,065$19,698$22,890$8,450$14,331$11,922$15,490$12,763$14,126$12,540$12,523$14,292$15,730$14,456$10,885–$4,588$5,193$2,154$3,917$808$1,388$691$627$861$463$278$1,015$471$120$55
P/E (TTM) at period end11.76×25.33×23.50×8.22×18.72×22.77×2.89×472.78×14.79×–4.93×18.33×15.48×22.71×11.67×24.16×19.21×–35.17×41.09×107.16×26.28×–22.92×–42.36×25.55×19.12×17.77×29.67×–30.12×––55.48×51.91×20.00×17.97×
P/S (TTM) at period end2.29×4.14×3.75×3.31×5.60×4.95×4.52×5.97×3.48×4.72×3.41×4.07×2.08×2.48×2.06×2.33×2.29×2.02×2.45×3.20×4.06×5.46×–4.05×5.57×3.17×5.83×1.51×2.61×1.63×1.47×2.56×1.72×1.47×4.79×4.20×2.68×1.44×
P/B at period end4.38×7.18×6.67×5.10×––1124.84×2.55×2.82×5.44×3.34×2.71×2.40×3.13×2.72×3.19×3.02×2.99×1.31×1.43×1.23×3.80×–3.23×4.52×1.97×7.03×2.78×4.76×3.54×3.62×7.71×5.75×4.34×13.72×11.90×6.29×14.74×
EV / EBITDA (TTM)7.38×11.63×13.84×13.05×15.36×14.68×18.59×22.08×40.53×58.39×12.61×37.42×31.37×11.15×7.25×9.25×7.53×––11.82×16.11×11.44×–10.49×18.49×9.35×19.67×5.62×10.92×10.13×34.46×15.14×42.83×30.25×30.47×27.56×11.34×–
EV / Sales (TTM)3.86×6.00×5.81×6.04×6.29×6.02×5.34×6.95×4.07×5.70×2.35×3.62×1.79×2.24×1.90×2.28×2.10×2.04×2.43×3.03×3.49×4.21×–3.26×4.85×2.52×5.25×1.27×2.40×1.46×1.41×2.57×1.73×1.35×4.68×4.05×2.40×1.38×
Returns
Return on equity37.3%28.3%28.4%62.0%––38870.0%0.5%19.1%(3.0%)67.7%14.8%15.5%13.8%23.3%13.2%15.7%(163.6%)3.7%3.5%1.1%14.5%15.3%14.1%(2.1%)4.6%27.5%14.5%26.8%11.9%(22.1%)25.6%(13.9%)(16.5%)24.7%22.9%31.5%82.1%
Return on invested capital13.1%10.5%11.2%10.7%44.4%31.6%11.6%1.9%(1.9%)(1.2%)–3.0%2.9%21.4%21.2%17.6%24.0%(145.3%)3.1%2.9%1.0%19.6%57.0%35.4%–6.1%52.3%33.7%39.5%21.9%(12.0%)24.1%(12.2%)(8.4%)34.6%35.0%83.2%234.4%
Dividend yield2.7%1.9%2.3%2.9%1.9%3.0%66.5%1.5%1.3%1.2%24.7%2.6%3.0%–––––––––––––––––––––––––
Financial health
Current ratio0.40×0.51×0.50×0.43×0.74×0.72×1.17×0.85×1.07×1.15×1.73×1.22×1.31×1.15×1.03×0.92×1.15×0.94×0.98×1.23×1.12×2.17×2.21×2.22×2.70×1.89×2.41×1.46×2.15×2.19×2.32×2.12×2.28×2.41×2.10×2.30×2.84×2.17×
Debt / equity3.14×3.64×4.02×4.54×(29.65×)(7.20×)422.10×0.78×0.84×2.35×0.60×0.35×0.36×0.56×0.40×0.57×0.41×0.51×0.21×0.18×0.04×–0.25×0.34×0.45×0.00×0.00×0.00×0.05×0.07×0.09×0.23×0.32×0.39×0.04×0.06×0.36×0.44×
Effective tax rate35.6%37.5%(35.8%)(70.4%)19.8%20.2%29.4%(2.8%)(295.1%)9.9%309.4%(7.9%)15.0%25.0%21.0%14.4%12.9%(2.8%)39.9%36.0%56.8%37.5%31.6%31.7%161.9%54.6%33.9%39.7%24.1%14.2%10.4%25.8%30.6%33.1%35.1%34.3%23.0%23.8%
Share count
Diluted shares outstanding6196246426245916006436326686186706967047117487868198318849831,02673871968357454649847448244341933423618819416010780
StatisticsIncome statementBalance sheetCash flowDividendsSegments

Income statement · USD millions

Line itemTTMFY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016FY2015FY2014FY2013FY2012FY2011FY2010FY2009FY2008FY2007FY2006FY2005FY2004FY2003FY2002FY2001FY2000FY1999FY1998FY1997FY1996FY1995FY1994FY1993FY1992FY1991FY1990FY1989
Revenue and gross profit
Revenue$5,079$5,000$3,935$3,800$3,317$2,796$2,551$2,490$2,456$4,834$4,019$3,600$3,956$6,676$6,906$6,730$6,190$5,985$6,150$5,874$5,199$4,143$2,583$1,870$1,407$1,071$854$746$634$578$472$445$335$268$206$217$116$50$40
Cost of revenue($1,117)($1,077)($776)($731)($589)($408)($362)($393)($455)($463)($853)($615)($727)($791)($1,175)($1,082)($1,045)($1,105)($1,227)($1,220)($1,216)($982)($403)($328)($250)($195)($92)($89)($67)($61)($60)($70)($41)($35)($38)($49)($20)($7)($7)
Gross profit$3,962$3,923$3,159$3,069$2,728$2,388$2,189$2,097$2,001$2,096$3,166$2,985$3,229$3,392$5,731$5,648$5,145$4,880$4,923$4,654$3,984$3,162$2,180$1,543$1,157$877$762$656$567$518$412$375$294$233$168$168$96$43$32
Operating expenses
Research and development($418)($409)($329)($332)($313)($253)($267)($328)($420)($455)($823)($748)($812)($722)($1,026)($969)($862)($857)($870)($895)($867)($665)($332)($252)($197)($164)($127)($108)($102)($91)($89)($95)($63)––––––
Selling, general and administrative($246)($1,141)($291)($604)($286)($392)($215)($368)($410)($487)($564)($295)($362)($420)($447)($437)($390)($352)($343)($348)($2,324)($1,746)($959)($755)($599)($482)($395)($349)($322)($299)($255)($262)($174)($222)($159)($134)($79)($32)($26)
Total operating expenses($1,845)($1,803)($1,549)($1,959)($1,522)($1,383)($1,293)($1,742)($1,843)($2,250)($3,266)($2,528)($3,075)($3,248)($4,625)($4,544)($4,265)($3,947)($11,393)($4,052)($3,464)($2,888)($1,360)($1,029)($815)($869)($652)($508)($460)($417)($377)($396)($257)($248)($174)($140)($83)($35)($28)
Total costs and expenses($2,962)($2,880)($2,325)($2,690)($2,111)($1,791)($1,655)($2,135)($2,298)($4,988)($4,119)($3,143)($3,802)($6,532)($5,800)($5,626)($5,310)($5,052)($12,620)($5,272)($4,680)($3,869)($1,764)($1,357)($1,065)($1,063)($744)($597)($526)($478)($437)($466)($298)($282)($212)($188)($103)($42)($36)
Operating income$2,117$2,120$1,610$1,110$1,206$1,005$896$355$158($154)($100)$457$154$144$1,106$1,104$880$933($6,470)$602$520$274$819$514$342$8$110$149$108$100$35($21)$37($14)($6)$28$13$8$4
Earnings
EBITDA$2,610$2,613$2,029$1,595$1,535$1,145$1,046$716$773$486$392$670$383$380$1,389$1,760$1,527$1,666($5,634)($222)$1,331$898$951$631$437$281$230$199$144$127$68$18$57$11$9$33$17$11–
Interest income–$25$28$25$15–$4$80$42$24$21$10$12$12$12$13$10$6$37$77–––––––––––––––––––
Interest expense($537)($569)($578)($669)($401)($126)($144)($196)($208)($256)($208)($75)($78)($84)($139)($115)($143)($129)($125)($119)($13)($565)($26)–($4)–($55)–($47)–($8)($46)–($3)($23)––––
Pre-tax income$1,534$1,511$1,029$447$783$1,042$872$819($107)$244($262)$392$101$107$1,006$1,470$729$865($6,550)$623$632$363$858$542$364$45$141$257$83$112$30($44)$38($16)($17)$29$14$9$4
Income tax expense($481)($538)($386)$160$551($206)($176)($241)($3)$720$26($1,213)$8($16)($251)($308)($105)($112)($183)($249)($227)($206)($322)($172)($115)($74)($77)($87)($33)($27)($4)$5($10)$5$6($10)($5)($2)($1)
Net income$1,053$973$643$607$1,334$836$554$3,887$31$1,138($106)$2,488$878$898$755$1,187$597$714($6,786)$410$404$157$536$371$248($28)$64$170$50$85$26($40)$28($11)($12)$19$9$7$3
Per share
Diluted EPS (GAAP)$1.72$1.57$1.03$0.95$2.14$1.41$0.92$6.05$0.05$1.70($0.17)$3.71$1.26$1.28$1.06$1.59$0.76$0.87($8.17)$0.46$0.41$0.15$0.73$0.52$0.36($0.049)$0.12$0.34$0.11$0.18$0.0588($0.095)$0.0854($0.047)($0.0613)$0.0963$0.0588$0.0625$0.04
Basic EPS (GAAP)$1.74$1.59$1.04$0.95$2.17$1.44$0.94$6.32$0.05$1.85($0.17)$3.71$1.27$1.29$1.08$1.60$0.77$0.88($8.17)$0.47$0.42$0.16$0.81$0.61$0.43($0.049)$0.12$0.37$0.11$0.19$0.06($0.095)$0.0953($0.047)($0.0613)$0.0963$0.0588$0.0625$0.04
Basic shares outstanding60761261763761458158961563261661867068969670174177881083186896199966161258257451846345344943341929923618819416010780
Margins
Gross margin78.0%78.5%80.3%80.8%82.2%85.4%85.8%84.2%81.5%43.4%78.8%82.9%81.6%50.8%83.0%83.9%83.1%81.5%80.0%79.2%76.6%76.3%84.4%82.5%82.2%81.8%89.2%88.0%89.5%89.5%87.2%84.3%87.8%87.1%81.7%77.4%82.7%85.6%81.5%
Operating margin41.7%42.4%40.9%29.2%36.4%35.9%35.1%14.3%6.4%(3.2%)(2.5%)12.7%3.9%2.2%16.0%16.4%14.2%15.6%(105.2%)10.2%10.0%6.6%31.7%27.5%24.3%0.8%12.8%19.9%17.0%17.4%7.4%(4.6%)11.1%(5.4%)(2.8%)13.0%11.1%16.2%10.0%
Net margin20.7%19.5%16.3%16.0%40.2%29.9%21.7%156.1%1.3%23.5%(2.6%)69.1%22.2%13.5%10.9%17.6%9.6%11.9%(110.3%)7.0%7.8%3.8%20.8%19.8%17.7%(2.6%)7.5%22.8%7.9%14.7%5.5%(8.9%)8.5%(4.1%)(5.6%)8.6%8.1%13.4%8.0%