Stock Analysis on Net

Arista Networks Inc. (NYSE:ANET)

Common Stock Valuation Ratios (Price Multiples)

Microsoft Excel

Current Valuation Ratios

Arista Networks Inc., current price multiples

Microsoft Excel
Arista Networks Inc. Apple Inc. Cisco Systems Inc. Super Micro Computer Inc. Technology Hardware & Equipment Information Technology
Selected Financial Data
Current share price (P) $254.77
No. shares of common stock outstanding 312,633,612
Growth rate (g) 25.20%
 
Earnings per share (EPS) $6.68
Next year expected EPS $8.36
Operating profit per share $7.22
Sales per share $18.74
Book value per share (BVPS) $23.09
Valuation Ratios (Price Multiples)
Price to earnings (P/E) 38.16 26.91 15.52 65.96 26.06 43.12
Price to next year expected earnings 30.48 14.26 13.69 57.84 15.86 34.26
Price-earnings-growth (PEG) 1.51 0.30 1.16 4.70 0.41 1.67
Price to operating profit (P/OP) 35.29 22.83 13.02 55.46 22.12 36.26
Price to sales (P/S) 13.59 6.81 3.43 5.93 6.46 9.54
Price to book value (P/BV) 11.03 42.00 4.41 21.41 25.31 13.77

Based on: 10-K (reporting date: 2023-12-31).

If the company price multiple is lower then the price multiple of benchmark then company stock is relatively undervalued.
Otherwise, if the company price multiple is higher then the price multiple of benchmark then company stock is relatively overvalued.


Historical Valuation Ratios (Summary)

Arista Networks Inc., historical price multiples

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Price to earnings (P/E) 39.77 32.05 47.56 37.41 19.88
Price to operating profit (P/OP) 36.77 28.38 43.25 33.92 21.21
Price to sales (P/S) 14.16 9.89 13.57 10.24 7.09
Price to book value (P/BV) 11.50 8.87 10.05 7.15 5.90

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Valuation ratio Description The company
P/E ratio The P/E ratio tells analyst how much an investor in common stock pays per dollar of current earnings. Arista Networks Inc. P/E ratio decreased from 2021 to 2022 but then slightly increased from 2022 to 2023.
P/OP ratio Because P/E ratio is calculated using net income, the ratio can be sensitive to nonrecurring earnings and capital structure, analysts may use price to operating profit. Arista Networks Inc. P/OP ratio decreased from 2021 to 2022 but then increased from 2022 to 2023 not reaching 2021 level.
P/S ratio An rationale for the P/S ratio is that sales, as the top line in an income statement, are generally less subject to distortion or manipulation than other fundamentals such as EPS or book value. Sales are also more stable than earnings and never negative. Arista Networks Inc. P/S ratio decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.
P/BV ratio The P/BV ratio is interpreted as an indicator of market judgment about the relationship between a company required rate of return and its actual rate of return. Arista Networks Inc. P/BV ratio decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.

Price to Earnings (P/E)

Arista Networks Inc., historical P/E calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
No. shares of common stock outstanding1 312,633,612 306,395,384 307,766,578 305,326,292 305,916,908
Selected Financial Data (US$)
Net income (in thousands) 2,087,321 1,352,446 840,854 634,557 859,867
Earnings per share (EPS)2 6.68 4.41 2.73 2.08 2.81
Share price1, 3 265.51 141.46 129.94 77.74 55.87
Valuation Ratio
P/E ratio4 39.77 32.05 47.56 37.41 19.88
Benchmarks
P/E Ratio, Competitors5
Apple Inc. 28.33 24.82 25.96 32.24 20.00
Cisco Systems Inc. 18.26 15.78 23.34 15.46 17.69
Super Micro Computer Inc. 21.09 12.71 16.16 17.04 15.77
P/E Ratio, Sector
Technology Hardware & Equipment 27.37 23.94 25.86 29.55 19.60
P/E Ratio, Industry
Information Technology 35.25 26.57 28.96 30.85 22.48

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 Data adjusted for splits and stock dividends.

2 2023 Calculation
EPS = Net income ÷ No. shares of common stock outstanding
= 2,087,321,000 ÷ 312,633,612 = 6.68

3 Closing price as at the filing date of Arista Networks Inc. Annual Report.

4 2023 Calculation
P/E ratio = Share price ÷ EPS
= 265.51 ÷ 6.68 = 39.77

5 Click competitor name to see calculations.

Valuation ratio Description The company
P/E ratio The P/E ratio tells analyst how much an investor in common stock pays per dollar of current earnings. Arista Networks Inc. P/E ratio decreased from 2021 to 2022 but then slightly increased from 2022 to 2023.

Price to Operating Profit (P/OP)

Arista Networks Inc., historical P/OP calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
No. shares of common stock outstanding1 312,633,612 306,395,384 307,766,578 305,326,292 305,916,908
Selected Financial Data (US$)
Income from operations (in thousands) 2,257,249 1,527,106 924,739 699,684 805,774
Operating profit per share2 7.22 4.98 3.00 2.29 2.63
Share price1, 3 265.51 141.46 129.94 77.74 55.87
Valuation Ratio
P/OP ratio4 36.77 28.38 43.25 33.92 21.21
Benchmarks
P/OP Ratio, Competitors5
Apple Inc. 24.04 20.74 22.56 27.92 17.29
Cisco Systems Inc. 15.32 13.35 19.26 12.73 14.46
Super Micro Computer Inc. 17.74 10.82 14.58 16.77 11.67
P/OP Ratio, Sector
Technology Hardware & Equipment 23.23 20.04 22.36 25.40 16.81
P/OP Ratio, Industry
Information Technology 29.65 22.44 25.70 26.39 19.60

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 Data adjusted for splits and stock dividends.

2 2023 Calculation
Operating profit per share = Income from operations ÷ No. shares of common stock outstanding
= 2,257,249,000 ÷ 312,633,612 = 7.22

3 Closing price as at the filing date of Arista Networks Inc. Annual Report.

4 2023 Calculation
P/OP ratio = Share price ÷ Operating profit per share
= 265.51 ÷ 7.22 = 36.77

5 Click competitor name to see calculations.

Valuation ratio Description The company
P/OP ratio Because P/E ratio is calculated using net income, the ratio can be sensitive to nonrecurring earnings and capital structure, analysts may use price to operating profit. Arista Networks Inc. P/OP ratio decreased from 2021 to 2022 but then increased from 2022 to 2023 not reaching 2021 level.

Price to Sales (P/S)

Arista Networks Inc., historical P/S calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
No. shares of common stock outstanding1 312,633,612 306,395,384 307,766,578 305,326,292 305,916,908
Selected Financial Data (US$)
Revenue (in thousands) 5,860,168 4,381,310 2,948,037 2,317,512 2,410,706
Sales per share2 18.74 14.30 9.58 7.59 7.88
Share price1, 3 265.51 141.46 129.94 77.74 55.87
Valuation Ratio
P/S ratio4 14.16 9.89 13.57 10.24 7.09
Benchmarks
P/S Ratio, Competitors5
Apple Inc. 7.17 6.28 6.72 6.74 4.25
Cisco Systems Inc. 4.04 3.62 4.96 3.52 3.96
Super Micro Computer Inc. 1.90 0.70 0.51 0.43 0.32
P/S Ratio, Sector
Technology Hardware & Equipment 6.78 5.95 6.51 6.22 4.18
P/S Ratio, Industry
Information Technology 7.80 6.39 7.39 6.58 4.98

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 Data adjusted for splits and stock dividends.

2 2023 Calculation
Sales per share = Revenue ÷ No. shares of common stock outstanding
= 5,860,168,000 ÷ 312,633,612 = 18.74

3 Closing price as at the filing date of Arista Networks Inc. Annual Report.

4 2023 Calculation
P/S ratio = Share price ÷ Sales per share
= 265.51 ÷ 18.74 = 14.16

5 Click competitor name to see calculations.

Valuation ratio Description The company
P/S ratio An rationale for the P/S ratio is that sales, as the top line in an income statement, are generally less subject to distortion or manipulation than other fundamentals such as EPS or book value. Sales are also more stable than earnings and never negative. Arista Networks Inc. P/S ratio decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.

Price to Book Value (P/BV)

Arista Networks Inc., historical P/BV calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
No. shares of common stock outstanding1 312,633,612 306,395,384 307,766,578 305,326,292 305,916,908
Selected Financial Data (US$)
Stockholders’ equity (in thousands) 7,219,059 4,885,820 3,978,600 3,320,291 2,894,686
Book value per share (BVPS)2 23.09 15.95 12.93 10.87 9.46
Share price1, 3 265.51 141.46 129.94 77.74 55.87
Valuation Ratio
P/BV ratio4 11.50 8.87 10.05 7.15 5.90
Benchmarks
P/BV Ratio, Competitors5
Apple Inc. 44.21 48.89 38.96 28.33 12.21
Cisco Systems Inc. 5.19 4.69 5.99 4.57 6.12
Super Micro Computer Inc. 6.85 2.54 1.65 1.35 1.21
P/BV Ratio, Sector
Technology Hardware & Equipment 26.57 28.02 25.10 19.04 10.39
P/BV Ratio, Industry
Information Technology 11.26 10.27 12.31 10.87 8.24

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 Data adjusted for splits and stock dividends.

2 2023 Calculation
BVPS = Stockholders’ equity ÷ No. shares of common stock outstanding
= 7,219,059,000 ÷ 312,633,612 = 23.09

3 Closing price as at the filing date of Arista Networks Inc. Annual Report.

4 2023 Calculation
P/BV ratio = Share price ÷ BVPS
= 265.51 ÷ 23.09 = 11.50

5 Click competitor name to see calculations.

Valuation ratio Description The company
P/BV ratio The P/BV ratio is interpreted as an indicator of market judgment about the relationship between a company required rate of return and its actual rate of return. Arista Networks Inc. P/BV ratio decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.