Western Digital

Information Technology Technology Hardware, Storage & Peripherals San Jose, California Last filing Aug 14, 2025 · FY2025

                    Revenue
                    FY2025
                
$9.5B
                    3y CAGR -20.3%
                    
                    P2
                    
                    +50.7%
                    
                    Net income
                    FY2025
                
$1.9B
                    Net margin +19.8%
                    
                    P62
                    
                    +336.7%
                    
                    Total assets
                    FY2025
                
$14.0B
                    ROA +13.5%
                    
                    P74
                    
                    -42.1%
                    
                    Operating cash flow
                    FY2025
                
$1.7B
                    FCF margin +13.4%
                    
                    P24
                    
                    +675.2%

19 yrs · FY2007–FY2025 9 filed · 0 derived · 0 blank

1Y 3Y 5Y 10Y

Dollars % of revenue % of assets YoY % CAGR

Each cell as a share of that year’s revenue.

Balance Sheet

Assets, liabilities, and equity

32 accounts · 5 years

Total assets $14.0B

Total liabilities $8.5B

Shareholders equity $5.3B

Account	2025	2024	2023	2022	2021
Assets
Cash and Cash Equivalents	22.2%	29.7%	15.6%	12.4%	19.9%
Short Term Investments	3.7%	0.0%	—	—	—
Accounts Receivable	15.6%	34.3%	12.3%	14.9%	13.3%
Inventory	13.6%	52.9%	28.4%	19.4%	21.4%
Prepaid Expenses	6.4%	10.7%	4.4%	3.6%	3.0%
Other Current Assets	6.4%	10.7%	4.4%	3.6%	3.0%
Total Current Assets	61.5%	127.6%	60.6%	50.3%	57.7%
Property,Plant and Equipment	24.6%	50.1%	27.8%	19.5%	18.8%
Operating Lease Assets	1.3%	5.2%	2.0%	1.6%	1.3%
Goodwill	45.4%	158.8%	77.2%	53.4%	59.5%
Intangible Assets	0.0%	1.2%	0.6%	1.1%	2.6%
Other Noncurrent Assets	15.6%	29.4%	11.6%	7.9%	6.5%
Total Assets	147.1%	382.9%	188.8%	139.7%	154.4%
Liabilities
Accounts Payable	13.3%	—	—	10.1%	11.4%
Accrued Liabilities	7.6%	23.4%	9.9%	8.7%	8.2%
Current Portion of Long Term Debt	23.4%	27.7%	9.3%	0.0%	1.5%
Operating Lease Liabilities	0.3%	0.7%	0.3%	0.2%	0.2%
Other Current Liabilities	5.9%	0.6%	—	—	—
Total Current Liabilities	56.9%	96.4%	41.8%	27.9%	28.8%
Long Term Debt	26.1%	90.0%	45.0%	37.4%	50.1%
Operating Lease Liabilities Noncurrent	1.2%	4.9%	1.9%	1.5%	1.2%
Deferred Tax Liabilities	0.0%	5.8%	2.7%	2.3%	3.0%
Other Noncurrent Liabilities	5.9%	21.7%	10.9%	9.5%	12.2%
Total Liabilities	88.9%	208.0%	97.7%	74.7%	91.1%
Equity
Preferred Stock	0.0%	0.0%	—	0.0%	0.0%
Common Stock	15.2%	0.0%	8.4%	5.7%	6.3%
Additional Paid In Capital	48.5%	75.2%	30.3%	19.9%	21.3%
Retained Earnings	8.0%	107.3%	58.2%	48.1%	44.6%
Treasury Stock	1.0%	0.0%	0.0%	0.0%	1.4%
Accumulated Other Comprehensive Income	0.2%	-11.3%	-4.2%	-2.9%	-1.2%
Total Stockholders Equity	55.8%	171.3%	84.3%	65.6%	63.8%
Total Liabilitiesand Equity	147.1%	382.9%	182.0%	140.3%	154.9%

Income Statement

Revenue, expense, and profitability

20 accounts · 5 years

Revenue $9.5B

Operating income $2.3B

Net income $1.9B

Account	2025	2024	2023	2022	2021
IncomeStatement
Revenues Total Revenue	100.0%	100.0%	100.0%	100.0%	100.0%
Expenses Cost of Revenue	61.2%	71.9%	77.4%	68.7%	73.3%
Expenses Research and Development	10.4%	15.0%	14.7%	12.4%	13.3%
Expenses Selling,General and Administrative	6.0%	11.5%	6.4%	5.9%	6.5%
Expenses Depreciation and Amortization	4.7%	9.0%	4.4%	4.9%	7.2%
Expenses Share Based Compensation	2.8%	4.7%	—	—	—
Expenses Operating Expenses	14.3%	34.4%	25.1%	18.5%	19.5%
Other Income Expense Gross Profit	38.8%	28.1%	22.6%	31.3%	26.7%
Other Income Expense Operating Income	24.5%	-6.4%	-2.4%	12.7%	7.2%
Other Income Expense Interest Income	0.5%	0.5%	0.3%	0.0%	0.0%
Other Income Expense Interest Expense	3.8%	6.6%	2.4%	1.6%	1.9%
Other Income Expense Other Income/expense	-0.2%	0.7%	0.3%	0.4%	0.2%
Other Income Expense Income Before Tax	11.9%	-11.7%	-5.1%	11.6%	5.5%
Income Tax Income Tax Expense	-5.4%	0.4%	1.1%	3.3%	0.6%
net Income net Income	19.8%	-12.6%	-6.1%	8.2%	4.9%
net Income Comprehensive Income	21.8%	-15.2%	-1.3%	6.1%	4.6%
Earnings Per Share Basic Eps	0.0%	-0.0%	-0.0%	0.0%	0.0%
Earnings Per Share Diluted Eps	0.0%	-0.0%	-0.0%	0.0%	0.0%
Earnings Per Share Weighted Average Shares Basic	3.6%	5.2%	2.5%	1.7%	1.8%
Earnings Per Share Weighted Average Shares Diluted	3.8%	5.2%	2.5%	1.7%	1.8%

Cash Flow Statement

Operating, investing, and financing flows

20 accounts · 5 years

Operating cash flow $1.7B

Investing cash flow $150.0M

Financing cash flow $-1.6B

Account	2025	2024	2023	2022	2021
CashFlow
Operating Activities net Income	19.8%	-12.6%	-6.1%	8.2%	4.9%
Operating Activities Depreciation and Amortization	4.7%	9.0%	4.4%	4.9%	7.2%
Operating Activities Stock Based Compensation	2.8%	4.7%	2.3%	1.7%	1.9%
Operating Activities Deferred Income Taxes	-8.6%	-1.4%	-1.2%	0.6%	-1.4%
Operating Activities Changes In Operating Assets and Liabilities	-0.4%	6.5%	2.6%	1.9%	1.6%
Operating Activities Other Non Cash Items	0.8%	0.3%	—	—	—
Operating Activities net Cash From Operating Activities	17.8%	-4.7%	-2.3%	10.0%	11.2%
Investing Activities Capital Expenditures	4.3%	7.7%	3.7%	6.0%	6.8%
Investing Activities Other Investing Activities	-0.1%	-0.4%	-0.2%	0.1%	-0.0%
Investing Activities net Cash From Investing Activities	1.6%	-0.4%	-0.2%	-6.3%	-4.5%
Financing Activities Proceeds From Debt	22.6%	47.5%	—	—	—
Financing Activities Repayment of Debt	22.0%	33.3%	—	19.3%	5.2%
Financing Activities Repurchase of Common Stock	1.6%	0.0%	—	—	0.0%
Financing Activities Dividends Paid	0.5%	0.0%	—	0.0%	0.0%
Financing Activities Proceeds From Stock Issuance	0.8%	1.3%	0.6%	0.6%	0.8%
Financing Activities net Cash From Financing Activities	-16.9%	3.0%	1.4%	-9.1%	-4.8%
Cash Reconciliation Effect of Exchange Rate On Cash	0.1%	-0.2%	—	—	—
Cash Reconciliation net Change In Cash	2.5%	-2.3%	-1.1%	-5.5%	1.9%
Cash Reconciliation Cash At Beginning of Period	22.2%	29.7%	15.6%	12.4%	19.9%
Cash Reconciliation Cash At End of Period	22.2%	29.7%	15.6%	12.4%	19.9%

Key Ratios

Margins, returns, liquidity, leverage, efficiency

Computed at import · 5 years

Ratio	2025	2024	2023	2022	2021
Profitability
Gross margin	+38.8%	+28.1%	+22.6%	+31.3%	+26.7%
Operating margin	+24.5%	-6.4%	-2.4%	+12.7%	+7.2%
Net margin	+19.8%	-12.6%	-6.1%	+8.2%	+4.9%
FCF margin	+13.4%	-12.4%	-6.0%	+4.0%	+4.4%
Growth
Revenue CAGR (3y)	-20.3%	-28.0%	-8.1%	—	+0.7%
Returns
ROE	+35.6%	-7.4%	-7.3%	+12.5%	+7.6%
ROA	+13.5%	-3.3%	-3.3%	+5.9%	+3.1%
ROIC	+29.5%	-2.5%	-2.0%	+10.0%	+6.7%
Liquidity
Current ratio	1.08x	1.32x	1.45x	1.81x	2.00x
Quick ratio	0.66x	0.66x	0.67x	0.98x	1.16x
Leverage
D/E	1.59x	1.21x	1.16x	1.14x	1.43x
Interest coverage	6.54x	-0.97x	-1.02x	7.87x	3.74x
Efficiency
Asset turnover	0.68x	0.26x	0.53x	0.72x	0.65x
Cash conversion cycle	+59d	—	—	+104d	+98d

Valuation

Price against fundamentals

FY2025 fundamentals · no price

No price data cached, so there is nothing to multiply. Load prices from the Stock Data tab and this panel reprices itself.

Notes

Your annotations

Not watched

Western Digital

Assets, liabilities, and equity

Revenue, expense, and profitability

Operating, investing, and financing flows

Margins, returns, liquidity, leverage, efficiency

Price against fundamentals

Your annotations

One-year price and volume history

Price data unavailable

Assets, liabilities, and equity

Revenue, expense, and profitability

Operating, investing, and financing flows

Margins, returns, liquidity, leverage, efficiency

Price against fundamentals

Your annotations

One-year price and volume history

Price data unavailable

Recent price history