STXSeagate Technology

Technology · Computer Storage · Nasdaq

STX and 9 peers, year by year

The 9 Technology companies closest to STX in revenue over the last twelve months. Every number is from the 10-K and links to it in SEC's Inline XBRL viewer.

5 years 10 years Download CSV

Choose the peers

Each company's latest fiscal year
Company	Year	Revenue	Sales growth	Gross margin	Operating margin	Net margin	FCF margin	Return on equity	Debt / equity
STX Seagate Technology	FY2026	$12.2B	+34.1%	-	33.6%	26.1%	25.5%	146.9%	1.65
NXPI NXP Semiconductors	FY2025	$12.3B	−2.7%	54.7%	24.8%	16.5%	19.7%	20.1%	1.30
ADI Analog Devices	FY2025	$11.0B	+16.9%	61.5%	26.6%	20.6%	38.8%	6.7%	0.25
WDC Western Digital	FY2026	$12.9B	+35.7%	48.9%	34.5%	72.9%	27.2%	106.3%	0.12
KLAC KLA Corporation	FY2026	$13.6B	+11.7%	-	-	35.6%	27.7%	76.1%	0.93
MSI Motorola Solutions	FY2025	$11.7B	+8.0%	51.7%	25.6%	18.4%	22.0%	89.4%	3.80
NOW ServiceNow	FY2025	$13.3B	+20.9%	77.5%	13.7%	13.2%	34.5%	13.5%	0.12
ANET Arista Networks	FY2025	$9.0B	+28.6%	64.1%	42.8%	39.0%	47.2%	28.4%	-
PANW Palo Alto Networks	FY2026	$11.5B	+24.5%	70.4%	6.1%	2.7%	35.8%	1.1%	-
WDAY Workday, Inc.	FY2026	$9.6B	+13.1%	-	7.5%	7.3%	29.1%	8.9%	0.38

Revenuepeer median $11.7B

Sales growthpeer median +16.9%

Gross marginpeer median 61.5%

Operating marginpeer median 25.2%

Net marginpeer median 18.4%

FCF marginpeer median 29.1%

Return on equitypeer median 20.1%

Debt / equitypeer median 0.38

MSI 3.80
STX 1.65
NXPI 1.30
KLAC 0.93
WDAY 0.38
ADI 0.25
WDC 0.12
NOW 0.12
ANET -
PANW -

RevenueSales growthGross marginOperating marginNet marginFree cash flowFCF marginReturn on equityDebt / equityEPS (diluted)

Revenue, FY2017 to FY2026

Revenue as reported in the 10-K.

Company	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2027	FY2026
STX Jul	$10.8B	$11.2B	$10.4B	$10.5B	$10.7B	$11.7B	$7.4B	$6.6B	$9.1B	$12.2B
NXPI Dec	$9.3B	$9.4B	$8.9B	$8.6B	$11.1B	$13.2B	$13.3B	$12.6B	-	-
ADI Nov	$5.2B	$6.2B	$6.0B	$5.6B	$7.3B	$12.0B	$12.3B	$9.4B	-	-
WDC Jul	$19.1B	$20.6B	$16.6B	$16.7B	$16.9B	$18.8B	$6.3B	$6.3B	-	$12.9B
KLAC Jun	$3.5B	$4.0B	$4.6B	$5.8B	$6.9B	$9.2B	$10.5B	$9.8B	-	$13.6B
MSI Dec	$6.4B	$7.3B	$7.9B	$7.4B	$8.2B	$9.1B	$10.0B	$10.8B	-	-
NOW Dec	$1.9B	$2.6B	$3.5B	$4.5B	$5.9B	$7.2B	$9.0B	$11.0B	-	-
ANET Dec	$1.6B	$2.2B	$2.4B	$2.3B	$2.9B	$4.4B	$5.9B	$7.0B	-	-
PANW Jul	$1.8B	$2.3B	$2.9B	$3.4B	$4.3B	$5.5B	$6.9B	$8.0B	-	$11.5B
WDAY Jan	$1.6B	$2.1B	$2.8B	$3.6B	$4.3B	$5.1B	$6.2B	$7.3B	-	$9.6B
Peer median	$3.5B	$4.0B	$4.6B	$5.6B	$6.9B	$9.1B	$9.0B	$9.4B	-	$12.2B

Sales growth, FY2017 to FY2026

Revenue against the fiscal year before.

Company	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2027	FY2026
STX Jul	−3.5%	+3.8%	−7.1%	+1.1%	+1.6%	+9.2%	−36.7%	−11.3%	+38.9%	+34.1%
NXPI Dec	−2.5%	+1.6%	−5.6%	−3.0%	+28.5%	+19.4%	+0.5%	−5.0%	-	-
ADI Nov	+49.3%	+18.6%	−3.8%	−6.5%	+30.6%	+64.2%	+2.4%	−23.4%	-	-
WDC Jul	-	+8.1%	−19.8%	+1.0%	+1.1%	+11.1%	−34.5%	+1.0%	-	+35.7%
KLAC Jun	+16.6%	+16.0%	+13.2%	+27.1%	+19.2%	+33.1%	+13.9%	−6.5%	-	+11.7%
MSI Dec	+5.7%	+15.1%	+7.4%	−6.0%	+10.2%	+11.5%	+9.5%	+8.4%	-	-
NOW Dec	+37.9%	+36.0%	+32.6%	+30.6%	+30.5%	+22.9%	+23.8%	+22.4%	-	-
ANET Dec	+45.8%	+30.7%	+12.1%	−3.9%	+27.2%	+48.6%	+33.8%	+19.5%	-	-
PANW Jul	+27.8%	+29.5%	+27.5%	+17.5%	+24.9%	+29.3%	+25.3%	+16.5%	-	+24.5%
WDAY Jan	+36.1%	+36.1%	+31.7%	+28.5%	+19.0%	+19.0%	+21.0%	+16.8%	-	+13.1%
Peer median	+32.0%	+18.6%	+12.1%	+1.0%	+24.9%	+22.9%	+13.9%	+8.4%	-	+18.8%

Gross margin, FY2017 to FY2026

Gross profit / revenue.

Company	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2027	FY2026
STX Jul	-	-	-	-	-	-	-	-	-	-
NXPI Dec	49.9%	51.6%	52.0%	49.2%	54.8%	56.9%	56.9%	56.4%	-	-
ADI Nov	60.4%	68.3%	67.0%	65.9%	61.8%	62.7%	64.0%	57.1%	-	-
WDC Jul	31.8%	37.3%	22.6%	22.6%	26.7%	31.3%	22.2%	28.1%	-	48.9%
KLAC Jun	-	-	-	-	-	-	-	-	-	-
MSI Dec	47.4%	47.4%	49.8%	48.7%	49.4%	46.4%	49.8%	51.0%	-	-
NOW Dec	73.4%	76.1%	77.0%	78.2%	77.1%	78.3%	78.6%	79.2%	-	-
ANET Dec	64.5%	63.8%	64.1%	63.9%	63.8%	61.1%	61.9%	64.1%	-	-
PANW Jul	72.6%	71.6%	72.1%	70.7%	70.0%	68.8%	72.3%	74.3%	-	70.4%
WDAY Jan	-	-	-	-	-	-	-	-	-	-
Peer median	60.4%	63.8%	64.1%	63.9%	61.8%	61.1%	61.9%	57.1%	-	-

Operating margin, FY2017 to FY2026

Operating income / revenue.

Company	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2027	FY2026
STX Jul	9.8%	14.6%	14.3%	12.4%	14.0%	16.8%	−4.6%	6.9%	20.8%	33.6%
NXPI Dec	22.7%	28.8%	7.2%	4.9%	23.3%	28.8%	27.6%	27.1%	-	-
ADI Nov	22.2%	30.5%	28.6%	26.7%	23.1%	27.3%	31.1%	21.6%	-	-
WDC Jul	10.2%	17.5%	0.5%	2.0%	7.2%	12.7%	−8.8%	−6.4%	-	34.5%
KLAC Jun	-	-	-	-	-	-	-	-	-	-
MSI Dec	20.1%	17.1%	20.0%	18.7%	20.4%	18.2%	23.0%	24.8%	-	-
NOW Dec	−3.3%	−1.6%	1.2%	4.4%	4.4%	4.9%	8.5%	12.4%	-	-
ANET Dec	28.6%	12.7%	33.4%	30.2%	31.4%	34.9%	38.5%	42.0%	-	-
PANW Jul	−9.4%	−4.6%	−1.9%	−5.3%	−7.1%	−3.4%	5.6%	8.5%	-	6.1%
WDAY Jan	−22.4%	−14.1%	−16.4%	−13.8%	−5.8%	−2.3%	−3.6%	2.5%	-	7.5%
Peer median	15.2%	14.9%	4.2%	4.6%	13.8%	15.5%	15.7%	17.0%	-	7.5%

Net margin, FY2017 to FY2026

Net income / revenue.

Company	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2027	FY2026
STX Jul	7.2%	10.6%	19.4%	9.6%	12.3%	14.1%	−7.2%	5.1%	16.1%	26.1%
NXPI Dec	23.9%	23.5%	2.7%	0.6%	16.9%	21.1%	21.1%	19.9%	-	-
ADI Nov	15.4%	24.2%	22.8%	21.8%	19.0%	22.9%	26.9%	17.3%	-	-
WDC Jul	2.1%	3.3%	−4.6%	−1.5%	4.9%	8.2%	−26.9%	−12.6%	-	72.9%
KLAC Jun	26.6%	19.9%	25.7%	21.0%	30.0%	36.1%	32.3%	28.1%	-	35.6%
MSI Dec	−2.4%	13.2%	11.0%	12.8%	15.2%	15.0%	17.1%	14.6%	-	-
NOW Dec	−6.0%	−1.0%	18.1%	2.6%	3.9%	4.5%	19.3%	13.0%	-	-
ANET Dec	25.7%	15.3%	35.7%	27.4%	28.5%	30.9%	35.6%	40.7%	-	-
PANW Jul	−11.5%	−5.4%	−2.8%	−7.8%	−11.7%	−4.9%	6.4%	32.1%	-	2.7%
WDAY Jan	−24.4%	−15.0%	−14.8%	−13.3%	−6.5%	0.6%	−5.9%	19.0%	-	7.3%
Peer median	2.1%	13.2%	11.0%	2.6%	15.2%	15.0%	19.3%	19.0%	-	21.4%

Free cash flow, FY2017 to FY2026

Cash from operations minus capital spending.

Company	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2027	FY2026
STX Jul	$1.5B	$1.7B	$1.2B	$1.1B	$1.1B	$1.3B	$626.0M	$664.0M	$818.0M	$3.1B
NXPI Dec	$1.9B	$3.8B	$1.8B	$2.1B	$2.3B	$2.8B	$2.7B	$2.1B	-	-
ADI Nov	$950.3M	$2.2B	$2.0B	$1.8B	$2.4B	$3.8B	$3.6B	$3.1B	-	-
WDC Jul	$2.9B	$3.4B	$671.0M	$177.0M	$752.0M	$758.0M	−$1.2B	−$781.0M	-	$3.5B
KLAC Jun	$1.0B	$1.2B	$1.0B	$1.6B	$2.0B	$3.0B	$3.3B	$3.0B	-	$3.8B
MSI Dec	$1.1B	$878.0M	$1.6B	$1.4B	$1.6B	$1.6B	$1.8B	$2.1B	-	-
NOW Dec	$492.4M	$586.6M	$971.0M	$1.4B	$1.8B	$2.2B	$2.7B	$3.4B	-	-
ANET Dec	$616.3M	$479.3M	$947.3M	$719.7M	$951.1M	$448.2M	$2.0B	$3.7B	-	-
PANW Jul	$705.4M	$926.1M	$924.4M	$821.3M	$1.4B	$1.8B	$2.6B	$3.1B	-	$4.1B
WDAY Jan	$229.8M	$324.2M	$404.2M	-	-	-	$1.3B	$1.9B	-	$2.8B
Peer median	$950.3M	$926.1M	$971.0M	$1.4B	$1.7B	$2.0B	$2.6B	$3.0B	-	$3.6B

FCF margin, FY2017 to FY2026

Free cash flow / revenue.

Company	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2027	FY2026
STX Jul	13.8%	15.6%	11.2%	10.7%	10.6%	10.9%	8.5%	10.1%	9.0%	25.5%
NXPI Dec	20.5%	39.9%	20.8%	24.3%	20.9%	21.4%	20.2%	16.3%	-	-
ADI Nov	18.1%	35.1%	33.0%	32.9%	32.7%	31.4%	28.9%	33.1%	-	-
WDC Jul	15.0%	16.3%	4.0%	1.1%	4.4%	4.0%	−19.6%	−12.4%	-	27.2%
KLAC Jun	29.9%	28.8%	22.4%	28.0%	28.2%	32.6%	31.7%	30.9%	-	27.7%
MSI Dec	17.5%	12.0%	20.0%	18.8%	19.5%	17.2%	17.9%	19.7%	-	-
NOW Dec	25.5%	22.5%	28.1%	30.3%	30.5%	30.0%	30.1%	31.1%	-	-
ANET Dec	37.4%	22.3%	39.3%	31.1%	32.3%	10.2%	34.1%	52.5%	-	-
PANW Jul	40.0%	40.7%	31.9%	24.1%	32.6%	32.6%	38.2%	38.6%	-	35.8%
WDAY Jan	14.6%	15.1%	14.3%	-	-	-	20.8%	26.4%	-	29.1%
Peer median	20.5%	22.5%	22.4%	26.1%	29.4%	25.7%	28.9%	30.9%	-	28.4%

Return on equity, FY2017 to FY2026

Net income / shareholders' equity at the year end.

Company	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2027	FY2026
STX Jul	56.6%	71.0%	93.1%	56.2%	n/m	n/m	n/m	n/m	n/m	146.9%
NXPI Dec	16.4%	21.0%	2.6%	0.6%	28.7%	37.4%	32.4%	27.3%	-	-
ADI Nov	7.9%	13.4%	11.6%	10.2%	3.7%	7.5%	9.3%	4.6%	-	-
WDC Jul	3.5%	5.9%	−7.6%	−2.6%	7.6%	12.5%	−15.4%	−7.4%	-	106.3%
KLAC Jun	69.8%	49.5%	44.2%	45.7%	61.5%	n/m	116.0%	82.0%	-	76.1%
MSI Dec	n/m	n/m	n/m	n/m	n/m	n/m	n/m	92.6%	-	-
NOW Dec	−15.0%	−2.4%	29.5%	4.2%	6.2%	6.5%	22.7%	14.8%	-	-
ANET Dec	25.5%	15.3%	29.7%	19.1%	21.1%	27.7%	28.9%	28.5%	-	-
PANW Jul	−26.7%	−10.5%	−5.2%	−24.2%	−78.6%	−127.1%	25.2%	49.9%	-	1.1%
WDAY Jan	−30.1%	−20.3%	−21.4%	−19.3%	−8.6%	0.6%	−6.6%	17.1%	-	8.9%
Peer median	5.7%	9.6%	7.1%	2.4%	6.9%	7.5%	23.9%	27.3%	-	42.5%

Debt / equity, FY2017 to FY2026

Total debt / shareholders' equity at the year end.

Company	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2027	FY2026
STX Jul	3.68	2.89	1.97	2.34	8.14	8.84	n/m	n/m	n/m	1.65
NXPI Dec	0.49	0.70	0.78	0.86	1.63	1.51	1.30	1.35	-	-
ADI Nov	0.03	0.01	0.03	0.00	0.19	0.18	0.20	0.22	-	-
WDC Jul	1.15	0.97	1.06	1.00	0.81	0.57	0.64	0.69	-	0.12
KLAC Jun	2.21	1.38	1.29	1.30	1.02	4.75	2.02	1.75	-	0.93
MSI Dec	n/m	n/m	n/m	n/m	n/m	n/m	8.31	3.52	-	-
NOW Dec	-	-	0.33	0.58	-	-	-	-	-	-
ANET Dec	-	-	-	-	-	-	-	-	-	-
PANW Jul	0.69	1.65	0.90	2.80	5.08	17.51	1.14	-	-	-
WDAY Jan	-	-	-	0.51	0.55	0.41	0.53	0.37	-	0.38
Peer median	0.69	0.97	0.84	0.86	0.91	1.04	1.14	1.02	-	0.38

EPS (diluted), FY2017 to FY2026

Diluted earnings per share, on today's share count after splits.

Company	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2027	FY2026
STX Jul	$2.58	$4.05	$7.06	$3.79	$5.36	$7.36	−$2.56	$1.58	$6.77	$13.90
NXPI Dec	$6.41	$6.72	$0.85	$0.18	$6.79	$10.55	$10.70	$9.73	-	-
ADI Nov	-	-	-	$3.28	$3.46	$5.25	$6.55	$3.28	-	-
WDC Jul	$1.34	$2.20	−$2.58	−$0.84	$2.66	$4.89	−$5.37	−$2.61	-	$24.28
KLAC Jun	$0.59	$0.51	$0.75	$0.77	$1.34	$2.19	$2.42	$2.03	-	$3.66
MSI Dec	−$0.95	$5.62	$4.95	$5.45	$7.17	$7.93	$9.93	$9.23	-	-
NOW Dec	−$0.14	−$0.03	$0.64	$0.12	$0.23	$0.32	$1.68	$1.37	-	-
ANET Dec	$0.33	$0.25	$0.67	$0.50	$0.66	$1.07	$1.65	$2.23	-	-
PANW Jul	−$0.37	−$0.22	−$0.14	−$0.46	−$0.86	−$0.45	$0.64	$3.64	-	$0.40
WDAY Jan	−$1.94	−$1.55	−$1.93	−$2.12	−$1.19	$0.12	−$1.44	$5.21	-	$2.59
Peer median	$0.10	$0.38	$0.65	$0.18	$1.34	$2.19	$1.68	$3.28	-	$3.12

Fiscal years are lined up as each company's 10-K names them; the month next to a ticker is when its year ends. Hover a number for the XBRL line items and the filing; click it to open the filing on sec.gov. "n/m" means not meaningful: equity below zero, or a base so close to zero that the ratio says nothing. The peer median leaves out STX and needs at least three peers with the number. P/E, P/S and P/FCF at each year end appear here once the site has daily prices. What the same companies write about AI, tariffs and more →

Next Industry numbers →

Work on STX in a spreadsheet: Excel workbook (a sheet per section, ten years by column, charts, links to the filings) · CSV. For a Google Sheet that stays up to date, paste =IMPORTDATA("https://tickdelta.com/company/STX/export.csv") into a cell.