Stock Analysis on Net

KLA Corp. (NASDAQ:KLAC)

$24.99

Analysis of Investments

Microsoft Excel

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Adjustment to Net Income (Loss): Mark to Market Available-for-sale Securities

KLA Corp., adjustment to net income attributable to KLA

US$ in thousands

Microsoft Excel
12 months ended: Jun 30, 2024 Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019
Net income attributable to KLA (as reported)
Add: Net change related to available-for-sale securities
Net income attributable to KLA (adjusted)

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30).


Net Income Trends
The reported net income attributable to KLA showed a steady increase from June 30, 2019, through June 30, 2022, rising from approximately $1.18 billion to over $3.32 billion. This upward trajectory indicates significant growth over this period.
From June 30, 2022, to June 30, 2023, the reported net income exhibited marginal growth, reaching nearly $3.39 billion. However, by June 30, 2024, there was a notable decline to approximately $2.76 billion, reflecting a decrease after several years of growth.
Adjusted Net Income Trends
The adjusted net income attributable to KLA follows a pattern nearly identical to the reported net income, suggesting that adjustments have little impact on overall net income figures. The adjusted net income also increased from about $1.19 billion in 2019 to a peak of roughly $3.31 billion in 2022.
Similarly, the adjusted net income slightly increased in 2023 to approximately $3.39 billion, before a decline to approximately $2.77 billion in 2024.
Comparison of Reported and Adjusted Net Income
The closeness of reported and adjusted net income figures over all periods suggests limited adjustments to net income. This indicates that the company's accounting adjustments or one-time items do not materially affect the core earnings trends.
Overall Insights
The data reflects strong net income growth from 2019 until 2022, followed by stabilization in 2023 and a decrease in 2024. The decline in the most recent year may warrant further investigation into underlying causes such as market conditions, operational challenges, or one-time events affecting profitability.

Adjusted Profitability Ratios: Mark to Market Available-for-sale Securities (Summary)

KLA Corp., adjusted profitability ratios

Microsoft Excel
Jun 30, 2024 Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019
Net Profit Margin
Reported net profit margin
Adjusted net profit margin
Return on Equity (ROE)
Reported ROE
Adjusted ROE
Return on Assets (ROA)
Reported ROA
Adjusted ROA

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30).


The analysis of the financial data over the reported periods reveals several important trends and fluctuations in profitability and efficiency metrics.

Net Profit Margin
Both reported and adjusted net profit margins display a similar pattern throughout the periods. An initial decline from 25.73% to approximately 21% between 2019 and 2020 is followed by a marked improvement peaking around 36% in 2022. Subsequently, margins have declined again to the high 20% range by 2024. This suggests periods of profitability strengthening followed by some erosion in recent years, possibly due to operational challenges or market conditions.
Return on Equity (ROE)
The reported and adjusted ROE exhibit a notably volatile trend. From a stable mid-40% range in 2019-2020, ROE surged dramatically to an exceptionally high level exceeding 230% in 2022. After this peak, it decreased but remained substantially elevated above 80% through 2024. This spike in 2022 suggests extraordinary leverage, a significant increase in net earnings relative to shareholder equity, or possibly non-recurring items affecting equity returns. Despite the decline after the peak, ROE levels are still substantially higher than in the earlier years, implying strong profitability relative to equity.
Return on Assets (ROA)
The ROA metrics for both reported and adjusted data show a generally positive trend through the period up to 2022, increasing from around 13% to over 26%. After reaching this peak, ROA falls to approximately 18% by 2024. This pattern indicates that asset utilization efficiency improved consistently until 2022 but has since decreased, which might reflect increased asset base, declining profitability, or diminished operational efficiency.

Overall, the data indicates a company that experienced significant profitability improvement through the middle of the observed period, with peak returns seen in 2022. After this peak, margins, ROE, and ROA all showed declines, though the profitability metrics remain above earlier period levels. The pronounced spike in ROE in 2022 warrants attention for potential one-time impacts or changes in capital structure.


KLA Corp., Profitability Ratios: Reported vs. Adjusted


Adjusted Net Profit Margin

Microsoft Excel
Jun 30, 2024 Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019
As Reported
Selected Financial Data (US$ in thousands)
Net income attributable to KLA
Revenues
Profitability Ratio
Net profit margin1
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in thousands)
Adjusted net income attributable to KLA
Revenues
Profitability Ratio
Adjusted net profit margin2

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30).

2024 Calculations

1 Net profit margin = 100 × Net income attributable to KLA ÷ Revenues
= 100 × ÷ =

2 Adjusted net profit margin = 100 × Adjusted net income attributable to KLA ÷ Revenues
= 100 × ÷ =


The financial data reveals notable trends in both reported and adjusted net income attributable to the company over the six-year period ending June 30, 2024. Net income exhibited consistent growth from 2019 through 2023, with reported net income increasing from approximately $1.18 billion in 2019 to a peak of about $3.39 billion in 2023. Adjusted net income follows a very similar pattern, closely mirroring reported figures, which suggests limited significant deviations between reported and adjusted earnings.

However, in the most recent year, 2024, both reported and adjusted net income declined to approximately $2.76 billion and $2.77 billion, respectively. This represents a downward shift after several consecutive years of growth. Despite this decrease, the values remain substantially higher than those recorded in the earlier years of the data set.

Regarding profitability, the reported net profit margin rose significantly from 25.73% in 2019 to a peak of 36.06% in 2022. Thereafter, it decreased to 32.27% in 2023 and further to 28.15% in 2024. Adjusted net profit margins reflect an almost identical trajectory, moving from 25.94% in 2019 to 35.89% in 2022 and subsequently declining to 32.3% in 2023 and 28.24% in 2024.

The observed trend indicates a period of robust profit margin expansion through 2022, followed by a contraction in the subsequent two years. The maximum profit margin levels achieved suggest the company had improved operational efficiency or benefited from favorable market conditions during that period, while recent decreases might signal emerging challenges or changing market dynamics affecting profitability.

In summary, the data highlights a pattern of strong growth in net income and profit margins over the majority of the reported timeframe, peaking in 2022, with a subsequent decline in both metrics in the last two years. Adjusted figures closely align with reported values, indicating stability in earnings adjustments. Overall, while recent years show a downward trend, the company maintains profitability levels that are substantially above those seen at the start of the period.


Adjusted Return on Equity (ROE)

Microsoft Excel
Jun 30, 2024 Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019
As Reported
Selected Financial Data (US$ in thousands)
Net income attributable to KLA
Total KLA stockholders’ equity
Profitability Ratio
ROE1
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in thousands)
Adjusted net income attributable to KLA
Total KLA stockholders’ equity
Profitability Ratio
Adjusted ROE2

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30).

2024 Calculations

1 ROE = 100 × Net income attributable to KLA ÷ Total KLA stockholders’ equity
= 100 × ÷ =

2 Adjusted ROE = 100 × Adjusted net income attributable to KLA ÷ Total KLA stockholders’ equity
= 100 × ÷ =


The financial data indicates a generally positive trajectory in both reported and adjusted net income attributable to the company over the examined periods. From June 30, 2019, to June 30, 2021, there is a notable increase in net income, nearly doubling from approximately 1.18 billion USD to about 2.08 billion USD for the reported figures, with the adjusted numbers showing a similar pattern. This growth continues strongly into June 30, 2022, with net income reaching over 3.3 billion USD. However, in the subsequent year ending June 30, 2024, the net income experiences a decline to approximately 2.76 billion USD, indicating a reduction after peaking in 2022.

Regarding return on equity (ROE), both reported and adjusted figures mirror the net income trends with robust growth followed by a pullback. Initially, ROE remains relatively stable around 44-46% from 2019 to 2020, then sharply increases to over 61% in 2021. The ROE surges dramatically in 2022, exceeding 230%, before retreating to a still high level near 82% in 2024. The adjusted ROE closely parallels the reported one, suggesting consistent adjustments in line with core profitability.

Net Income Trends
The company's net income demonstrates steady growth for the first three years, with a particularly strong jump in 2022. The subsequent decline in 2024 could suggest narrowing margins or increased costs impacting profitability despite the higher historical earnings scale.
Return on Equity (ROE)
ROE trends correspond with net income changes but indicate extraordinary profitability peaks in 2022 followed by normalization. Such a high ROE suggests favorable capital efficiency or possibly non-recurring elements boosting returns during that peak year. The retention of an elevated ROE post-2022 still reflects solid profitability relative to shareholders' equity.
Adjustment Consistency
The minimal differences between reported and adjusted figures in both net income and ROE illustrate that the company's adjustments do not significantly alter the profitability assessment, reinforcing confidence in the core financial performance.

Overall, the data reflects a period of strong performance with a pronounced peak followed by a moderation in earnings and profitability ratios. This pattern could highlight cyclical factors, exceptional events in 2022, or changing business conditions affecting returns in the latest year analyzed.


Adjusted Return on Assets (ROA)

Microsoft Excel
Jun 30, 2024 Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019
As Reported
Selected Financial Data (US$ in thousands)
Net income attributable to KLA
Total assets
Profitability Ratio
ROA1
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in thousands)
Adjusted net income attributable to KLA
Total assets
Profitability Ratio
Adjusted ROA2

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30).

2024 Calculations

1 ROA = 100 × Net income attributable to KLA ÷ Total assets
= 100 × ÷ =

2 Adjusted ROA = 100 × Adjusted net income attributable to KLA ÷ Total assets
= 100 × ÷ =


The financial data reveals a consistent growth trend in both reported and adjusted net income attributable to the company over the analyzed periods from June 30, 2019, to June 30, 2024. The reported net income increased from approximately 1.18 billion US dollars in mid-2019 to a peak of about 3.39 billion US dollars in mid-2023 before declining to approximately 2.76 billion US dollars by mid-2024. Similarly, the adjusted net income follows a nearly identical trajectory, reinforcing the reliability of the adjusted figures as a reflection of operational performance.

Return on Assets (ROA), both reported and adjusted, exhibit significant growth in the earlier years, starting around 13% in 2019 and rising sharply to above 26% by 2022. This indicates increasing efficiency in generating profits from assets during that period. However, in the last two recorded years, ROA declines notably to approximately 24% in 2023 and further down to a range close to 18% in 2024. This downturn suggests a reduction in asset profitability relative to previous peak levels.

Net Income Trends
The net income demonstrates strong upward momentum from 2019 through 2023, doubling within this timeframe, which reflects both growth in revenue generation capabilities and possibly improved operational leverage or cost management. The drop in 2024 could indicate external challenges or internal adjustments affecting profitability.
Return on Assets Behavior
The ROA figures mirror the net income movements, with a period of increasing asset utilization effectiveness culminating in 2022, followed by a noticeable decline thereafter. This pattern may point to increased asset base without proportional income growth or diminishing returns on asset deployment.
Adjustment Effects
The close alignment between reported and adjusted net income and ROA across all periods suggests minimal impact from adjusting entries or extraordinary items on the overall financial performance, underscoring the stability and reliability of core earnings.

Overall, the company experienced significant growth and improved asset efficiency up until 2022, after which there is clear evidence of moderation in profitability and returns, warranting closer examination of operational or market factors influencing this shift.