Stock Analysis on Net

KLA Corp. (NASDAQ:KLAC)

$24.99

Market Value Added (MVA)

Microsoft Excel

MVA

KLA Corp., MVA calculation

US$ in thousands

Microsoft Excel
Jun 30, 2024 Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019
Fair value of debt1
Operating lease liability
Market value of common equity
Preferred stock, $0.001 par value, none outstanding
Non-controlling interest in consolidated subsidiaries
Less: Marketable securities
Market (fair) value of KLA
Less: Invested capital2
MVA

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).

1 Fair value of debt. See details »

2 Invested capital. See details »


The analysis of the data reveals significant upward trends in the market valuation and associated financial indicators over the observed periods.

Market (fair) value of KLA
The market value displayed steady and substantial growth throughout the periods. Starting at approximately $24.8 billion in mid-2019, it increased to nearly $35 billion by mid-2020, representing a notable rise. This upward trajectory continued strongly, reaching about $57 billion by mid-2021, and further advancing to approximately $61.8 billion in mid-2022. The increase accelerated in the subsequent years, with market value reaching roughly $72.4 billion by mid-2023, and peaking close to $98.5 billion by mid-2024. Overall, the market value more than tripled over the five-year span, indicating robust investor confidence and growth potential.
Invested capital
Invested capital experienced much more moderate growth compared to market value. Beginning at roughly $6.6 billion in mid-2019, this figure remained almost flat during the following year. From 2021 onwards, it began to rise modestly, reaching around $6.8 billion, followed by continued incremental increases to approximately $8.9 billion by mid-2024. The increases are steady but do not approach the rate of expansion seen in market value, reflecting more conservative underlying investments or capital expenditures.
Market value added (MVA)
MVA, defined as the difference between market value and invested capital, exhibited a pronounced upward trend mirroring the market value increases. Initially at around $18.2 billion in mid-2019, MVA grew significantly to nearly $28.4 billion by mid-2020. This figure surged dramatically thereafter, nearly doubling to approximately $50.2 billion in mid-2021. Further increases followed, with mid-2024 showing MVA exceeding $89.6 billion. The gap between market value and invested capital has widened considerably, indicative of substantial value creation beyond the invested base, suggesting high returns on invested capital and positive market perceptions of future growth and profitability.

MVA Spread Ratio

KLA Corp., MVA spread ratio calculation, comparison to benchmarks

Microsoft Excel
Jun 30, 2024 Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019
Selected Financial Data (US$ in thousands)
Market value added (MVA)1
Invested capital2
Performance Ratio
MVA spread ratio3
Benchmarks
MVA Spread Ratio, Competitors4
Advanced Micro Devices Inc.
Analog Devices Inc.
Applied Materials Inc.
Broadcom Inc.
Intel Corp.
Lam Research Corp.
Micron Technology Inc.
NVIDIA Corp.
Qualcomm Inc.
Texas Instruments Inc.

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).

1 MVA. See details »

2 Invested capital. See details »

3 2024 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × ÷ =

4 Click competitor name to see calculations.


Market Value Added (MVA)
The market value added exhibits a consistent upward trend over the analyzed periods. Starting at approximately 18.15 billion US dollars in mid-2019, it nearly doubled by mid-2021 to exceed 50 billion US dollars. This positive trajectory continued through mid-2024, culminating at approximately 89.61 billion US dollars, indicating substantial growth in the company's market valuation over the five-year span.
Invested Capital
Invested capital showed marginal fluctuations initially, remaining around 6.6 billion US dollars between 2019 and 2020. Subsequently, it steadily increased each year, reaching nearly 8.88 billion US dollars by mid-2024. Although the growth rate of invested capital is notable, it is significantly lower than the corresponding increase in market value added.
MVA Spread Ratio
The MVA spread ratio, which reflects the company's market value added relative to invested capital, demonstrates a strong upward trend across the periods. From a starting point of approximately 274.54% in mid-2019, it surged to over 1000% by mid-2024. This suggests an increasing efficiency or effectiveness in generating market value from the capital invested, with notable acceleration especially after mid-2022.

MVA Margin

KLA Corp., MVA margin calculation, comparison to benchmarks

Microsoft Excel
Jun 30, 2024 Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019
Selected Financial Data (US$ in thousands)
Market value added (MVA)1
 
Revenues
Add: Increase (decrease) in deferred system and service revenue
Adjusted revenues
Performance Ratio
MVA margin2
Benchmarks
MVA Margin, Competitors3
Advanced Micro Devices Inc.
Analog Devices Inc.
Applied Materials Inc.
Broadcom Inc.
Intel Corp.
Lam Research Corp.
Micron Technology Inc.
NVIDIA Corp.
Qualcomm Inc.
Texas Instruments Inc.

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).

1 MVA. See details »

2 2024 Calculation
MVA margin = 100 × MVA ÷ Adjusted revenues
= 100 × ÷ =

3 Click competitor name to see calculations.


The financial data displays several notable trends over the evaluated periods, emphasizing significant growth and shifts in key metrics.

Market Value Added (MVA)
The MVA demonstrates a consistent and substantial increase from June 30, 2019, through June 30, 2024. Beginning at approximately 18.15 billion US dollars, it nearly doubled by 2021 and continued to grow steadily, reaching about 89.61 billion US dollars in 2024. This indicates strong value creation for shareholders over the five-year period, reflecting positive investor sentiment and overall market performance relative to the company's equity capital.
Adjusted Revenues
Adjusted revenues show an upward trend initially, rising from about 4.74 billion US dollars in 2019 to a peak of approximately 10.73 billion US dollars by mid-2023. However, there is a slight decline noted in 2024, with revenues falling to nearly 10.35 billion US dollars. This decline may suggest emerging challenges such as market saturation, pricing pressures, or operational inefficiencies that could merit further analysis.
MVA Margin
The MVA margin, expressed as a percentage, reveals volatility but an overall upward trajectory from 383.29% in 2019 to a significant peak of 865.81% in 2024. Initially, the margin saw a rapid increase until 2021, followed by a decrease in 2022 and 2023, before surging sharply in 2024. This pattern implies fluctuating efficiency in the use of capital to generate market value, with recent trends indicating a marked improvement in capital utilization efficiency or perceived market valuation relative to revenues.

In summary, while adjusted revenues exhibit strong growth followed by a recent dip, the substantial and consistent increase in market value added, coupled with the rising MVA margin, points to enhanced market valuation and capital efficiency. These trends suggest that the company has been increasingly effective in creating shareholder value over the years despite the latest minor revenue setback.