Stock Analysis on Net

KLA Corp. (NASDAQ:KLAC)

Adjusted Financial Ratios

Microsoft Excel

Adjusted Financial Ratios (Summary)

KLA Corp., adjusted financial ratios

Microsoft Excel
Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019 Jun 30, 2018
Activity Ratio
Total Asset Turnover
Reported 0.75 0.73 0.67 0.63 0.51 0.72
Adjusted 0.81 0.79 0.69 0.65 0.53 0.76
Liquidity Ratio
Current Ratio
Reported 2.24 2.50 2.71 2.78 2.44 3.73
Adjusted 3.14 3.62 3.75 4.19 3.38 5.25
Solvency Ratios
Debt to Equity
Reported 2.02 4.75 1.02 1.30 1.29 1.38
Adjusted 1.55 2.70 0.80 0.94 0.93 1.21
Debt to Capital
Reported 0.67 0.83 0.50 0.57 0.56 0.58
Adjusted 0.61 0.73 0.44 0.49 0.48 0.55
Financial Leverage
Reported 4.82 8.99 3.04 3.48 3.39 3.47
Adjusted 3.40 4.80 2.26 2.39 2.36 2.93
Profitability Ratios
Net Profit Margin
Reported 32.27% 36.06% 30.04% 20.96% 25.73% 19.87%
Adjusted 30.50% 35.16% 29.53% 20.27% 27.62% 24.22%
Return on Equity (ROE)
Reported 116.01% 237.04% 61.53% 45.65% 44.21% 49.51%
Adjusted 83.72% 133.98% 46.02% 31.54% 34.66% 54.03%
Return on Assets (ROA)
Reported 24.07% 26.37% 20.23% 13.11% 13.05% 14.28%
Adjusted 24.64% 27.90% 20.40% 13.18% 14.69% 18.41%

Based on: 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), 10-K (reporting date: 2018-06-30).

Financial ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. KLA Corp. adjusted total asset turnover ratio improved from 2021 to 2022 and from 2022 to 2023.
Adjusted current ratio A liquidity ratio calculated as adjusted current assets divided by adjusted current liabilities. KLA Corp. adjusted current ratio deteriorated from 2021 to 2022 and from 2022 to 2023.
Adjusted debt-to-equity ratio A solvency ratio calculated as adjusted total debt divided by adjusted total equity. KLA Corp. adjusted debt-to-equity ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 not reaching 2021 level.
Adjusted debt-to-capital ratio A solvency ratio calculated as adjusted total debt divided by adjusted total debt plus adjusted total equity. KLA Corp. adjusted debt-to-capital ratio deteriorated from 2021 to 2022 but then slightly improved from 2022 to 2023.
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
KLA Corp. adjusted financial leverage ratio increased from 2021 to 2022 but then slightly decreased from 2022 to 2023 not reaching 2021 level.
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. KLA Corp. adjusted net profit margin ratio improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023 not reaching 2021 level.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted total equity. KLA Corp. adjusted ROE improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023 not reaching 2021 level.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. KLA Corp. adjusted ROA improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.

KLA Corp., Financial Ratios: Reported vs. Adjusted


Adjusted Total Asset Turnover

Microsoft Excel
Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019 Jun 30, 2018
Reported
Selected Financial Data (US$ in thousands)
Revenues 10,496,056 9,211,883 6,918,734 5,806,424 4,568,904 4,036,701
Total assets 14,072,357 12,597,088 10,271,124 9,279,960 9,008,516 5,619,356
Activity Ratio
Total asset turnover1 0.75 0.73 0.67 0.63 0.51 0.72
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted revenues2 10,733,739 9,551,504 6,920,382 5,884,690 4,735,860 4,151,453
Adjusted total assets3 13,289,090 12,038,546 10,018,699 9,054,985 8,905,560 5,461,257
Activity Ratio
Adjusted total asset turnover4 0.81 0.79 0.69 0.65 0.53 0.76

Based on: 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), 10-K (reporting date: 2018-06-30).

1 2023 Calculation
Total asset turnover = Revenues ÷ Total assets
= 10,496,056 ÷ 14,072,357 = 0.75

2 Adjusted revenues. See details »

3 Adjusted total assets. See details »

4 2023 Calculation
Adjusted total asset turnover = Adjusted revenues ÷ Adjusted total assets
= 10,733,739 ÷ 13,289,090 = 0.81

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. KLA Corp. adjusted total asset turnover ratio improved from 2021 to 2022 and from 2022 to 2023.

Adjusted Current Ratio

Microsoft Excel
Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019 Jun 30, 2018
Reported
Selected Financial Data (US$ in thousands)
Current assets 8,372,032 7,168,911 5,696,248 4,723,545 4,315,075 4,549,000
Current liabilities 3,742,842 2,871,083 2,103,227 1,699,786 1,768,486 1,218,083
Liquidity Ratio
Current ratio1 2.24 2.50 2.71 2.78 2.44 3.73
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted current assets2 8,405,664 7,189,542 5,714,284 4,735,367 4,327,076 4,560,639
Adjusted current liabilities3 2,674,516 1,988,377 1,523,099 1,130,056 1,279,469 869,247
Liquidity Ratio
Adjusted current ratio4 3.14 3.62 3.75 4.19 3.38 5.25

Based on: 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), 10-K (reporting date: 2018-06-30).

1 2023 Calculation
Current ratio = Current assets ÷ Current liabilities
= 8,372,032 ÷ 3,742,842 = 2.24

2 Adjusted current assets. See details »

3 Adjusted current liabilities. See details »

4 2023 Calculation
Adjusted current ratio = Adjusted current assets ÷ Adjusted current liabilities
= 8,405,664 ÷ 2,674,516 = 3.14

Liquidity ratio Description The company
Adjusted current ratio A liquidity ratio calculated as adjusted current assets divided by adjusted current liabilities. KLA Corp. adjusted current ratio deteriorated from 2021 to 2022 and from 2022 to 2023.

Adjusted Debt to Equity

Microsoft Excel
Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019 Jun 30, 2018
Reported
Selected Financial Data (US$ in thousands)
Total debt 5,890,736 6,660,718 3,442,767 3,469,670 3,423,382 2,237,402
Total KLA stockholders’ equity 2,919,753 1,401,351 3,377,554 2,665,424 2,659,108 1,620,511
Solvency Ratio
Debt to equity1 2.02 4.75 1.02 1.30 1.29 1.38
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted total debt2 6,063,132 6,774,305 3,545,828 3,569,549 3,514,566 2,260,864
Adjusted total stockholders’ equity3 3,910,738 2,506,809 4,441,543 3,783,118 3,773,819 1,860,980
Solvency Ratio
Adjusted debt to equity4 1.55 2.70 0.80 0.94 0.93 1.21

Based on: 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), 10-K (reporting date: 2018-06-30).

1 2023 Calculation
Debt to equity = Total debt ÷ Total KLA stockholders’ equity
= 5,890,736 ÷ 2,919,753 = 2.02

2 Adjusted total debt. See details »

3 Adjusted total stockholders’ equity. See details »

4 2023 Calculation
Adjusted debt to equity = Adjusted total debt ÷ Adjusted total stockholders’ equity
= 6,063,132 ÷ 3,910,738 = 1.55

Solvency ratio Description The company
Adjusted debt-to-equity ratio A solvency ratio calculated as adjusted total debt divided by adjusted total equity. KLA Corp. adjusted debt-to-equity ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 not reaching 2021 level.

Adjusted Debt to Capital

Microsoft Excel
Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019 Jun 30, 2018
Reported
Selected Financial Data (US$ in thousands)
Total debt 5,890,736 6,660,718 3,442,767 3,469,670 3,423,382 2,237,402
Total capital 8,810,489 8,062,069 6,820,321 6,135,094 6,082,490 3,857,913
Solvency Ratio
Debt to capital1 0.67 0.83 0.50 0.57 0.56 0.58
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted total debt2 6,063,132 6,774,305 3,545,828 3,569,549 3,514,566 2,260,864
Adjusted total capital3 9,973,870 9,281,114 7,987,371 7,352,667 7,288,385 4,121,844
Solvency Ratio
Adjusted debt to capital4 0.61 0.73 0.44 0.49 0.48 0.55

Based on: 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), 10-K (reporting date: 2018-06-30).

1 2023 Calculation
Debt to capital = Total debt ÷ Total capital
= 5,890,736 ÷ 8,810,489 = 0.67

2 Adjusted total debt. See details »

3 Adjusted total capital. See details »

4 2023 Calculation
Adjusted debt to capital = Adjusted total debt ÷ Adjusted total capital
= 6,063,132 ÷ 9,973,870 = 0.61

Solvency ratio Description The company
Adjusted debt-to-capital ratio A solvency ratio calculated as adjusted total debt divided by adjusted total debt plus adjusted total equity. KLA Corp. adjusted debt-to-capital ratio deteriorated from 2021 to 2022 but then slightly improved from 2022 to 2023.

Adjusted Financial Leverage

Microsoft Excel
Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019 Jun 30, 2018
Reported
Selected Financial Data (US$ in thousands)
Total assets 14,072,357 12,597,088 10,271,124 9,279,960 9,008,516 5,619,356
Total KLA stockholders’ equity 2,919,753 1,401,351 3,377,554 2,665,424 2,659,108 1,620,511
Solvency Ratio
Financial leverage1 4.82 8.99 3.04 3.48 3.39 3.47
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted total assets2 13,289,090 12,038,546 10,018,699 9,054,985 8,905,560 5,461,257
Adjusted total stockholders’ equity3 3,910,738 2,506,809 4,441,543 3,783,118 3,773,819 1,860,980
Solvency Ratio
Adjusted financial leverage4 3.40 4.80 2.26 2.39 2.36 2.93

Based on: 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), 10-K (reporting date: 2018-06-30).

1 2023 Calculation
Financial leverage = Total assets ÷ Total KLA stockholders’ equity
= 14,072,357 ÷ 2,919,753 = 4.82

2 Adjusted total assets. See details »

3 Adjusted total stockholders’ equity. See details »

4 2023 Calculation
Adjusted financial leverage = Adjusted total assets ÷ Adjusted total stockholders’ equity
= 13,289,090 ÷ 3,910,738 = 3.40

Solvency ratio Description The company
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
KLA Corp. adjusted financial leverage ratio increased from 2021 to 2022 but then slightly decreased from 2022 to 2023 not reaching 2021 level.

Adjusted Net Profit Margin

Microsoft Excel
Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019 Jun 30, 2018
Reported
Selected Financial Data (US$ in thousands)
Net income attributable to KLA 3,387,277 3,321,807 2,078,292 1,216,785 1,175,617 802,265
Revenues 10,496,056 9,211,883 6,918,734 5,806,424 4,568,904 4,036,701
Profitability Ratio
Net profit margin1 32.27% 36.06% 30.04% 20.96% 25.73% 19.87%
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net income2 3,274,012 3,358,582 2,043,810 1,193,025 1,307,899 1,005,482
Adjusted revenues3 10,733,739 9,551,504 6,920,382 5,884,690 4,735,860 4,151,453
Profitability Ratio
Adjusted net profit margin4 30.50% 35.16% 29.53% 20.27% 27.62% 24.22%

Based on: 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), 10-K (reporting date: 2018-06-30).

1 2023 Calculation
Net profit margin = 100 × Net income attributable to KLA ÷ Revenues
= 100 × 3,387,277 ÷ 10,496,056 = 32.27%

2 Adjusted net income. See details »

3 Adjusted revenues. See details »

4 2023 Calculation
Adjusted net profit margin = 100 × Adjusted net income ÷ Adjusted revenues
= 100 × 3,274,012 ÷ 10,733,739 = 30.50%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. KLA Corp. adjusted net profit margin ratio improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023 not reaching 2021 level.

Adjusted Return on Equity (ROE)

Microsoft Excel
Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019 Jun 30, 2018
Reported
Selected Financial Data (US$ in thousands)
Net income attributable to KLA 3,387,277 3,321,807 2,078,292 1,216,785 1,175,617 802,265
Total KLA stockholders’ equity 2,919,753 1,401,351 3,377,554 2,665,424 2,659,108 1,620,511
Profitability Ratio
ROE1 116.01% 237.04% 61.53% 45.65% 44.21% 49.51%
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net income2 3,274,012 3,358,582 2,043,810 1,193,025 1,307,899 1,005,482
Adjusted total stockholders’ equity3 3,910,738 2,506,809 4,441,543 3,783,118 3,773,819 1,860,980
Profitability Ratio
Adjusted ROE4 83.72% 133.98% 46.02% 31.54% 34.66% 54.03%

Based on: 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), 10-K (reporting date: 2018-06-30).

1 2023 Calculation
ROE = 100 × Net income attributable to KLA ÷ Total KLA stockholders’ equity
= 100 × 3,387,277 ÷ 2,919,753 = 116.01%

2 Adjusted net income. See details »

3 Adjusted total stockholders’ equity. See details »

4 2023 Calculation
Adjusted ROE = 100 × Adjusted net income ÷ Adjusted total stockholders’ equity
= 100 × 3,274,012 ÷ 3,910,738 = 83.72%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted total equity. KLA Corp. adjusted ROE improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023 not reaching 2021 level.

Adjusted Return on Assets (ROA)

Microsoft Excel
Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019 Jun 30, 2018
Reported
Selected Financial Data (US$ in thousands)
Net income attributable to KLA 3,387,277 3,321,807 2,078,292 1,216,785 1,175,617 802,265
Total assets 14,072,357 12,597,088 10,271,124 9,279,960 9,008,516 5,619,356
Profitability Ratio
ROA1 24.07% 26.37% 20.23% 13.11% 13.05% 14.28%
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net income2 3,274,012 3,358,582 2,043,810 1,193,025 1,307,899 1,005,482
Adjusted total assets3 13,289,090 12,038,546 10,018,699 9,054,985 8,905,560 5,461,257
Profitability Ratio
Adjusted ROA4 24.64% 27.90% 20.40% 13.18% 14.69% 18.41%

Based on: 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), 10-K (reporting date: 2018-06-30).

1 2023 Calculation
ROA = 100 × Net income attributable to KLA ÷ Total assets
= 100 × 3,387,277 ÷ 14,072,357 = 24.07%

2 Adjusted net income. See details »

3 Adjusted total assets. See details »

4 2023 Calculation
Adjusted ROA = 100 × Adjusted net income ÷ Adjusted total assets
= 100 × 3,274,012 ÷ 13,289,090 = 24.64%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. KLA Corp. adjusted ROA improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.