Stock Analysis on Net

Lam Research Corp. (NASDAQ:LRCX)

Adjusted Financial Ratios

Microsoft Excel

Adjusted Financial Ratios (Summary)

Lam Research Corp., adjusted financial ratios

Microsoft Excel
Jun 25, 2023 Jun 26, 2022 Jun 27, 2021 Jun 28, 2020 Jun 30, 2019 Jun 24, 2018
Activity Ratio
Total Asset Turnover
Reported 0.93 1.00 0.92 0.69 0.80 0.89
Adjusted 0.95 1.10 0.98 0.70 0.76 0.89
Liquidity Ratio
Current Ratio
Reported 3.16 2.69 3.30 3.43 3.61 2.90
Adjusted 3.38 2.84 3.48 3.57 3.82 3.10
Solvency Ratios
Debt to Equity
Reported 0.61 0.80 0.83 1.12 0.96 0.37
Adjusted 0.54 0.64 0.73 1.05 0.88 0.33
Debt to Capital
Reported 0.38 0.44 0.45 0.53 0.49 0.27
Adjusted 0.35 0.39 0.42 0.51 0.47 0.25
Financial Leverage
Reported 2.29 2.74 2.64 2.81 2.57 1.92
Adjusted 1.85 2.03 2.22 2.53 2.32 1.64
Profitability Ratios
Net Profit Margin
Reported 25.88% 26.73% 26.72% 22.42% 22.70% 21.49%
Adjusted 24.24% 29.75% 29.14% 22.64% 17.24% 22.03%
Return on Equity (ROE)
Reported 54.94% 73.35% 64.85% 43.53% 46.89% 36.62%
Adjusted 42.66% 66.60% 62.98% 40.16% 30.36% 32.09%
Return on Assets (ROA)
Reported 24.02% 26.78% 24.59% 15.47% 18.26% 19.08%
Adjusted 23.09% 32.73% 28.42% 15.89% 13.09% 19.60%

Based on: 10-K (reporting date: 2023-06-25), 10-K (reporting date: 2022-06-26), 10-K (reporting date: 2021-06-27), 10-K (reporting date: 2020-06-28), 10-K (reporting date: 2019-06-30), 10-K (reporting date: 2018-06-24).

Financial ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Lam Research Corp. adjusted total asset turnover ratio improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.
Adjusted current ratio A liquidity ratio calculated as adjusted current assets divided by adjusted current liabilities. Lam Research Corp. adjusted current ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 not reaching 2021 level.
Adjusted debt-to-equity ratio A solvency ratio calculated as adjusted total debt divided by adjusted total equity. Lam Research Corp. adjusted debt-to-equity ratio improved from 2021 to 2022 and from 2022 to 2023.
Adjusted debt-to-capital ratio A solvency ratio calculated as adjusted total debt divided by adjusted total debt plus adjusted total equity. Lam Research Corp. adjusted debt-to-capital ratio improved from 2021 to 2022 and 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.
Lam Research Corp. adjusted financial leverage ratio decreased from 2021 to 2022 and from 2022 to 2023.
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Lam Research Corp. adjusted net profit margin ratio improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted total equity. Lam Research Corp. adjusted ROE improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Lam Research Corp. adjusted ROA improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.

Lam Research Corp., Financial Ratios: Reported vs. Adjusted


Adjusted Total Asset Turnover

Microsoft Excel
Jun 25, 2023 Jun 26, 2022 Jun 27, 2021 Jun 28, 2020 Jun 30, 2019 Jun 24, 2018
Reported
Selected Financial Data (US$ in thousands)
Revenue 17,428,516 17,227,039 14,626,150 10,044,736 9,653,559 11,076,998
Total assets 18,781,643 17,195,632 15,892,152 14,559,047 12,001,333 12,479,478
Activity Ratio
Total asset turnover1 0.93 1.00 0.92 0.69 0.80 0.89
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted revenue2 17,215,016 18,306,331 15,207,530 10,132,858 9,108,864 11,104,998
Adjusted total assets3 18,074,638 16,640,541 15,589,813 14,431,126 11,997,943 12,482,058
Activity Ratio
Adjusted total asset turnover4 0.95 1.10 0.98 0.70 0.76 0.89

Based on: 10-K (reporting date: 2023-06-25), 10-K (reporting date: 2022-06-26), 10-K (reporting date: 2021-06-27), 10-K (reporting date: 2020-06-28), 10-K (reporting date: 2019-06-30), 10-K (reporting date: 2018-06-24).

1 2023 Calculation
Total asset turnover = Revenue ÷ Total assets
= 17,428,516 ÷ 18,781,643 = 0.93

2 Adjusted revenue. See details »

3 Adjusted total assets. See details »

4 2023 Calculation
Adjusted total asset turnover = Adjusted revenue ÷ Adjusted total assets
= 17,215,016 ÷ 18,074,638 = 0.95

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Lam Research Corp. adjusted total asset turnover ratio improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.

Adjusted Current Ratio

Microsoft Excel
Jun 25, 2023 Jun 26, 2022 Jun 27, 2021 Jun 28, 2020 Jun 30, 2019 Jun 24, 2018
Reported
Selected Financial Data (US$ in thousands)
Current assets 13,228,412 12,285,235 11,652,387 10,853,535 8,560,409 9,149,911
Current liabilities 4,184,918 4,564,759 3,527,867 3,162,442 2,371,650 3,150,308
Liquidity Ratio
Current ratio1 3.16 2.69 3.30 3.43 3.61 2.90
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted current assets2 13,233,756 12,290,841 11,657,642 10,859,000 8,565,430 9,155,254
Adjusted current liabilities3 3,920,123 4,332,511 3,351,837 3,044,603 2,243,718 2,957,828
Liquidity Ratio
Adjusted current ratio4 3.38 2.84 3.48 3.57 3.82 3.10

Based on: 10-K (reporting date: 2023-06-25), 10-K (reporting date: 2022-06-26), 10-K (reporting date: 2021-06-27), 10-K (reporting date: 2020-06-28), 10-K (reporting date: 2019-06-30), 10-K (reporting date: 2018-06-24).

1 2023 Calculation
Current ratio = Current assets ÷ Current liabilities
= 13,228,412 ÷ 4,184,918 = 3.16

2 Adjusted current assets. See details »

3 Adjusted current liabilities. See details »

4 2023 Calculation
Adjusted current ratio = Adjusted current assets ÷ Adjusted current liabilities
= 13,233,756 ÷ 3,920,123 = 3.38

Liquidity ratio Description The company
Adjusted current ratio A liquidity ratio calculated as adjusted current assets divided by adjusted current liabilities. Lam Research Corp. adjusted current ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 not reaching 2021 level.

Adjusted Debt to Equity

Microsoft Excel
Jun 25, 2023 Jun 26, 2022 Jun 27, 2021 Jun 28, 2020 Jun 30, 2019 Jun 24, 2018
Reported
Selected Financial Data (US$ in thousands)
Total debt 5,011,541 5,005,830 5,001,682 5,810,725 4,489,899 2,416,592
Stockholders’ equity 8,210,172 6,278,366 6,027,188 5,172,494 4,673,865 6,501,851
Solvency Ratio
Debt to equity1 0.61 0.80 0.83 1.12 0.96 0.37
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted total debt2 5,249,109 5,224,553 5,165,377 5,984,094 4,564,944 2,482,402
Adjusted stockholders’ equity3 9,782,665 8,177,632 7,035,414 5,711,197 5,172,667 7,625,101
Solvency Ratio
Adjusted debt to equity4 0.54 0.64 0.73 1.05 0.88 0.33

Based on: 10-K (reporting date: 2023-06-25), 10-K (reporting date: 2022-06-26), 10-K (reporting date: 2021-06-27), 10-K (reporting date: 2020-06-28), 10-K (reporting date: 2019-06-30), 10-K (reporting date: 2018-06-24).

1 2023 Calculation
Debt to equity = Total debt ÷ Stockholders’ equity
= 5,011,541 ÷ 8,210,172 = 0.61

2 Adjusted total debt. See details »

3 Adjusted stockholders’ equity. See details »

4 2023 Calculation
Adjusted debt to equity = Adjusted total debt ÷ Adjusted stockholders’ equity
= 5,249,109 ÷ 9,782,665 = 0.54

Solvency ratio Description The company
Adjusted debt-to-equity ratio A solvency ratio calculated as adjusted total debt divided by adjusted total equity. Lam Research Corp. adjusted debt-to-equity ratio improved from 2021 to 2022 and from 2022 to 2023.

Adjusted Debt to Capital

Microsoft Excel
Jun 25, 2023 Jun 26, 2022 Jun 27, 2021 Jun 28, 2020 Jun 30, 2019 Jun 24, 2018
Reported
Selected Financial Data (US$ in thousands)
Total debt 5,011,541 5,005,830 5,001,682 5,810,725 4,489,899 2,416,592
Total capital 13,221,713 11,284,196 11,028,870 10,983,219 9,163,764 8,918,443
Solvency Ratio
Debt to capital1 0.38 0.44 0.45 0.53 0.49 0.27
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted total debt2 5,249,109 5,224,553 5,165,377 5,984,094 4,564,944 2,482,402
Adjusted total capital3 15,031,774 13,402,185 12,200,791 11,695,291 9,737,611 10,107,503
Solvency Ratio
Adjusted debt to capital4 0.35 0.39 0.42 0.51 0.47 0.25

Based on: 10-K (reporting date: 2023-06-25), 10-K (reporting date: 2022-06-26), 10-K (reporting date: 2021-06-27), 10-K (reporting date: 2020-06-28), 10-K (reporting date: 2019-06-30), 10-K (reporting date: 2018-06-24).

1 2023 Calculation
Debt to capital = Total debt ÷ Total capital
= 5,011,541 ÷ 13,221,713 = 0.38

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
= 5,249,109 ÷ 15,031,774 = 0.35

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. Lam Research Corp. adjusted debt-to-capital ratio improved from 2021 to 2022 and from 2022 to 2023.

Adjusted Financial Leverage

Microsoft Excel
Jun 25, 2023 Jun 26, 2022 Jun 27, 2021 Jun 28, 2020 Jun 30, 2019 Jun 24, 2018
Reported
Selected Financial Data (US$ in thousands)
Total assets 18,781,643 17,195,632 15,892,152 14,559,047 12,001,333 12,479,478
Stockholders’ equity 8,210,172 6,278,366 6,027,188 5,172,494 4,673,865 6,501,851
Solvency Ratio
Financial leverage1 2.29 2.74 2.64 2.81 2.57 1.92
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted total assets2 18,074,638 16,640,541 15,589,813 14,431,126 11,997,943 12,482,058
Adjusted stockholders’ equity3 9,782,665 8,177,632 7,035,414 5,711,197 5,172,667 7,625,101
Solvency Ratio
Adjusted financial leverage4 1.85 2.03 2.22 2.53 2.32 1.64

Based on: 10-K (reporting date: 2023-06-25), 10-K (reporting date: 2022-06-26), 10-K (reporting date: 2021-06-27), 10-K (reporting date: 2020-06-28), 10-K (reporting date: 2019-06-30), 10-K (reporting date: 2018-06-24).

1 2023 Calculation
Financial leverage = Total assets ÷ Stockholders’ equity
= 18,781,643 ÷ 8,210,172 = 2.29

2 Adjusted total assets. See details »

3 Adjusted stockholders’ equity. See details »

4 2023 Calculation
Adjusted financial leverage = Adjusted total assets ÷ Adjusted stockholders’ equity
= 18,074,638 ÷ 9,782,665 = 1.85

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.
Lam Research Corp. adjusted financial leverage ratio decreased from 2021 to 2022 and from 2022 to 2023.

Adjusted Net Profit Margin

Microsoft Excel
Jun 25, 2023 Jun 26, 2022 Jun 27, 2021 Jun 28, 2020 Jun 30, 2019 Jun 24, 2018
Reported
Selected Financial Data (US$ in thousands)
Net income 4,510,931 4,605,286 3,908,458 2,251,753 2,191,430 2,380,681
Revenue 17,428,516 17,227,039 14,626,150 10,044,736 9,653,559 11,076,998
Profitability Ratio
Net profit margin1 25.88% 26.73% 26.72% 22.42% 22.70% 21.49%
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net income2 4,173,024 5,446,137 4,430,795 2,293,625 1,570,303 2,446,717
Adjusted revenue3 17,215,016 18,306,331 15,207,530 10,132,858 9,108,864 11,104,998
Profitability Ratio
Adjusted net profit margin4 24.24% 29.75% 29.14% 22.64% 17.24% 22.03%

Based on: 10-K (reporting date: 2023-06-25), 10-K (reporting date: 2022-06-26), 10-K (reporting date: 2021-06-27), 10-K (reporting date: 2020-06-28), 10-K (reporting date: 2019-06-30), 10-K (reporting date: 2018-06-24).

1 2023 Calculation
Net profit margin = 100 × Net income ÷ Revenue
= 100 × 4,510,931 ÷ 17,428,516 = 25.88%

2 Adjusted net income. See details »

3 Adjusted revenue. See details »

4 2023 Calculation
Adjusted net profit margin = 100 × Adjusted net income ÷ Adjusted revenue
= 100 × 4,173,024 ÷ 17,215,016 = 24.24%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Lam Research Corp. adjusted net profit margin ratio improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.

Adjusted Return on Equity (ROE)

Microsoft Excel
Jun 25, 2023 Jun 26, 2022 Jun 27, 2021 Jun 28, 2020 Jun 30, 2019 Jun 24, 2018
Reported
Selected Financial Data (US$ in thousands)
Net income 4,510,931 4,605,286 3,908,458 2,251,753 2,191,430 2,380,681
Stockholders’ equity 8,210,172 6,278,366 6,027,188 5,172,494 4,673,865 6,501,851
Profitability Ratio
ROE1 54.94% 73.35% 64.85% 43.53% 46.89% 36.62%
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net income2 4,173,024 5,446,137 4,430,795 2,293,625 1,570,303 2,446,717
Adjusted stockholders’ equity3 9,782,665 8,177,632 7,035,414 5,711,197 5,172,667 7,625,101
Profitability Ratio
Adjusted ROE4 42.66% 66.60% 62.98% 40.16% 30.36% 32.09%

Based on: 10-K (reporting date: 2023-06-25), 10-K (reporting date: 2022-06-26), 10-K (reporting date: 2021-06-27), 10-K (reporting date: 2020-06-28), 10-K (reporting date: 2019-06-30), 10-K (reporting date: 2018-06-24).

1 2023 Calculation
ROE = 100 × Net income ÷ Stockholders’ equity
= 100 × 4,510,931 ÷ 8,210,172 = 54.94%

2 Adjusted net income. See details »

3 Adjusted stockholders’ equity. See details »

4 2023 Calculation
Adjusted ROE = 100 × Adjusted net income ÷ Adjusted stockholders’ equity
= 100 × 4,173,024 ÷ 9,782,665 = 42.66%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted total equity. Lam Research Corp. adjusted ROE improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.

Adjusted Return on Assets (ROA)

Microsoft Excel
Jun 25, 2023 Jun 26, 2022 Jun 27, 2021 Jun 28, 2020 Jun 30, 2019 Jun 24, 2018
Reported
Selected Financial Data (US$ in thousands)
Net income 4,510,931 4,605,286 3,908,458 2,251,753 2,191,430 2,380,681
Total assets 18,781,643 17,195,632 15,892,152 14,559,047 12,001,333 12,479,478
Profitability Ratio
ROA1 24.02% 26.78% 24.59% 15.47% 18.26% 19.08%
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net income2 4,173,024 5,446,137 4,430,795 2,293,625 1,570,303 2,446,717
Adjusted total assets3 18,074,638 16,640,541 15,589,813 14,431,126 11,997,943 12,482,058
Profitability Ratio
Adjusted ROA4 23.09% 32.73% 28.42% 15.89% 13.09% 19.60%

Based on: 10-K (reporting date: 2023-06-25), 10-K (reporting date: 2022-06-26), 10-K (reporting date: 2021-06-27), 10-K (reporting date: 2020-06-28), 10-K (reporting date: 2019-06-30), 10-K (reporting date: 2018-06-24).

1 2023 Calculation
ROA = 100 × Net income ÷ Total assets
= 100 × 4,510,931 ÷ 18,781,643 = 24.02%

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 × 4,173,024 ÷ 18,074,638 = 23.09%

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