Earnings before Interest, Tax, Depreciation and Amortization (EBITDA)
Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).
An analysis of the financial performance from 2020 to 2024 reveals a general upward trajectory in earnings, characterized by consistent growth in operational capacity and a significant divergence in bottom-line results in the final period.
- EBITDA Growth and Trends
- Earnings before interest, tax, depreciation and amortization exhibited steady growth between 2020 and 2022, rising from 188,528 thousand US$ to 562,051 thousand US$. A marginal contraction occurred in 2023, with the figure descending to 546,009 thousand US$, before recovering to a peak of 609,342 thousand US$ by the end of 2024.
- Operational Correlation and Interest Exposure
- A consistent parity is observed between Earnings before tax (EBT) and Earnings before interest and tax (EBIT) throughout the five-year period. This alignment suggests that interest expenses and interest income had a negligible impact on the results, indicating a minimal debt burden or an effectively hedged interest position.
- Net Income Divergence
- A substantial decoupling of Net income from operational earnings occurred in 2024. While EBITDA and EBIT showed modest growth in the final year, Net income surged to 1,786,700 thousand US$, far exceeding the reported EBT of 572,912 thousand US$. This variance indicates the realization of significant non-operating gains or a substantial tax benefit during the 2024 fiscal year.
- Depreciation and Amortization Analysis
- The difference between EBITDA and EBIT has expanded gradually over the period, increasing from 19,186 thousand US$ in 2020 to 36,430 thousand US$ in 2024. This trend reflects a steady increase in non-cash charges, likely associated with increased capital investments or the amortization of acquired assets.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
How can I help you?
Enterprise Value to EBITDA Ratio, Current
| Selected Financial Data (US$ in thousands) | |
| Enterprise value (EV) | 29,176,967) |
| Earnings before interest, tax, depreciation and amortization (EBITDA) | 609,342) |
| Valuation Ratio | |
| EV/EBITDA | 47.88 |
| Benchmarks | |
| EV/EBITDA, Competitors1 | |
| Advanced Micro Devices Inc. | 143.41 |
| Analog Devices Inc. | 40.50 |
| Applied Materials Inc. | 41.22 |
| Broadcom Inc. | 53.19 |
| Intel Corp. | 41.23 |
| KLA Corp. | 41.08 |
| Lam Research Corp. | 46.32 |
| Marvell Technology Inc. | 55.39 |
| Micron Technology Inc. | 66.68 |
| NVIDIA Corp. | 39.22 |
| Qualcomm Inc. | 12.66 |
| Texas Instruments Inc. | 33.09 |
| EV/EBITDA, Sector | |
| Semiconductors & Semiconductor Equipment | 105.17 |
| EV/EBITDA, Industry | |
| Information Technology | 51.07 |
Based on: 10-K (reporting date: 2024-12-31).
1 Click competitor name to see calculations.
If the company EV/EBITDA is lower then the EV/EBITDA of benchmark then company is relatively undervalued.
Otherwise, if the company EV/EBITDA is higher then the EV/EBITDA of benchmark then company is relatively overvalued.
Enterprise Value to EBITDA Ratio, Historical
| Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | ||
|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in thousands) | ||||||
| Enterprise value (EV)1 | 26,847,639) | 33,896,186) | 22,113,280) | 20,736,031) | 17,153,737) | |
| Earnings before interest, tax, depreciation and amortization (EBITDA)2 | 609,342) | 546,009) | 562,051) | 300,918) | 188,528) | |
| Valuation Ratio | ||||||
| EV/EBITDA3 | 44.06 | 62.08 | 39.34 | 68.91 | 90.99 | |
| Benchmarks | ||||||
| EV/EBITDA, Competitors4 | ||||||
| Advanced Micro Devices Inc. | 34.40 | 65.81 | 22.63 | 34.19 | — | |
| Analog Devices Inc. | 27.10 | 15.56 | 16.23 | 38.55 | 23.61 | |
| Applied Materials Inc. | 15.31 | 15.75 | 11.04 | 17.54 | 16.82 | |
| Broadcom Inc. | 45.78 | 26.42 | 13.54 | 19.72 | 18.89 | |
| Intel Corp. | 97.96 | 18.96 | 6.20 | 6.02 | — | |
| KLA Corp. | 24.77 | 15.67 | 14.97 | 19.26 | — | |
| Lam Research Corp. | 20.93 | 15.36 | 11.36 | 16.94 | — | |
| Marvell Technology Inc. | 72.63 | 23.44 | 65.75 | 84.53 | — | |
| Micron Technology Inc. | 12.40 | 32.38 | 3.26 | 6.05 | 6.46 | |
| NVIDIA Corp. | 46.95 | 95.69 | 57.58 | 58.98 | — | |
| Qualcomm Inc. | 15.19 | 12.82 | 7.84 | 12.76 | 19.49 | |
| Texas Instruments Inc. | 22.89 | 16.36 | 14.69 | 15.54 | — | |
| EV/EBITDA, Sector | ||||||
| Semiconductors & Semiconductor Equipment | 34.26 | 26.50 | 14.87 | 15.76 | — | |
| EV/EBITDA, Industry | ||||||
| Information Technology | 27.70 | 23.55 | 18.32 | 20.52 | — | |
Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).
3 2024 Calculation
EV/EBITDA = EV ÷ EBITDA
= 26,847,639 ÷ 609,342 = 44.06
4 Click competitor name to see calculations.
The financial profile from 2020 to 2024 exhibits a period of significant expansion in both enterprise valuation and operational profitability, characterized by a volatile relationship between market valuation and earnings performance.
- Enterprise Value Trends
- The enterprise value demonstrated a consistent upward trajectory from 2020 through 2023, rising from US$ 17.15 billion to a peak of US$ 33.90 billion. This represents a substantial increase in market valuation over a three-year period. However, a correction occurred in 2024, with the value receding to US$ 26.85 billion.
- EBITDA Performance
- Earnings before interest, tax, depreciation and amortization showed a robust growth pattern, increasing from US$ 188.53 million in 2020 to US$ 609.34 million by 2024. With the exception of a slight decrease in 2023, the operational earnings grew steadily, indicating an improvement in the underlying cash flow generation capabilities of the business.
- EV/EBITDA Ratio Analysis
- The EV/EBITDA ratio experienced significant fluctuations, reflecting a shift in how the market valued the company relative to its earnings. A sharp contraction was observed between 2020 and 2022, as the ratio fell from 90.99 to 39.34, driven by EBITDA growth outpacing the increase in enterprise value. A subsequent spike to 62.08 in 2023 aligned with the peak in enterprise value. By 2024, the ratio moderated to 44.06, suggesting a valuation realignment as enterprise value decreased while EBITDA continued to rise.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
How can I help you?