Stock Analysis on Net

Qualcomm Inc. (NASDAQ:QCOM)

Return on Capital (ROC)

Microsoft Excel

Return on Invested Capital (ROIC)

Qualcomm Inc., ROIC calculation, comparison to benchmarks

Microsoft Excel
Sep 24, 2023 Sep 25, 2022 Sep 26, 2021 Sep 27, 2020 Sep 29, 2019 Sep 30, 2018
Selected Financial Data (US$ in millions)
Net operating profit after taxes (NOPAT)1 5,865 13,145 8,512 4,798 5,963 (3,095)
Invested capital2 31,383 29,132 20,003 17,459 21,089 18,490
Performance Ratio
ROIC3 18.69% 45.12% 42.56% 27.48% 28.27% -16.74%
Benchmarks
ROIC, Competitors4
Advanced Micro Devices Inc. -0.35% -0.24% 56.77% 30.47% 12.00%
Analog Devices Inc. 7.11% 5.76% 2.37% 6.95% 8.23% 4.98%
Applied Materials Inc. 36.75% 46.34% 41.96% 29.68% 28.97% 36.36%
Broadcom Inc. 23.04% 20.76% 11.02% 4.80% 5.00% 10.03%
Intel Corp. -1.60% 4.14% 22.03% 28.01% 26.78%
KLA Corp. 40.63% 42.51% 31.64% 19.88% 20.98% 39.57%
Lam Research Corp. 28.08% 42.41% 41.94% 24.20% 20.10% 25.72%
Micron Technology Inc. -11.01% 17.20% 12.88% 6.84% 17.15% 39.70%
NVIDIA Corp. 10.91% 53.12% 33.44% 19.63% 80.01%
ON Semiconductor Corp. 18.98% 21.26% 16.06% 3.81% 4.97%
Texas Instruments Inc. 28.83% 49.74% 48.28% 43.48% 43.15%

Based on: 10-K (reporting date: 2023-09-24), 10-K (reporting date: 2022-09-25), 10-K (reporting date: 2021-09-26), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29), 10-K (reporting date: 2018-09-30).

1 NOPAT. See details »

2 Invested capital. See details »

3 2023 Calculation
ROIC = 100 × NOPAT ÷ Invested capital
= 100 × 5,865 ÷ 31,383 = 18.69%

4 Click competitor name to see calculations.

Performance ratio Description The company
ROIC A measure of the periodic, after tax, cash-on-cash yield earned in the business. Qualcomm Inc. ROIC improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.

Decomposition of ROIC

Qualcomm Inc., decomposition of ROIC

Microsoft Excel
ROIC = OPM1 × TO2 × 1 – CTR3
Sep 24, 2023 18.69% = 21.48% × 1.14 × 76.49%
Sep 25, 2022 45.12% = 35.06% × 1.50 × 85.73%
Sep 26, 2021 42.56% = 30.10% × 1.66 × 85.16%
Sep 27, 2020 27.48% = 24.17% × 1.33 × 85.81%
Sep 29, 2019 28.27% = 29.86% × 1.13 × 83.63%
Sep 30, 2018 -16.74% = 1.24% × 1.21 × -1,115.96%

Based on: 10-K (reporting date: 2023-09-24), 10-K (reporting date: 2022-09-25), 10-K (reporting date: 2021-09-26), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29), 10-K (reporting date: 2018-09-30).

1 Operating profit margin (OPM). See calculations »

2 Turnover of capital (TO). See calculations »

3 Effective cash tax rate (CTR). See calculations »

The primary reason for the decrease in return on invested capital (ROIC) over 2023 year is the decrease in profitability measured by operating profit margin (OPM) ratio.


Operating Profit Margin (OPM)

Qualcomm Inc., OPM calculation, comparison to benchmarks

Microsoft Excel
Sep 24, 2023 Sep 25, 2022 Sep 26, 2021 Sep 27, 2020 Sep 29, 2019 Sep 30, 2018
Selected Financial Data (US$ in millions)
Net operating profit after taxes (NOPAT)1 5,865 13,145 8,512 4,798 5,963 (3,095)
Add: Cash operating taxes2 1,803 2,189 1,484 793 1,167 3,372
Net operating profit before taxes (NOPBT) 7,667 15,334 9,996 5,591 7,130 277
 
Revenues 35,820 44,200 33,566 23,531 24,273 22,732
Add: Increase (decrease) in unearned revenues (121) (463) (353) (396) (395) (385)
Adjusted revenues 35,699 43,737 33,213 23,135 23,878 22,347
Profitability Ratio
OPM3 21.48% 35.06% 30.10% 24.17% 29.86% 1.24%
Benchmarks
OPM, Competitors4
Advanced Micro Devices Inc. 2.02% 5.31% 22.70% 13.87% 6.93%
Analog Devices Inc. 32.00% 27.59% 20.52% 26.98% 29.60% 30.11%
Applied Materials Inc. 29.22% 30.32% 30.54% 25.67% 23.94% 28.65%
Broadcom Inc. 45.19% 42.94% 31.06% 17.10% 15.65% 24.22%
Intel Corp. -0.86% 13.58% 28.05% 32.68% 33.46%
KLA Corp. 39.78% 41.73% 36.39% 26.09% 32.80% 39.49%
Lam Research Corp. 28.99% 35.59% 34.25% 27.26% 20.46% 29.43%
Micron Technology Inc. -36.77% 31.50% 23.15% 14.37% 29.89% 47.86%
NVIDIA Corp. 15.97% 37.99% 28.45% 26.65% 33.15%
ON Semiconductor Corp. 30.82% 29.41% 19.27% 6.72% 7.62%
Texas Instruments Inc. 44.51% 51.22% 49.60% 43.13% 40.81%

Based on: 10-K (reporting date: 2023-09-24), 10-K (reporting date: 2022-09-25), 10-K (reporting date: 2021-09-26), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29), 10-K (reporting date: 2018-09-30).

1 NOPAT. See details »

2 Cash operating taxes. See details »

3 2023 Calculation
OPM = 100 × NOPBT ÷ Adjusted revenues
= 100 × 7,667 ÷ 35,699 = 21.48%

4 Click competitor name to see calculations.

Profitability ratio Description The company
OPM The operating profit margin (OPM) is the ratio of pretax economic earnings, or NOPBT, to sales. Qualcomm Inc. OPM improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.

Turnover of Capital (TO)

Qualcomm Inc., TO calculation, comparison to benchmarks

Microsoft Excel
Sep 24, 2023 Sep 25, 2022 Sep 26, 2021 Sep 27, 2020 Sep 29, 2019 Sep 30, 2018
Selected Financial Data (US$ in millions)
Revenues 35,820 44,200 33,566 23,531 24,273 22,732
Add: Increase (decrease) in unearned revenues (121) (463) (353) (396) (395) (385)
Adjusted revenues 35,699 43,737 33,213 23,135 23,878 22,347
 
Invested capital1 31,383 29,132 20,003 17,459 21,089 18,490
Efficiency Ratio
TO2 1.14 1.50 1.66 1.33 1.13 1.21
Benchmarks
TO, Competitors3
Advanced Micro Devices Inc. 0.39 0.40 2.65 2.24 1.98
Analog Devices Inc. 0.28 0.27 0.16 0.31 0.33 0.33
Applied Materials Inc. 1.49 1.73 1.57 1.31 1.44 1.69
Broadcom Inc. 0.57 0.53 0.42 0.36 0.38 0.47
Intel Corp. 0.59 0.71 0.89 0.95 0.89
KLA Corp. 1.26 1.18 1.01 0.89 0.72 1.54
Lam Research Corp. 1.15 1.38 1.40 1.02 1.15 1.15
Micron Technology Inc. 0.29 0.58 0.60 0.51 0.60 0.86
NVIDIA Corp. 1.26 1.49 1.28 0.77 2.45
ON Semiconductor Corp. 0.76 0.89 0.89 0.76 0.80
Texas Instruments Inc. 0.78 1.14 1.12 1.12 1.19

Based on: 10-K (reporting date: 2023-09-24), 10-K (reporting date: 2022-09-25), 10-K (reporting date: 2021-09-26), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29), 10-K (reporting date: 2018-09-30).

1 Invested capital. See details »

2 2023 Calculation
TO = Adjusted revenues ÷ Invested capital
= 35,699 ÷ 31,383 = 1.14

3 Click competitor name to see calculations.

Efficiency ratio Description The company
TO The turnover of capital (TO) is the ratio of sales to invested capital. Capital turnover is a function of the efficiency of working capital management and of net fixed assets. Qualcomm Inc. TO deteriorated from 2021 to 2022 and from 2022 to 2023.

Effective Cash Tax Rate (CTR)

Qualcomm Inc., CTR calculation, comparison to benchmarks

Microsoft Excel
Sep 24, 2023 Sep 25, 2022 Sep 26, 2021 Sep 27, 2020 Sep 29, 2019 Sep 30, 2018
Selected Financial Data (US$ in millions)
Net operating profit after taxes (NOPAT)1 5,865 13,145 8,512 4,798 5,963 (3,095)
Add: Cash operating taxes2 1,803 2,189 1,484 793 1,167 3,372
Net operating profit before taxes (NOPBT) 7,667 15,334 9,996 5,591 7,130 277
Tax Rate
CTR3 23.51% 14.27% 14.84% 14.19% 16.37% 1,215.96%
Benchmarks
CTR, Competitors4
Advanced Micro Devices Inc. 143.92% 111.01% 5.73% 1.76% 12.31%
Analog Devices Inc. 20.23% 21.73% 25.70% 16.31% 14.82% 50.33%
Applied Materials Inc. 15.68% 11.76% 12.33% 12.01% 16.10% 25.07%
Broadcom Inc. 10.78% 9.59% 16.44% 22.63% 15.10% 11.38%
Intel Corp. 57.13% 12.07% 9.78% 10.35%
KLA Corp. 18.86% 13.88% 14.30% 14.62% 10.70% 35.06%
Lam Research Corp. 15.67% 13.55% 12.57% 13.09% 14.26% 24.00%
Micron Technology Inc. 6.38% 6.96% 6.13% 4.94% 3.36%
NVIDIA Corp. 45.94% 6.28% 8.10% 4.59% 1.47%
ON Semiconductor Corp. 18.48% 18.66% 6.53% 25.63% 19.02%
Texas Instruments Inc. 16.49% 14.83% 12.93% 9.63% 11.38%

Based on: 10-K (reporting date: 2023-09-24), 10-K (reporting date: 2022-09-25), 10-K (reporting date: 2021-09-26), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29), 10-K (reporting date: 2018-09-30).

1 NOPAT. See details »

2 Cash operating taxes. See details »

3 2023 Calculation
CTR = 100 × Cash operating taxes ÷ NOPBT
= 100 × 1,803 ÷ 7,667 = 23.51%

4 Click competitor name to see calculations.

Tax rate Description The company
CTR Effective cash tax rate on operating income. Qualcomm Inc. CTR decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.