Stock Analysis on Net

Super Micro Computer Inc. (NASDAQ:SMCI)

$24.99

Economic Value Added (EVA)

Microsoft Excel

EVA is registered trademark of Stern Stewart.

Economic value added or economic profit is the difference between revenues and costs,where costs include not only expenses, but also cost of capital.

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Economic Profit

Super Micro Computer Inc., economic profit calculation

US$ in thousands

Microsoft Excel
12 months ended: Jun 30, 2024 Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019
Net operating profit after taxes (NOPAT)1
Cost of capital2
Invested capital3
 
Economic profit4

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 NOPAT. See details »

2 Cost of capital. See details »

3 Invested capital. See details »

4 2024 Calculation
Economic profit = NOPAT – Cost of capital × Invested capital
= × =


Net Operating Profit after Taxes (NOPAT)

Super Micro Computer Inc., NOPAT calculation

US$ in thousands

Microsoft Excel
12 months ended: Jun 30, 2024 Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019
Net income
Deferred income tax expense (benefit)1
Increase (decrease) in allowance for credit losses2
Increase (decrease) in deferred revenue3
Increase (decrease) in accrued warranty costs4
Increase (decrease) in equity equivalents5
Interest expense
Interest expense, operating lease liability6
Adjusted interest expense
Tax benefit of interest expense7
Adjusted interest expense, after taxes8
(Gain) loss on marketable securities
Investment income, before taxes
Tax expense (benefit) of investment income9
Investment income, after taxes10
Net operating profit after taxes (NOPAT)

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 Elimination of deferred tax expense. See details »

2 Addition of increase (decrease) in allowance for credit losses.

3 Addition of increase (decrease) in deferred revenue.

4 Addition of increase (decrease) in accrued warranty costs.

5 Addition of increase (decrease) in equity equivalents to net income.

6 2024 Calculation
Interest expense on capitalized operating leases = Operating lease liability × Discount rate
= × =

7 2024 Calculation
Tax benefit of interest expense = Adjusted interest expense × Statutory income tax rate
= × 21.00% =

8 Addition of after taxes interest expense to net income.

9 2024 Calculation
Tax expense (benefit) of investment income = Investment income, before tax × Statutory income tax rate
= × 21.00% =

10 Elimination of after taxes investment income.


The financial data exhibits a significant upward trend in both net income and net operating profit after taxes (NOPAT) over the five-year period.

Net Income
Net income increased consistently from 71,918 thousand US dollars in 2019 to 1,152,666 thousand US dollars in 2024. This represents a substantial growth trajectory, with particularly sharp increases observed from 2021 onwards. The most notable surge occurs between 2022 and 2023, where net income more than doubles, followed by continued robust growth into 2024.
Net Operating Profit After Taxes (NOPAT)
NOPAT showed some fluctuation in earlier years, decreasing from 123,581 thousand US dollars in 2019 to 70,352 thousand US dollars in 2020. However, starting in 2021, there is a clear recovery and subsequent strong growth, reaching 1,116,783 thousand US dollars in 2024. The pattern of increase closely parallels that of net income, indicating improved operating efficiency and higher profitability from core operations in recent years.

Overall, the financial data suggests a period of transformation characterized by increased profitability and operational improvements, especially evident in the last three years. The upward trend indicates strengthening financial performance and potentially successful strategic initiatives driving both net income and operating profit growth.


Cash Operating Taxes

Super Micro Computer Inc., cash operating taxes calculation

US$ in thousands

Microsoft Excel
12 months ended: Jun 30, 2024 Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019
Income tax provision
Less: Deferred income tax expense (benefit)
Add: Tax savings from interest expense
Less: Tax imposed on investment income
Cash operating taxes

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).


The financial data reveals considerable fluctuations in both the income tax provision and cash operating taxes over the examined periods.

Income Tax Provision
The income tax provision exhibits a variable trend, initially decreasing sharply from 14,884 thousand USD in 2019 to 2,922 thousand USD in 2020. It then increased moderately to 6,936 thousand USD in 2021, followed by a significant rise to 52,876 thousand USD in 2022. The upward trend continued, reaching a peak of 110,666 thousand USD in 2023, before declining to 63,294 thousand USD in 2024. Overall, despite the volatility, the income tax provision shows a substantial increase from 2019 to 2024, peaking notably in the period ending June 30, 2023.
Cash Operating Taxes
Cash operating taxes demonstrate a pronounced upward trend throughout the period analyzed. Starting at 33,161 thousand USD in 2019, they decreased to 17,343 thousand USD in 2020 and slightly declined again to 15,997 thousand USD in 2021. However, from 2022 onward, there is a marked escalation, with cash operating taxes rising to 61,030 thousand USD, then surging significantly to 205,704 thousand USD in 2023, and further increasing to 236,509 thousand USD in 2024. This indicates an increasing cash outflow related to operating taxes in recent years.

In summary, both income tax provision and cash operating taxes have experienced significant increases over the examined time frame, particularly from 2022 onwards. The steep rises in these tax-related expenses suggest substantial changes in taxable income, tax rates, or tax payment strategies, impacting the cash flow and financial position associated with taxation.


Invested Capital

Super Micro Computer Inc., invested capital calculation (financing approach)

US$ in thousands

Microsoft Excel
Jun 30, 2024 Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019
Lines of credit and current portion of term loans
Term loans, non-current
Convertible notes
Operating lease liability1
Total reported debt & leases
Total Super Micro Computer, Inc. stockholders’ equity
Net deferred tax (assets) liabilities2
Allowance for credit losses3
Deferred revenue4
Accrued warranty costs5
Equity equivalents6
Accumulated other comprehensive (income) loss, net of tax7
Noncontrolling interest
Adjusted total Super Micro Computer, Inc. stockholders’ equity
Buildings construction in progress8
Investment in marketable equity security9
Invested capital

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 Addition of capitalized operating leases.

2 Elimination of deferred taxes from assets and liabilities. See details »

3 Addition of allowance for doubtful accounts receivable.

4 Addition of deferred revenue.

5 Addition of accrued warranty costs.

6 Addition of equity equivalents to total Super Micro Computer, Inc. stockholders’ equity.

7 Removal of accumulated other comprehensive income.

8 Subtraction of buildings construction in progress.

9 Subtraction of investment in marketable equity security.


Total Reported Debt & Leases
The total reported debt and leases exhibited a fluctuating yet overall increasing trend over the period. Starting at 41,119 thousand USD in 2019, the figure rose moderately to 53,813 thousand USD in 2020 before more than doubling to 119,051 thousand USD in 2021. A substantial spike occurred in 2022, with debt and leases reaching 620,564 thousand USD, followed by a decline to 309,462 thousand USD in 2023. However, in 2024, there was a dramatic surge to 2,209,527 thousand USD, indicating a significant increase in leverage or financing activities in the most recent year.
Total Stockholders’ Equity
Stockholders’ equity demonstrated consistent growth throughout the period. Beginning at 941,015 thousand USD in 2019, it increased steadily each year, reaching 1,065,540 thousand USD in 2020, 1,096,225 thousand USD in 2021, and 1,425,575 thousand USD in 2022. The upward trend accelerated in 2023 with equity amounting to 1,972,005 thousand USD, and then showed a marked rise to 5,417,206 thousand USD in 2024. This strong expansion in equity suggests substantial retained earnings or capital injections contributing to the company's net worth over time.
Invested Capital
The invested capital followed a gradual upward path initially, increasing from 1,150,419 thousand USD in 2019 to 1,239,197 thousand USD in 2020 and 1,282,041 thousand USD in 2021. A significant jump occurred in 2022, with invested capital reaching 2,222,919 thousand USD, followed by a further increase to 2,437,425 thousand USD in 2023. The most striking change was recorded in 2024, where invested capital more than tripled, reaching 7,676,769 thousand USD. This pronounced increase aligns with the large rise in debt and stockholders’ equity, indicating substantial capital deployment in the company’s assets or operations.

Cost of Capital

Super Micro Computer Inc., cost of capital calculations

Capital (fair value)1 Weights Cost of capital
Equity2 ÷ = × =
Lines of credit, term loans, and convertible notes3 ÷ = × × (1 – 21.00%) =
Operating lease liability4 ÷ = × × (1 – 21.00%) =
Total:

Based on: 10-K (reporting date: 2024-06-30).

1 US$ in thousands

2 Equity. See details »

3 Lines of credit, term loans, and convertible notes. See details »

4 Operating lease liability. See details »

Capital (fair value)1 Weights Cost of capital
Equity2 ÷ = × =
Lines of credit, term loans, and convertible notes3 ÷ = × × (1 – 21.00%) =
Operating lease liability4 ÷ = × × (1 – 21.00%) =
Total:

Based on: 10-K (reporting date: 2023-06-30).

1 US$ in thousands

2 Equity. See details »

3 Lines of credit, term loans, and convertible notes. See details »

4 Operating lease liability. See details »

Capital (fair value)1 Weights Cost of capital
Equity2 ÷ = × =
Lines of credit, term loans, and convertible notes3 ÷ = × × (1 – 21.00%) =
Operating lease liability4 ÷ = × × (1 – 21.00%) =
Total:

Based on: 10-K (reporting date: 2022-06-30).

1 US$ in thousands

2 Equity. See details »

3 Lines of credit, term loans, and convertible notes. See details »

4 Operating lease liability. See details »

Capital (fair value)1 Weights Cost of capital
Equity2 ÷ = × =
Lines of credit, term loans, and convertible notes3 ÷ = × × (1 – 21.00%) =
Operating lease liability4 ÷ = × × (1 – 21.00%) =
Total:

Based on: 10-K (reporting date: 2021-06-30).

1 US$ in thousands

2 Equity. See details »

3 Lines of credit, term loans, and convertible notes. See details »

4 Operating lease liability. See details »

Capital (fair value)1 Weights Cost of capital
Equity2 ÷ = × =
Lines of credit, term loans, and convertible notes3 ÷ = × × (1 – 21.00%) =
Operating lease liability4 ÷ = × × (1 – 21.00%) =
Total:

Based on: 10-K (reporting date: 2020-06-30).

1 US$ in thousands

2 Equity. See details »

3 Lines of credit, term loans, and convertible notes. See details »

4 Operating lease liability. See details »

Capital (fair value)1 Weights Cost of capital
Equity2 ÷ = × =
Lines of credit, term loans, and convertible notes3 ÷ = × × (1 – 21.00%) =
Operating lease liability4 ÷ = × × (1 – 21.00%) =
Total:

Based on: 10-K (reporting date: 2019-06-30).

1 US$ in thousands

2 Equity. See details »

3 Lines of credit, term loans, and convertible notes. See details »

4 Operating lease liability. See details »


Economic Spread Ratio

Super Micro Computer Inc., economic 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)
Economic profit1
Invested capital2
Performance Ratio
Economic spread ratio3
Benchmarks
Economic Spread Ratio, Competitors4
Apple Inc.
Arista Networks Inc.
Cisco Systems Inc.
Dell Technologies 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 Economic profit. See details »

2 Invested capital. See details »

3 2024 Calculation
Economic spread ratio = 100 × Economic profit ÷ Invested capital
= 100 × ÷ =

4 Click competitor name to see calculations.


Economic Profit Margin

Super Micro Computer Inc., economic profit 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)
Economic profit1
 
Net sales
Add: Increase (decrease) in deferred revenue
Adjusted net sales
Performance Ratio
Economic profit margin2
Benchmarks
Economic Profit Margin, Competitors3
Apple Inc.
Arista Networks Inc.
Cisco Systems Inc.
Dell Technologies 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 Economic profit. See details »

2 2024 Calculation
Economic profit margin = 100 × Economic profit ÷ Adjusted net sales
= 100 × ÷ =

3 Click competitor name to see calculations.