AI Tokens
Stock Analysis on Net

Amphenol Corp. (NYSE:APH)

This company has been moved to the archive! The financial data has not been updated since April 26, 2024.

Return on Capital (ROC)

Microsoft Excel

Return on Invested Capital (ROIC)

Amphenol Corp., ROIC calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in thousands)
Net operating profit after taxes (NOPAT)1 2,010,042 2,040,201 1,644,807 1,351,172 1,277,245
Invested capital2 13,752,400 12,775,400 12,048,900 10,035,300 9,029,400
Performance Ratio
ROIC3 14.62% 15.97% 13.65% 13.46% 14.15%
Benchmarks
ROIC, Competitors4
Apple Inc. 156.53% 217.85% 214.07% — —
Arista Networks Inc. 43.29% 38.80% 53.84% — —
Cisco Systems Inc. 21.42% 21.11% 20.34% — —
Dell Technologies Inc. 9.72% 14.58% 9.51% — —
Lumentum Holdings Inc. -5.87% 9.32% 22.51% — —
Super Micro Computer Inc. 25.75% 14.13% 8.04% — —

Based on: 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), 10-K (reporting date: 2019-12-31).

1 NOPAT. See details »

2 Invested capital. See details »

3 2023 Calculation
ROIC = 100 × NOPAT ÷ Invested capital
= 100 × 2,010,042 ÷ 13,752,400 = 14.62%

4 Click competitor name to see calculations.


The analysis of capital efficiency over the five-year period reveals a pattern of steady expansion in the capital base alongside a generally positive trajectory in operating profitability, despite a slight contraction in the final year.

Net Operating Profit After Taxes (NOPAT)
A consistent upward trend in NOPAT was observed from 2019 through 2022, increasing from 1,277,245 thousand USD to a peak of 2,040,201 thousand USD. This represents a substantial increase in absolute operating profitability. However, the 2023 fiscal year showed a slight reversal, with NOPAT declining marginally to 2,010,042 thousand USD.
Invested Capital
Invested capital exhibited uninterrupted growth throughout the period under review. The capital base expanded from 9,029,400 thousand USD in 2019 to 13,752,400 thousand USD by the end of 2023. This continuous increase indicates an ongoing commitment to capital deployment and asset expansion.
Return on Invested Capital (ROIC)
ROIC remained relatively stable, fluctuating within a range of 13.46% to 15.97%. After a slight dip in 2020 to 13.46%, the ratio trended upward to a five-year peak of 15.97% in 2022, coinciding with the highest reported NOPAT. In 2023, the ROIC declined to 14.62%, a result of the simultaneous decrease in NOPAT and the continued increase in the invested capital base, which effectively diluted the return on those investments.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


Decomposition of ROIC

Amphenol Corp., decomposition of ROIC

Microsoft Excel
ROIC = OPM1 × TO2 × 1 – CTR3
Dec 31, 2023 14.62% = 20.79% × 0.91 × 77.02%
Dec 31, 2022 15.97% = 20.79% × 0.99 × 77.75%
Dec 31, 2021 13.65% = 19.39% × 0.90 × 77.99%
Dec 31, 2020 13.46% = 19.29% × 0.86 × 81.44%
Dec 31, 2019 14.15% = 19.69% × 0.91 × 78.84%

Based on: 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), 10-K (reporting date: 2019-12-31).

1 Operating profit margin (OPM). See calculations »

2 Turnover of capital (TO). See calculations »

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


The Return on Invested Capital (ROIC) exhibited a fluctuating trend between 2019 and 2023, characterized by a period of relative stability followed by a significant peak in 2022. After declining slightly from 14.15% in 2019 to 13.46% in 2020, the ROIC reached a five-year high of 15.97% in 2022 before moderating to 14.62% by the end of 2023.

Operating Profit Margin (OPM)
The operating profit margin remained resilient and showed a general upward trajectory. After a marginal dip in 2020, the margin improved from 19.39% in 2021 to 20.79% in 2022, maintaining this higher level through 2023. This suggests an increase in operational efficiency or pricing power during the latter part of the period.
Turnover of Capital (TO)
Capital turnover demonstrated the highest level of volatility among the components. A decline to 0.86 in 2020 was followed by a steady recovery, peaking at 0.99 in 2022. However, this efficiency gain was not sustained, as the ratio reverted to 0.91 in 2023, returning to the level observed in 2019.
Effective Cash Tax Rate (1 – CTR)
The after-tax multiplier showed a gradual downward trend following a peak of 81.44% in 2020. The value decreased consistently over the subsequent three years, reaching 77.02% in 2023, which indicates a rising effective cash tax burden that slightly weighed on the overall return.

The peak in ROIC observed in 2022 was the result of a synchronized optimization of both profitability and asset utilization, where the highest recorded operating profit margin coincided with the highest capital turnover. The subsequent contraction of ROIC in 2023 is attributable primarily to the decline in capital turnover, as the operating profit margin remained stable and the cash tax rate continued its marginal descent.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


Operating Profit Margin (OPM)

Amphenol Corp., OPM calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in thousands)
Net operating profit after taxes (NOPAT)1 2,010,042 2,040,201 1,644,807 1,351,172 1,277,245
Add: Cash operating taxes2 599,691 583,929 464,115 307,985 342,736
Net operating profit before taxes (NOPBT) 2,609,733 2,624,130 2,108,922 1,659,157 1,619,981
 
Net sales 12,554,700 12,623,000 10,876,300 8,598,900 8,225,400
Profitability Ratio
OPM3 20.79% 20.79% 19.39% 19.29% 19.69%
Benchmarks
OPM, Competitors4
Apple Inc. 29.83% 30.44% 30.11% — —
Arista Networks Inc. 43.35% 37.17% 37.38% — —
Cisco Systems Inc. 29.22% 29.29% 28.52% — —
Dell Technologies Inc. 7.05% 9.11% 9.27% — —
Lumentum Holdings Inc. -5.76% 18.07% 30.09% — —
Super Micro Computer Inc. 11.58% 7.18% 3.35% — —

Based on: 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), 10-K (reporting date: 2019-12-31).

1 NOPAT. See details »

2 Cash operating taxes. See details »

3 2023 Calculation
OPM = 100 × NOPBT ÷ Net sales
= 100 × 2,609,733 ÷ 12,554,700 = 20.79%

4 Click competitor name to see calculations.


The financial performance from 2019 to 2023 reflects a period of substantial top-line expansion and a subsequent improvement in operational efficiency. Net sales grew consistently from 2019 through 2022, followed by a marginal contraction in 2023. This growth in revenue was mirrored by a corresponding increase in Net Operating Profit Before Taxes (NOPBT), indicating a successful scaling of operations.

Revenue Performance
Net sales experienced a significant upward trajectory, rising from 8,225,400 thousand in 2019 to a peak of 12,623,000 thousand in 2022. A slight decline to 12,554,700 thousand was observed in 2023, suggesting a stabilization of revenue after a period of rapid growth.
Operating Profit Growth
Net operating profit before taxes (NOPBT) demonstrated a strong positive trend, increasing from 1,619,981 thousand in 2019 to 2,624,130 thousand in 2022. The 2023 figure of 2,609,733 thousand represents a negligible decrease, closely aligning with the trend observed in net sales.
Operating Profit Margin (OPM) Analysis
The operating profit margin remained relatively stable between 2019 and 2021, fluctuating slightly within the 19.29% to 19.69% range. A distinct improvement in operational efficiency occurred in 2022, where the margin expanded to 20.79%. This higher margin was maintained through 2023, indicating that the company successfully preserved its improved cost structure and profitability levels despite the slight reduction in total sales.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


Turnover of Capital (TO)

Amphenol Corp., TO calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in thousands)
Net sales 12,554,700 12,623,000 10,876,300 8,598,900 8,225,400
Invested capital1 13,752,400 12,775,400 12,048,900 10,035,300 9,029,400
Efficiency Ratio
TO2 0.91 0.99 0.90 0.86 0.91
Benchmarks
TO, Competitors3
Apple Inc. 6.36 8.46 8.61 — —
Arista Networks Inc. 1.32 1.45 1.71 — —
Cisco Systems Inc. 1.01 0.89 0.90 — —
Dell Technologies Inc. 1.81 1.91 1.16 — —
Lumentum Holdings Inc. 0.61 0.68 0.89 — —
Super Micro Computer Inc. 2.95 2.35 2.77 — —

Based on: 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), 10-K (reporting date: 2019-12-31).

1 Invested capital. See details »

2 2023 Calculation
TO = Net sales ÷ Invested capital
= 12,554,700 ÷ 13,752,400 = 0.91

3 Click competitor name to see calculations.


The analysis of capital efficiency reveals a period of significant growth in scale accompanied by fluctuations in asset utilization. While both net sales and invested capital expanded over the five-year period, the efficiency of that capital—measured by the turnover ratio—remained relatively stable, oscillating within a narrow range between 0.86 and 0.99.

Net Sales Growth
Revenue experienced a strong upward trajectory from 2019 to 2022, rising from US$ 8.2 billion to a peak of US$ 12.6 billion. A slight contraction occurred in 2023, with sales ending at US$ 12.5 billion, indicating a stabilization or slight decline in top-line growth following a period of rapid expansion.
Invested Capital Accumulation
Invested capital showed a consistent and uninterrupted increase throughout the observed period. The capital base grew from US$ 9.0 billion in 2019 to US$ 13.7 billion by the end of 2023, reflecting continuous investment in operational capacity or strategic acquisitions.
Turnover of Capital (TO) Dynamics
The turnover ratio demonstrates a shifting relationship between capital investment and revenue generation. A decrease to 0.86 in 2020 suggests that capital expanded faster than sales during that period. Efficiency peaked in 2022 at 0.99, as sales growth outpaced the growth of the capital base. However, the ratio declined back to 0.91 in 2023, as the continued increase in invested capital was not supported by corresponding revenue growth, resulting in a reduction of capital productivity.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


Effective Cash Tax Rate (CTR)

Amphenol Corp., CTR calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in thousands)
Net operating profit after taxes (NOPAT)1 2,010,042 2,040,201 1,644,807 1,351,172 1,277,245
Add: Cash operating taxes2 599,691 583,929 464,115 307,985 342,736
Net operating profit before taxes (NOPBT) 2,609,733 2,624,130 2,108,922 1,659,157 1,619,981
Tax Rate
CTR3 22.98% 22.25% 22.01% 18.56% 21.16%
Benchmarks
CTR, Competitors4
Apple Inc. 17.45% 15.42% 17.39% — —
Arista Networks Inc. 24.62% 28.07% 15.62% — —
Cisco Systems Inc. 27.06% 19.15% 20.48% — —
Dell Technologies Inc. 23.81% 16.21% 11.88% — —
Lumentum Holdings Inc. — 24.68% 15.64% — —
Super Micro Computer Inc. 24.68% 16.27% 13.44% — —

Based on: 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), 10-K (reporting date: 2019-12-31).

1 NOPAT. See details »

2 Cash operating taxes. See details »

3 2023 Calculation
CTR = 100 × Cash operating taxes ÷ NOPBT
= 100 × 599,691 ÷ 2,609,733 = 22.98%

4 Click competitor name to see calculations.


The financial data indicates a period of significant growth in operating profitability accompanied by a stable and slightly ascending effective cash tax rate. From 2019 to 2023, there is a clear correlation between the increase in net operating profit and the corresponding rise in cash tax obligations, suggesting a consistent tax environment relative to operational scale.

Net Operating Profit Before Taxes (NOPBT)
A strong upward trajectory is observed from 2019 through 2022, with NOPBT rising from US$ 1,619,981 thousand to a peak of US$ 2,624,130 thousand. The growth was most pronounced between 2020 and 2022. In 2023, the profit leveled off, showing a marginal decrease to US$ 2,609,733 thousand, indicating a period of stabilization in operating earnings.
Cash Operating Taxes
Cash tax payments followed a similar growth pattern to operating profits, despite a temporary decline in 2020 to US$ 307,985 thousand. Following this dip, cash taxes increased substantially each year, reaching US$ 599,691 thousand by December 31, 2023. This represents a cumulative increase of approximately 75% over the five-year period.
Effective Cash Tax Rate (CTR)
The effective cash tax rate remained relatively stable, fluctuating within a narrow corridor between 18.56% and 22.98%. A trough occurred in 2020 at 18.56%, followed by a steady year-over-year increase from 2021 through 2023. The gradual rise to 22.98% in the final year suggests a tightening of the cash tax burden or a reduction in available tax deferrals relative to operating profit.

Overall, the alignment between the growth in NOPBT and the rise in cash operating taxes demonstrates that the tax burden has scaled proportionally with the company's operational expansion. The consistency of the CTR suggests a predictable tax regime, with no evidence of volatile tax shocks or significant structural shifts in tax strategy over the analyzed period.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?