Stock Analysis on Net

Northrop Grumman Corp. (NYSE:NOC)

This company has been moved to the archive! The financial data has not been updated since April 27, 2023.

Market Value Added (MVA)

Microsoft Excel

Market value added (MVA) is the difference between a firm fair value and its invested capital. MVA is a measure of the value a company has created in excess of the resources already committed to the enterprise.


MVA

Northrop Grumman Corp., MVA calculation

US$ in millions

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Fair value of long-term debt, including current portion1 12,100 15,100 18,200 15,100 14,300
Operating lease liability 2,123 1,874 1,606 1,569 1,724
Market value of common equity 67,875 58,381 48,853 64,519 46,771
Preferred stock, $1 par value; no shares issued and outstanding
Less: Marketable securities 332 418 396 382 335
Market (fair) value of Northrop Grumman 81,766 74,937 68,263 80,806 62,460
Less: Invested capital2 30,111 27,632 26,642 23,507 24,076
MVA 51,655 47,305 41,621 57,299 38,384

Based on: 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), 10-K (reporting date: 2018-12-31).

1 Fair value of debt. See details »

2 Invested capital. See details »

Item Description The company
MVA Northrop Grumman Corp. market (fair) value less invested capital. Northrop Grumman Corp. MVA increased from 2020 to 2021 and from 2021 to 2022.

MVA Spread Ratio

Northrop Grumman Corp., MVA spread ratio calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Selected Financial Data (US$ in millions)
Market value added (MVA)1 51,655 47,305 41,621 57,299 38,384
Invested capital2 30,111 27,632 26,642 23,507 24,076
Performance Ratio
MVA spread ratio3 171.55% 171.19% 156.23% 243.75% 159.43%
Benchmarks
MVA Spread Ratio, Competitors4
Boeing Co. 250.89% 256.38% 257.78% 489.80%
Caterpillar Inc. 194.12% 164.79% 176.94% 108.09%
Cummins Inc. 93.30% 111.67% 139.01% 87.16%
Eaton Corp. plc 149.39% 132.30% 124.83% 66.62%
General Electric Co. 84.87% 110.77% 64.66% 58.28%
Honeywell International Inc. 224.23% 209.78% 236.48% 239.06%
Lockheed Martin Corp. 399.68% 319.28% 284.59% 441.62%
RTX Corp. 54.30% 57.80% 31.41% 82.79%

Based on: 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), 10-K (reporting date: 2018-12-31).

1 MVA. See details »

2 Invested capital. See details »

3 2022 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × 51,655 ÷ 30,111 = 171.55%

4 Click competitor name to see calculations.

Performance ratio Description The company
MVA spread ratio The ratio of MVA to invested capital. It measures the efficiency with which investors’ capital investment has translated into a franchise value and into an aggregate net present value premium. Northrop Grumman Corp. MVA spread ratio improved from 2020 to 2021 and from 2021 to 2022.

MVA Margin

Northrop Grumman Corp., MVA margin calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Selected Financial Data (US$ in millions)
Market value added (MVA)1 51,655 47,305 41,621 57,299 38,384
Sales 36,602 35,667 36,799 33,841 30,095
Performance Ratio
MVA margin2 141.13% 132.63% 113.10% 169.32% 127.54%
Benchmarks
MVA Margin, Competitors3
Boeing Co. 191.47% 203.39% 211.11% 227.39%
Caterpillar Inc. 188.17% 190.18% 245.71% 116.96%
Cummins Inc. 74.92% 80.85% 121.56% 55.86%
Eaton Corp. plc 221.57% 198.58% 191.64% 91.84%
General Electric Co. 76.94% 111.81% 103.34% 86.63%
Honeywell International Inc. 295.90% 293.22% 350.74% 278.15%
Lockheed Martin Corp. 161.14% 136.30% 122.08% 189.58%
RTX Corp. 91.75% 102.95% 64.17% 111.10%

Based on: 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), 10-K (reporting date: 2018-12-31).

1 MVA. See details »

2 2022 Calculation
MVA margin = 100 × MVA ÷ Sales
= 100 × 51,655 ÷ 36,602 = 141.13%

3 Click competitor name to see calculations.

Performance ratio Description The company
MVA margin The ratio of MVA to sales. It measures how efficiently and prodigiously sales translate into franchise value. Northrop Grumman Corp. MVA margin ratio improved from 2020 to 2021 and from 2021 to 2022.