Stock Analysis on Net

Lam Research Corp. (NASDAQ:LRCX)

Adjusted Financial Ratios

Microsoft Excel

Adjusted Financial Ratios (Summary)

Lam Research Corp., adjusted financial ratios

Microsoft Excel
Jun 30, 2024 Jun 25, 2023 Jun 26, 2022 Jun 27, 2021 Jun 28, 2020 Jun 30, 2019
Activity Ratio
Total Asset Turnover
Reported 0.80 0.93 1.00 0.92 0.69 0.80
Adjusted 0.82 0.94 1.10 0.98 0.70 0.76
Liquidity Ratio
Current Ratio
Reported 2.97 3.16 2.69 3.30 3.43 3.61
Adjusted 3.14 3.38 2.84 3.48 3.57 3.82
Solvency Ratios
Debt to Equity
Reported 0.58 0.61 0.80 0.83 1.12 0.96
Adjusted 0.56 0.54 0.64 0.73 1.05 0.88
Debt to Capital
Reported 0.37 0.38 0.44 0.45 0.53 0.49
Adjusted 0.36 0.35 0.39 0.42 0.51 0.47
Financial Leverage
Reported 2.20 2.29 2.74 2.64 2.81 2.57
Adjusted 1.89 1.88 2.03 2.22 2.53 2.32
Profitability Ratios
Net Profit Margin
Reported 25.68% 25.88% 26.73% 26.72% 22.42% 22.70%
Adjusted 22.37% 23.59% 29.75% 29.14% 22.64% 17.24%
Return on Equity (ROE)
Reported 44.82% 54.94% 73.35% 64.85% 43.53% 46.89%
Adjusted 34.65% 41.78% 66.60% 62.98% 40.16% 30.36%
Return on Assets (ROA)
Reported 20.42% 24.02% 26.78% 24.59% 15.47% 18.26%
Adjusted 18.33% 22.28% 32.73% 28.42% 15.89% 13.09%

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-25), 10-K (reporting date: 2022-06-26), 10-K (reporting date: 2021-06-27), 10-K (reporting date: 2020-06-28), 10-K (reporting date: 2019-06-30).

Financial ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Lam Research Corp. adjusted total asset turnover ratio deteriorated from 2022 to 2023 and from 2023 to 2024.
Adjusted current ratio A liquidity ratio calculated as adjusted current assets divided by adjusted current liabilities. Lam Research Corp. adjusted current ratio improved from 2022 to 2023 but then slightly deteriorated from 2023 to 2024.
Adjusted debt-to-equity ratio A solvency ratio calculated as adjusted total debt divided by adjusted total equity. Lam Research Corp. adjusted debt-to-equity ratio improved from 2022 to 2023 but then slightly deteriorated from 2023 to 2024.
Adjusted debt-to-capital ratio A solvency ratio calculated as adjusted total debt divided by adjusted total debt plus adjusted total equity. Lam Research Corp. adjusted debt-to-capital ratio improved from 2022 to 2023 but then slightly deteriorated from 2023 to 2024.
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Lam Research Corp. adjusted financial leverage ratio decreased from 2022 to 2023 but then slightly increased from 2023 to 2024.
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Lam Research Corp. adjusted net profit margin ratio deteriorated from 2022 to 2023 and from 2023 to 2024.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted total equity. Lam Research Corp. adjusted ROE deteriorated from 2022 to 2023 and from 2023 to 2024.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Lam Research Corp. adjusted ROA deteriorated from 2022 to 2023 and from 2023 to 2024.

Lam Research Corp., Financial Ratios: Reported vs. Adjusted


Adjusted Total Asset Turnover

Microsoft Excel
Jun 30, 2024 Jun 25, 2023 Jun 26, 2022 Jun 27, 2021 Jun 28, 2020 Jun 30, 2019
Reported
Selected Financial Data (US$ in thousands)
Revenue 14,905,386 17,428,516 17,227,039 14,626,150 10,044,736 9,653,559
Total assets 18,744,728 18,781,643 17,195,632 15,892,152 14,559,047 12,001,333
Activity Ratio
Total asset turnover1 0.80 0.93 1.00 0.92 0.69 0.80
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted revenue2 14,619,075 17,068,323 18,306,331 15,207,530 10,132,858 9,108,864
Adjusted total assets3 17,841,370 18,074,638 16,640,541 15,589,813 14,431,126 11,997,943
Activity Ratio
Adjusted total asset turnover4 0.82 0.94 1.10 0.98 0.70 0.76

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-25), 10-K (reporting date: 2022-06-26), 10-K (reporting date: 2021-06-27), 10-K (reporting date: 2020-06-28), 10-K (reporting date: 2019-06-30).

1 2024 Calculation
Total asset turnover = Revenue ÷ Total assets
= 14,905,386 ÷ 18,744,728 = 0.80

2 Adjusted revenue. See details »

3 Adjusted total assets. See details »

4 2024 Calculation
Adjusted total asset turnover = Adjusted revenue ÷ Adjusted total assets
= 14,619,075 ÷ 17,841,370 = 0.82

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Lam Research Corp. adjusted total asset turnover ratio deteriorated from 2022 to 2023 and from 2023 to 2024.

Adjusted Current Ratio

Microsoft Excel
Jun 30, 2024 Jun 25, 2023 Jun 26, 2022 Jun 27, 2021 Jun 28, 2020 Jun 30, 2019
Reported
Selected Financial Data (US$ in thousands)
Current assets 12,883,220 13,228,412 12,285,235 11,652,387 10,853,535 8,560,409
Current liabilities 4,338,438 4,184,918 4,564,759 3,527,867 3,162,442 2,371,650
Liquidity Ratio
Current ratio1 2.97 3.16 2.69 3.30 3.43 3.61
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted current assets2 12,888,497 13,233,756 12,290,841 11,657,642 10,859,000 8,565,430
Adjusted current liabilities3 4,109,771 3,920,123 4,332,511 3,351,837 3,044,603 2,243,718
Liquidity Ratio
Adjusted current ratio4 3.14 3.38 2.84 3.48 3.57 3.82

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-25), 10-K (reporting date: 2022-06-26), 10-K (reporting date: 2021-06-27), 10-K (reporting date: 2020-06-28), 10-K (reporting date: 2019-06-30).

1 2024 Calculation
Current ratio = Current assets ÷ Current liabilities
= 12,883,220 ÷ 4,338,438 = 2.97

2 Adjusted current assets. See details »

3 Adjusted current liabilities. See details »

4 2024 Calculation
Adjusted current ratio = Adjusted current assets ÷ Adjusted current liabilities
= 12,888,497 ÷ 4,109,771 = 3.14

Liquidity ratio Description The company
Adjusted current ratio A liquidity ratio calculated as adjusted current assets divided by adjusted current liabilities. Lam Research Corp. adjusted current ratio improved from 2022 to 2023 but then slightly deteriorated from 2023 to 2024.

Adjusted Debt to Equity

Microsoft Excel
Jun 30, 2024 Jun 25, 2023 Jun 26, 2022 Jun 27, 2021 Jun 28, 2020 Jun 30, 2019
Reported
Selected Financial Data (US$ in thousands)
Total debt 4,983,334 5,011,541 5,005,830 5,001,682 5,810,725 4,489,899
Stockholders’ equity 8,539,454 8,210,172 6,278,366 6,027,188 5,172,494 4,673,865
Solvency Ratio
Debt to equity1 0.58 0.61 0.80 0.83 1.12 0.96
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted total debt2 5,271,050 5,249,109 5,224,553 5,165,377 5,984,094 4,564,944
Adjusted stockholders’ equity3 9,439,189 9,635,972 8,177,632 7,035,414 5,711,197 5,172,667
Solvency Ratio
Adjusted debt to equity4 0.56 0.54 0.64 0.73 1.05 0.88

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-25), 10-K (reporting date: 2022-06-26), 10-K (reporting date: 2021-06-27), 10-K (reporting date: 2020-06-28), 10-K (reporting date: 2019-06-30).

1 2024 Calculation
Debt to equity = Total debt ÷ Stockholders’ equity
= 4,983,334 ÷ 8,539,454 = 0.58

2 Adjusted total debt. See details »

3 Adjusted stockholders’ equity. See details »

4 2024 Calculation
Adjusted debt to equity = Adjusted total debt ÷ Adjusted stockholders’ equity
= 5,271,050 ÷ 9,439,189 = 0.56

Solvency ratio Description The company
Adjusted debt-to-equity ratio A solvency ratio calculated as adjusted total debt divided by adjusted total equity. Lam Research Corp. adjusted debt-to-equity ratio improved from 2022 to 2023 but then slightly deteriorated from 2023 to 2024.

Adjusted Debt to Capital

Microsoft Excel
Jun 30, 2024 Jun 25, 2023 Jun 26, 2022 Jun 27, 2021 Jun 28, 2020 Jun 30, 2019
Reported
Selected Financial Data (US$ in thousands)
Total debt 4,983,334 5,011,541 5,005,830 5,001,682 5,810,725 4,489,899
Total capital 13,522,788 13,221,713 11,284,196 11,028,870 10,983,219 9,163,764
Solvency Ratio
Debt to capital1 0.37 0.38 0.44 0.45 0.53 0.49
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted total debt2 5,271,050 5,249,109 5,224,553 5,165,377 5,984,094 4,564,944
Adjusted total capital3 14,710,239 14,885,081 13,402,185 12,200,791 11,695,291 9,737,611
Solvency Ratio
Adjusted debt to capital4 0.36 0.35 0.39 0.42 0.51 0.47

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-25), 10-K (reporting date: 2022-06-26), 10-K (reporting date: 2021-06-27), 10-K (reporting date: 2020-06-28), 10-K (reporting date: 2019-06-30).

1 2024 Calculation
Debt to capital = Total debt ÷ Total capital
= 4,983,334 ÷ 13,522,788 = 0.37

2 Adjusted total debt. See details »

3 Adjusted total capital. See details »

4 2024 Calculation
Adjusted debt to capital = Adjusted total debt ÷ Adjusted total capital
= 5,271,050 ÷ 14,710,239 = 0.36

Solvency ratio Description The company
Adjusted debt-to-capital ratio A solvency ratio calculated as adjusted total debt divided by adjusted total debt plus adjusted total equity. Lam Research Corp. adjusted debt-to-capital ratio improved from 2022 to 2023 but then slightly deteriorated from 2023 to 2024.

Adjusted Financial Leverage

Microsoft Excel
Jun 30, 2024 Jun 25, 2023 Jun 26, 2022 Jun 27, 2021 Jun 28, 2020 Jun 30, 2019
Reported
Selected Financial Data (US$ in thousands)
Total assets 18,744,728 18,781,643 17,195,632 15,892,152 14,559,047 12,001,333
Stockholders’ equity 8,539,454 8,210,172 6,278,366 6,027,188 5,172,494 4,673,865
Solvency Ratio
Financial leverage1 2.20 2.29 2.74 2.64 2.81 2.57
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted total assets2 17,841,370 18,074,638 16,640,541 15,589,813 14,431,126 11,997,943
Adjusted stockholders’ equity3 9,439,189 9,635,972 8,177,632 7,035,414 5,711,197 5,172,667
Solvency Ratio
Adjusted financial leverage4 1.89 1.88 2.03 2.22 2.53 2.32

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-25), 10-K (reporting date: 2022-06-26), 10-K (reporting date: 2021-06-27), 10-K (reporting date: 2020-06-28), 10-K (reporting date: 2019-06-30).

1 2024 Calculation
Financial leverage = Total assets ÷ Stockholders’ equity
= 18,744,728 ÷ 8,539,454 = 2.20

2 Adjusted total assets. See details »

3 Adjusted stockholders’ equity. See details »

4 2024 Calculation
Adjusted financial leverage = Adjusted total assets ÷ Adjusted stockholders’ equity
= 17,841,370 ÷ 9,439,189 = 1.89

Solvency ratio Description The company
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Lam Research Corp. adjusted financial leverage ratio decreased from 2022 to 2023 but then slightly increased from 2023 to 2024.

Adjusted Net Profit Margin

Microsoft Excel
Jun 30, 2024 Jun 25, 2023 Jun 26, 2022 Jun 27, 2021 Jun 28, 2020 Jun 30, 2019
Reported
Selected Financial Data (US$ in thousands)
Net income 3,827,772 4,510,931 4,605,286 3,908,458 2,251,753 2,191,430
Revenue 14,905,386 17,428,516 17,227,039 14,626,150 10,044,736 9,653,559
Profitability Ratio
Net profit margin1 25.68% 25.88% 26.73% 26.72% 22.42% 22.70%
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net income2 3,270,939 4,026,331 5,446,137 4,430,795 2,293,625 1,570,303
Adjusted revenue3 14,619,075 17,068,323 18,306,331 15,207,530 10,132,858 9,108,864
Profitability Ratio
Adjusted net profit margin4 22.37% 23.59% 29.75% 29.14% 22.64% 17.24%

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-25), 10-K (reporting date: 2022-06-26), 10-K (reporting date: 2021-06-27), 10-K (reporting date: 2020-06-28), 10-K (reporting date: 2019-06-30).

1 2024 Calculation
Net profit margin = 100 × Net income ÷ Revenue
= 100 × 3,827,772 ÷ 14,905,386 = 25.68%

2 Adjusted net income. See details »

3 Adjusted revenue. See details »

4 2024 Calculation
Adjusted net profit margin = 100 × Adjusted net income ÷ Adjusted revenue
= 100 × 3,270,939 ÷ 14,619,075 = 22.37%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Lam Research Corp. adjusted net profit margin ratio deteriorated from 2022 to 2023 and from 2023 to 2024.

Adjusted Return on Equity (ROE)

Microsoft Excel
Jun 30, 2024 Jun 25, 2023 Jun 26, 2022 Jun 27, 2021 Jun 28, 2020 Jun 30, 2019
Reported
Selected Financial Data (US$ in thousands)
Net income 3,827,772 4,510,931 4,605,286 3,908,458 2,251,753 2,191,430
Stockholders’ equity 8,539,454 8,210,172 6,278,366 6,027,188 5,172,494 4,673,865
Profitability Ratio
ROE1 44.82% 54.94% 73.35% 64.85% 43.53% 46.89%
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net income2 3,270,939 4,026,331 5,446,137 4,430,795 2,293,625 1,570,303
Adjusted stockholders’ equity3 9,439,189 9,635,972 8,177,632 7,035,414 5,711,197 5,172,667
Profitability Ratio
Adjusted ROE4 34.65% 41.78% 66.60% 62.98% 40.16% 30.36%

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-25), 10-K (reporting date: 2022-06-26), 10-K (reporting date: 2021-06-27), 10-K (reporting date: 2020-06-28), 10-K (reporting date: 2019-06-30).

1 2024 Calculation
ROE = 100 × Net income ÷ Stockholders’ equity
= 100 × 3,827,772 ÷ 8,539,454 = 44.82%

2 Adjusted net income. See details »

3 Adjusted stockholders’ equity. See details »

4 2024 Calculation
Adjusted ROE = 100 × Adjusted net income ÷ Adjusted stockholders’ equity
= 100 × 3,270,939 ÷ 9,439,189 = 34.65%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted total equity. Lam Research Corp. adjusted ROE deteriorated from 2022 to 2023 and from 2023 to 2024.

Adjusted Return on Assets (ROA)

Microsoft Excel
Jun 30, 2024 Jun 25, 2023 Jun 26, 2022 Jun 27, 2021 Jun 28, 2020 Jun 30, 2019
Reported
Selected Financial Data (US$ in thousands)
Net income 3,827,772 4,510,931 4,605,286 3,908,458 2,251,753 2,191,430
Total assets 18,744,728 18,781,643 17,195,632 15,892,152 14,559,047 12,001,333
Profitability Ratio
ROA1 20.42% 24.02% 26.78% 24.59% 15.47% 18.26%
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net income2 3,270,939 4,026,331 5,446,137 4,430,795 2,293,625 1,570,303
Adjusted total assets3 17,841,370 18,074,638 16,640,541 15,589,813 14,431,126 11,997,943
Profitability Ratio
Adjusted ROA4 18.33% 22.28% 32.73% 28.42% 15.89% 13.09%

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-25), 10-K (reporting date: 2022-06-26), 10-K (reporting date: 2021-06-27), 10-K (reporting date: 2020-06-28), 10-K (reporting date: 2019-06-30).

1 2024 Calculation
ROA = 100 × Net income ÷ Total assets
= 100 × 3,827,772 ÷ 18,744,728 = 20.42%

2 Adjusted net income. See details »

3 Adjusted total assets. See details »

4 2024 Calculation
Adjusted ROA = 100 × Adjusted net income ÷ Adjusted total assets
= 100 × 3,270,939 ÷ 17,841,370 = 18.33%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Lam Research Corp. adjusted ROA deteriorated from 2022 to 2023 and from 2023 to 2024.