Stock Analysis on Net

Monolithic Power Systems Inc. (NASDAQ:MPWR)

Return on Capital (ROC)

Microsoft Excel

Return on Invested Capital (ROIC)

Monolithic Power Systems Inc., 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)1 409,452 416,610 248,394 160,282 99,197
Invested capital2 1,475,541 1,231,421 683,433 635,280 460,591
Performance Ratio
ROIC3 27.75% 33.83% 36.35% 25.23% 21.54%
Benchmarks
ROIC, Competitors4
Advanced Micro Devices Inc. -0.35% -0.24% 56.77% 30.47%
Analog Devices Inc. 7.11% 5.76% 2.37% 6.95% 8.23%
Applied Materials Inc. 36.75% 46.34% 41.96% 29.68% 28.97%
Broadcom Inc. 23.04% 20.76% 11.02% 4.80% 5.00%
Intel Corp. -1.60% 4.14% 22.03% 28.01%
KLA Corp. 40.63% 42.51% 31.64% 19.88% 20.98%
Lam Research Corp. 27.10% 41.68% 37.13% 20.36% 16.31%
Micron Technology Inc. -11.01% 17.20% 12.88% 6.84% 17.15%
NVIDIA Corp. 10.91% 53.12% 33.44% 19.63% 80.01%
Qualcomm Inc. 18.69% 45.12% 42.56% 27.48% 28.27%
Texas Instruments Inc. 28.83% 49.74% 48.28% 43.48%

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 × 409,452 ÷ 1,475,541 = 27.75%

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. Monolithic Power Systems Inc. ROIC deteriorated from 2021 to 2022 and from 2022 to 2023.

Decomposition of ROIC

Monolithic Power Systems Inc., decomposition of ROIC

Microsoft Excel
ROIC = OPM1 × TO2 × 1 – CTR3
Dec 31, 2023 27.75% = 26.12% × 1.23 × 86.08%
Dec 31, 2022 33.83% = 28.64% × 1.46 × 81.08%
Dec 31, 2021 36.35% = 22.75% × 1.77 × 90.40%
Dec 31, 2020 25.23% = 19.51% × 1.33 × 97.28%
Dec 31, 2019 21.54% = 16.32% × 1.36 × 96.80%

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 primary reason for the decrease in return on invested capital (ROIC) over 2023 year is the decrease in efficiency measured by turnover of capital (TO) ratio.


Operating Profit Margin (OPM)

Monolithic Power Systems Inc., 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)1 409,452 416,610 248,394 160,282 99,197
Add: Cash operating taxes2 66,188 97,226 26,365 4,486 3,279
Net operating profit before taxes (NOPBT) 475,639 513,837 274,759 164,768 102,476
 
Revenue 1,821,072 1,794,148 1,207,798 844,452 627,921
Profitability Ratio
OPM3 26.12% 28.64% 22.75% 19.51% 16.32%
Benchmarks
OPM, Competitors4
Advanced Micro Devices Inc. 2.02% 5.31% 22.70% 13.87%
Analog Devices Inc. 32.00% 27.59% 20.52% 26.98% 29.60%
Applied Materials Inc. 29.22% 30.32% 30.54% 25.67% 23.94%
Broadcom Inc. 45.19% 42.94% 31.06% 17.10% 15.65%
Intel Corp. -0.86% 13.58% 28.05% 32.68%
KLA Corp. 39.78% 41.73% 36.39% 26.09% 32.80%
Lam Research Corp. 28.38% 35.59% 34.25% 27.26% 20.46%
Micron Technology Inc. -36.77% 31.50% 23.15% 14.37% 29.89%
NVIDIA Corp. 15.97% 37.99% 28.45% 26.65% 33.15%
Qualcomm Inc. 21.48% 35.06% 30.10% 24.17% 29.86%
Texas Instruments Inc. 44.51% 51.22% 49.60% 43.13%

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 ÷ Revenue
= 100 × 475,639 ÷ 1,821,072 = 26.12%

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. Monolithic Power Systems Inc. OPM improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.

Turnover of Capital (TO)

Monolithic Power Systems Inc., 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)
Revenue 1,821,072 1,794,148 1,207,798 844,452 627,921
Invested capital1 1,475,541 1,231,421 683,433 635,280 460,591
Efficiency Ratio
TO2 1.23 1.46 1.77 1.33 1.36
Benchmarks
TO, Competitors3
Advanced Micro Devices Inc. 0.39 0.40 2.65 2.24
Analog Devices Inc. 0.28 0.27 0.16 0.31 0.33
Applied Materials Inc. 1.49 1.73 1.57 1.31 1.44
Broadcom Inc. 0.57 0.53 0.42 0.36 0.38
Intel Corp. 0.59 0.71 0.89 0.95
KLA Corp. 1.26 1.18 1.01 0.89 0.72
Lam Research Corp. 1.14 1.35 1.24 0.86 0.93
Micron Technology Inc. 0.29 0.58 0.60 0.51 0.60
NVIDIA Corp. 1.26 1.49 1.28 0.77 2.45
Qualcomm Inc. 1.14 1.50 1.66 1.33 1.13
Texas Instruments Inc. 0.78 1.14 1.12 1.12

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 = Revenue ÷ Invested capital
= 1,821,072 ÷ 1,475,541 = 1.23

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. Monolithic Power Systems Inc. TO deteriorated from 2021 to 2022 and from 2022 to 2023.

Effective Cash Tax Rate (CTR)

Monolithic Power Systems Inc., 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)1 409,452 416,610 248,394 160,282 99,197
Add: Cash operating taxes2 66,188 97,226 26,365 4,486 3,279
Net operating profit before taxes (NOPBT) 475,639 513,837 274,759 164,768 102,476
Tax Rate
CTR3 13.92% 18.92% 9.60% 2.72% 3.20%
Benchmarks
CTR, Competitors4
Advanced Micro Devices Inc. 143.92% 111.01% 5.73% 1.76%
Analog Devices Inc. 20.23% 21.73% 25.70% 16.31% 14.82%
Applied Materials Inc. 15.68% 11.76% 12.33% 12.01% 16.10%
Broadcom Inc. 10.78% 9.59% 16.44% 22.63% 15.10%
Intel Corp. 57.13% 12.07% 9.78%
KLA Corp. 18.86% 13.88% 14.30% 14.62% 10.70%
Lam Research Corp. 16.15% 13.55% 12.57% 13.09% 14.26%
Micron Technology Inc. 6.38% 6.96% 6.13% 4.94%
NVIDIA Corp. 45.94% 6.28% 8.10% 4.59% 1.47%
Qualcomm Inc. 23.51% 14.27% 14.84% 14.19% 16.37%
Texas Instruments Inc. 16.49% 14.83% 12.93% 9.63%

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 × 66,188 ÷ 475,639 = 13.92%

4 Click competitor name to see calculations.

Tax rate Description The company
CTR Effective cash tax rate on operating income. Monolithic Power Systems Inc. CTR increased from 2021 to 2022 but then slightly decreased from 2022 to 2023 not reaching 2021 level.