Stock Analysis on Net

SolarEdge Technologies Inc. (NASDAQ:SEDG)

This company has been moved to the archive! The financial data has not been updated since February 22, 2023.

Market Value Added (MVA)

Microsoft Excel

MVA

SolarEdge Technologies Inc., MVA calculation

US$ in thousands

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Fair value of convertible senior notes and finance lease liabilities1 879,648 853,710 898,976 2,630
Operating lease liability 62,439 51,640 46,188 39,803 19,814
Market value of common equity 16,603,113 12,997,086 16,608,746 6,201,211 1,997,006
Non-controlling interests 8,318
Less: Marketable securities 886,608 649,956 291,121 211,021 192,936
Market (fair) value of SolarEdge 16,658,592 13,252,480 17,262,789 6,032,623 1,832,202
Less: Invested capital2 2,608,920 1,700,638 1,734,649 909,829 559,312
MVA 14,049,672 11,551,842 15,528,140 5,122,794 1,272,890

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 SolarEdge Technologies Inc. market (fair) value less invested capital. SolarEdge Technologies Inc. MVA decreased from 2020 to 2021 but then increased from 2021 to 2022 not reaching 2020 level.

MVA Spread Ratio

SolarEdge Technologies Inc., 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 thousands)
Market value added (MVA)1 14,049,672 11,551,842 15,528,140 5,122,794 1,272,890
Invested capital2 2,608,920 1,700,638 1,734,649 909,829 559,312
Performance Ratio
MVA spread ratio3 538.52% 679.27% 895.17% 563.05% 227.58%
Benchmarks
MVA Spread Ratio, Competitors4
Advanced Micro Devices Inc. 119.87% 2,219.60% 2,281.37%
Analog Devices Inc. 103.56% 117.94% 210.89% 164.19%
Applied Materials Inc. 515.59% 815.05% 555.54% 482.20%
Broadcom Inc. 327.91% 373.50% 237.77% 168.52%
Intel Corp. 56.17% 138.47% 204.49%
KLA Corp. 664.92% 735.85% 430.36% 274.54%
Lam Research Corp. 404.85% 617.13% 423.68% 264.92%
Micron Technology Inc. 17.24% 80.72% 54.74% 45.95%
Monolithic Power Systems Inc. 1,719.36% 2,962.29% 2,652.95% 1,374.72%
NVIDIA Corp. 3,533.65% 2,455.53% 1,247.78% 1,774.44%
Qualcomm Inc. 372.61% 739.14% 815.45% 438.33%
Texas Instruments Inc. 853.39% 887.48% 1,141.98%

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 × 14,049,672 ÷ 2,608,920 = 538.52%

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. SolarEdge Technologies Inc. MVA spread ratio deteriorated from 2020 to 2021 and from 2021 to 2022.

MVA Margin

SolarEdge Technologies Inc., 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 thousands)
Market value added (MVA)1 14,049,672 11,551,842 15,528,140 5,122,794 1,272,890
 
Revenues 3,110,279 1,963,865 1,459,271 1,425,660 937,237
Add: Increase (decrease) in deferred revenues 44,232 29,325 (20,777) 85,776 41,009
Adjusted revenues 3,154,511 1,993,190 1,438,494 1,511,436 978,246
Performance Ratio
MVA margin2 445.38% 579.57% 1,079.47% 338.94% 130.12%
Benchmarks
MVA Margin, Competitors3
Advanced Micro Devices Inc. 297.25% 836.71% 1,019.76%
Analog Devices Inc. 388.08% 757.72% 685.43% 502.84%
Applied Materials Inc. 297.74% 520.10% 422.74% 334.35%
Broadcom Inc. 613.41% 879.64% 656.13% 447.69%
Intel Corp. 78.99% 155.07% 215.26%
KLA Corp. 562.17% 725.25% 482.13% 383.29%
Lam Research Corp. 298.83% 497.72% 492.95% 285.07%
Micron Technology Inc. 29.56% 135.02% 108.00% 76.12%
Monolithic Power Systems Inc. 1,180.09% 1,676.21% 1,995.81% 1,008.38%
NVIDIA Corp. 2,368.66% 1,919.74% 1,616.28% 724.42%
Qualcomm Inc. 248.18% 445.16% 615.38% 387.14%
Texas Instruments Inc. 748.35% 793.86% 1,023.69%

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 ÷ Adjusted revenues
= 100 × 14,049,672 ÷ 3,154,511 = 445.38%

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. SolarEdge Technologies Inc. MVA margin ratio deteriorated from 2020 to 2021 and from 2021 to 2022.