Stock Analysis on Net

Synopsys Inc. (NASDAQ:SNPS) 

Adjusted Financial Ratios

Microsoft Excel

Adjusted Financial Ratios (Summary)

Synopsys Inc., adjusted financial ratios

Microsoft Excel
Oct 31, 2024 Oct 31, 2023 Oct 31, 2022 Oct 31, 2021 Oct 31, 2020 Oct 31, 2019
Activity Ratio
Total Asset Turnover
Reported 0.47 0.57 0.54 0.48 0.46 0.52
Adjusted 0.52 0.60 0.63 0.53 0.51 0.51
Liquidity Ratio
Current Ratio
Reported 2.44 1.15 1.09 1.16 1.19 0.99
Adjusted 5.18 2.87 3.52 3.17 3.43 3.24
Solvency Ratios
Debt to Equity
Reported 0.00 0.00 0.00 0.02 0.03 0.03
Adjusted 0.07 0.09 0.09 0.10 0.11 0.15
Debt to Capital
Reported 0.00 0.00 0.00 0.02 0.03 0.03
Adjusted 0.07 0.09 0.09 0.09 0.10 0.13
Financial Leverage
Reported 1.45 1.68 1.71 1.65 1.64 1.57
Adjusted 1.24 1.29 1.25 1.28 1.27 1.33
Profitability Ratios
Net Profit Margin
Reported 36.94% 21.05% 19.38% 18.02% 18.03% 15.84%
Adjusted 17.71% 16.48% 21.25% 18.22% 20.65% 14.93%
Return on Equity (ROE)
Reported 25.17% 20.01% 17.85% 14.31% 13.54% 13.04%
Adjusted 11.35% 12.84% 16.68% 12.47% 13.48% 10.11%
Return on Assets (ROA)
Reported 17.31% 11.90% 10.45% 8.66% 8.27% 8.31%
Adjusted 9.17% 9.92% 13.30% 9.73% 10.59% 7.62%

Based on: 10-K (reporting date: 2024-10-31), 10-K (reporting date: 2023-10-31), 10-K (reporting date: 2022-10-31), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-10-31), 10-K (reporting date: 2019-10-31).

Financial ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Synopsys Inc. 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. Synopsys Inc. adjusted current ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.
Adjusted debt-to-equity ratio A solvency ratio calculated as adjusted total debt divided by adjusted total equity. Synopsys Inc. adjusted debt-to-equity ratio improved from 2022 to 2023 and 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. Synopsys Inc. adjusted debt-to-capital ratio improved from 2022 to 2023 and 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.
Synopsys Inc. adjusted financial leverage ratio increased from 2022 to 2023 but then decreased significantly from 2023 to 2024.
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Synopsys Inc. adjusted net profit margin ratio deteriorated from 2022 to 2023 but then slightly improved from 2023 to 2024.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted total equity. Synopsys Inc. 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. Synopsys Inc. adjusted ROA deteriorated from 2022 to 2023 and from 2023 to 2024.

Synopsys Inc., Financial Ratios: Reported vs. Adjusted


Adjusted Total Asset Turnover

Microsoft Excel
Oct 31, 2024 Oct 31, 2023 Oct 31, 2022 Oct 31, 2021 Oct 31, 2020 Oct 31, 2019
Reported
Selected Financial Data (US$ in thousands)
Revenue 6,127,436 5,842,619 5,081,542 4,204,193 3,685,281 3,360,694
Total assets 13,073,561 10,333,131 9,418,087 8,752,260 8,030,062 6,405,160
Activity Ratio
Total asset turnover1 0.47 0.57 0.54 0.48 0.46 0.52
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted revenue2 6,149,716 5,728,453 5,492,910 4,365,006 3,875,816 3,393,551
Adjusted total assets3 11,877,311 9,514,939 8,776,987 8,170,285 7,561,080 6,646,676
Activity Ratio
Adjusted total asset turnover4 0.52 0.60 0.63 0.53 0.51 0.51

Based on: 10-K (reporting date: 2024-10-31), 10-K (reporting date: 2023-10-31), 10-K (reporting date: 2022-10-31), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-10-31), 10-K (reporting date: 2019-10-31).

1 2024 Calculation
Total asset turnover = Revenue ÷ Total assets
= 6,127,436 ÷ 13,073,561 = 0.47

2 Adjusted revenue. See details »

3 Adjusted total assets. See details »

4 2024 Calculation
Adjusted total asset turnover = Adjusted revenue ÷ Adjusted total assets
= 6,149,716 ÷ 11,877,311 = 0.52

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

Adjusted Current Ratio

Microsoft Excel
Oct 31, 2024 Oct 31, 2023 Oct 31, 2022 Oct 31, 2021 Oct 31, 2020 Oct 31, 2019
Reported
Selected Financial Data (US$ in thousands)
Current assets 6,469,666 3,430,624 3,012,669 2,808,341 2,549,217 1,738,917
Current liabilities 2,650,120 2,985,451 2,774,499 2,413,484 2,139,922 1,752,453
Liquidity Ratio
Current ratio1 2.44 1.15 1.09 1.16 1.19 0.99
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted current assets2 6,520,674 3,473,346 3,042,222 2,839,021 2,577,781 1,747,963
Adjusted current liabilities3 1,258,383 1,209,451 863,677 895,861 751,659 539,977
Liquidity Ratio
Adjusted current ratio4 5.18 2.87 3.52 3.17 3.43 3.24

Based on: 10-K (reporting date: 2024-10-31), 10-K (reporting date: 2023-10-31), 10-K (reporting date: 2022-10-31), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-10-31), 10-K (reporting date: 2019-10-31).

1 2024 Calculation
Current ratio = Current assets ÷ Current liabilities
= 6,469,666 ÷ 2,650,120 = 2.44

2 Adjusted current assets. See details »

3 Adjusted current liabilities. See details »

4 2024 Calculation
Adjusted current ratio = Adjusted current assets ÷ Adjusted current liabilities
= 6,520,674 ÷ 1,258,383 = 5.18

Liquidity ratio Description The company
Adjusted current ratio A liquidity ratio calculated as adjusted current assets divided by adjusted current liabilities. Synopsys Inc. adjusted current ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.

Adjusted Debt to Equity

Microsoft Excel
Oct 31, 2024 Oct 31, 2023 Oct 31, 2022 Oct 31, 2021 Oct 31, 2020 Oct 31, 2019
Reported
Selected Financial Data (US$ in thousands)
Total debt 15,601 18,078 20,824 100,086 127,907 137,707
Total Synopsys stockholders’ equity 8,990,702 6,147,308 5,515,725 5,295,137 4,907,404 4,083,013
Solvency Ratio
Debt to equity1 0.00 0.00 0.00 0.02 0.03 0.03
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted total debt2 684,457 687,803 656,371 666,767 663,491 760,306
Adjusted total stockholders’ equity3 9,596,081 7,351,180 6,996,839 6,376,808 5,938,895 5,011,859
Solvency Ratio
Adjusted debt to equity4 0.07 0.09 0.09 0.10 0.11 0.15

Based on: 10-K (reporting date: 2024-10-31), 10-K (reporting date: 2023-10-31), 10-K (reporting date: 2022-10-31), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-10-31), 10-K (reporting date: 2019-10-31).

1 2024 Calculation
Debt to equity = Total debt ÷ Total Synopsys stockholders’ equity
= 15,601 ÷ 8,990,702 = 0.00

2 Adjusted total debt. See details »

3 Adjusted total stockholders’ equity. See details »

4 2024 Calculation
Adjusted debt to equity = Adjusted total debt ÷ Adjusted total stockholders’ equity
= 684,457 ÷ 9,596,081 = 0.07

Solvency ratio Description The company
Adjusted debt-to-equity ratio A solvency ratio calculated as adjusted total debt divided by adjusted total equity. Synopsys Inc. adjusted debt-to-equity ratio improved from 2022 to 2023 and from 2023 to 2024.

Adjusted Debt to Capital

Microsoft Excel
Oct 31, 2024 Oct 31, 2023 Oct 31, 2022 Oct 31, 2021 Oct 31, 2020 Oct 31, 2019
Reported
Selected Financial Data (US$ in thousands)
Total debt 15,601 18,078 20,824 100,086 127,907 137,707
Total capital 9,006,303 6,165,386 5,536,549 5,395,223 5,035,311 4,220,720
Solvency Ratio
Debt to capital1 0.00 0.00 0.00 0.02 0.03 0.03
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted total debt2 684,457 687,803 656,371 666,767 663,491 760,306
Adjusted total capital3 10,280,538 8,038,983 7,653,210 7,043,575 6,602,386 5,772,165
Solvency Ratio
Adjusted debt to capital4 0.07 0.09 0.09 0.09 0.10 0.13

Based on: 10-K (reporting date: 2024-10-31), 10-K (reporting date: 2023-10-31), 10-K (reporting date: 2022-10-31), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-10-31), 10-K (reporting date: 2019-10-31).

1 2024 Calculation
Debt to capital = Total debt ÷ Total capital
= 15,601 ÷ 9,006,303 = 0.00

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
= 684,457 ÷ 10,280,538 = 0.07

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. Synopsys Inc. adjusted debt-to-capital ratio improved from 2022 to 2023 and from 2023 to 2024.

Adjusted Financial Leverage

Microsoft Excel
Oct 31, 2024 Oct 31, 2023 Oct 31, 2022 Oct 31, 2021 Oct 31, 2020 Oct 31, 2019
Reported
Selected Financial Data (US$ in thousands)
Total assets 13,073,561 10,333,131 9,418,087 8,752,260 8,030,062 6,405,160
Total Synopsys stockholders’ equity 8,990,702 6,147,308 5,515,725 5,295,137 4,907,404 4,083,013
Solvency Ratio
Financial leverage1 1.45 1.68 1.71 1.65 1.64 1.57
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted total assets2 11,877,311 9,514,939 8,776,987 8,170,285 7,561,080 6,646,676
Adjusted total stockholders’ equity3 9,596,081 7,351,180 6,996,839 6,376,808 5,938,895 5,011,859
Solvency Ratio
Adjusted financial leverage4 1.24 1.29 1.25 1.28 1.27 1.33

Based on: 10-K (reporting date: 2024-10-31), 10-K (reporting date: 2023-10-31), 10-K (reporting date: 2022-10-31), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-10-31), 10-K (reporting date: 2019-10-31).

1 2024 Calculation
Financial leverage = Total assets ÷ Total Synopsys stockholders’ equity
= 13,073,561 ÷ 8,990,702 = 1.45

2 Adjusted total assets. See details »

3 Adjusted total stockholders’ equity. See details »

4 2024 Calculation
Adjusted financial leverage = Adjusted total assets ÷ Adjusted total stockholders’ equity
= 11,877,311 ÷ 9,596,081 = 1.24

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.
Synopsys Inc. adjusted financial leverage ratio increased from 2022 to 2023 but then decreased significantly from 2023 to 2024.

Adjusted Net Profit Margin

Microsoft Excel
Oct 31, 2024 Oct 31, 2023 Oct 31, 2022 Oct 31, 2021 Oct 31, 2020 Oct 31, 2019
Reported
Selected Financial Data (US$ in thousands)
Net income attributed to Synopsys 2,263,380 1,229,888 984,594 757,516 664,347 532,367
Revenue 6,127,436 5,842,619 5,081,542 4,204,193 3,685,281 3,360,694
Profitability Ratio
Net profit margin1 36.94% 21.05% 19.38% 18.02% 18.03% 15.84%
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net income2 1,088,809 943,946 1,167,091 795,175 800,347 506,767
Adjusted revenue3 6,149,716 5,728,453 5,492,910 4,365,006 3,875,816 3,393,551
Profitability Ratio
Adjusted net profit margin4 17.71% 16.48% 21.25% 18.22% 20.65% 14.93%

Based on: 10-K (reporting date: 2024-10-31), 10-K (reporting date: 2023-10-31), 10-K (reporting date: 2022-10-31), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-10-31), 10-K (reporting date: 2019-10-31).

1 2024 Calculation
Net profit margin = 100 × Net income attributed to Synopsys ÷ Revenue
= 100 × 2,263,380 ÷ 6,127,436 = 36.94%

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 × 1,088,809 ÷ 6,149,716 = 17.71%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Synopsys Inc. adjusted net profit margin ratio deteriorated from 2022 to 2023 but then slightly improved from 2023 to 2024.

Adjusted Return on Equity (ROE)

Microsoft Excel
Oct 31, 2024 Oct 31, 2023 Oct 31, 2022 Oct 31, 2021 Oct 31, 2020 Oct 31, 2019
Reported
Selected Financial Data (US$ in thousands)
Net income attributed to Synopsys 2,263,380 1,229,888 984,594 757,516 664,347 532,367
Total Synopsys stockholders’ equity 8,990,702 6,147,308 5,515,725 5,295,137 4,907,404 4,083,013
Profitability Ratio
ROE1 25.17% 20.01% 17.85% 14.31% 13.54% 13.04%
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net income2 1,088,809 943,946 1,167,091 795,175 800,347 506,767
Adjusted total stockholders’ equity3 9,596,081 7,351,180 6,996,839 6,376,808 5,938,895 5,011,859
Profitability Ratio
Adjusted ROE4 11.35% 12.84% 16.68% 12.47% 13.48% 10.11%

Based on: 10-K (reporting date: 2024-10-31), 10-K (reporting date: 2023-10-31), 10-K (reporting date: 2022-10-31), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-10-31), 10-K (reporting date: 2019-10-31).

1 2024 Calculation
ROE = 100 × Net income attributed to Synopsys ÷ Total Synopsys stockholders’ equity
= 100 × 2,263,380 ÷ 8,990,702 = 25.17%

2 Adjusted net income. See details »

3 Adjusted total stockholders’ equity. See details »

4 2024 Calculation
Adjusted ROE = 100 × Adjusted net income ÷ Adjusted total stockholders’ equity
= 100 × 1,088,809 ÷ 9,596,081 = 11.35%

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

Adjusted Return on Assets (ROA)

Microsoft Excel
Oct 31, 2024 Oct 31, 2023 Oct 31, 2022 Oct 31, 2021 Oct 31, 2020 Oct 31, 2019
Reported
Selected Financial Data (US$ in thousands)
Net income attributed to Synopsys 2,263,380 1,229,888 984,594 757,516 664,347 532,367
Total assets 13,073,561 10,333,131 9,418,087 8,752,260 8,030,062 6,405,160
Profitability Ratio
ROA1 17.31% 11.90% 10.45% 8.66% 8.27% 8.31%
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net income2 1,088,809 943,946 1,167,091 795,175 800,347 506,767
Adjusted total assets3 11,877,311 9,514,939 8,776,987 8,170,285 7,561,080 6,646,676
Profitability Ratio
Adjusted ROA4 9.17% 9.92% 13.30% 9.73% 10.59% 7.62%

Based on: 10-K (reporting date: 2024-10-31), 10-K (reporting date: 2023-10-31), 10-K (reporting date: 2022-10-31), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-10-31), 10-K (reporting date: 2019-10-31).

1 2024 Calculation
ROA = 100 × Net income attributed to Synopsys ÷ Total assets
= 100 × 2,263,380 ÷ 13,073,561 = 17.31%

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 × 1,088,809 ÷ 11,877,311 = 9.17%

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