Stock Analysis on Net

Amphenol Corp. (NYSE:APH)

This company has been moved to the archive! The financial data has not been updated since April 26, 2024.

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

Amphenol Corp., MVA calculation

US$ in thousands

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Fair value of debt1 4,094,800 4,185,000 5,009,800 4,265,400 3,782,700
Operating lease liability 303,700 293,700 251,000 229,100 199,400
Market value of common equity 62,540,867 48,329,455 47,909,192 39,340,414 30,871,356
Redeemable noncontrolling interests 30,700 20,600 19,000
Noncontrolling interests 49,300 57,900 58,100 67,000 65,900
Less: Investments 185,600 111,900 44,300 36,100 17,400
Market (fair) value of Amphenol 66,833,767 52,774,755 53,202,792 43,865,814 34,901,956
Less: Invested capital2 13,752,400 12,775,400 12,048,900 10,035,300 9,029,400
MVA 53,081,367 39,999,355 41,153,892 33,830,514 25,872,556

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 Fair value of debt. See details »

2 Invested capital. See details »

Item Description The company
MVA Amphenol Corp. market (fair) value less invested capital. Amphenol Corp. MVA decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.

MVA Spread Ratio

Amphenol Corp., MVA spread ratio 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)
Market value added (MVA)1 53,081,367 39,999,355 41,153,892 33,830,514 25,872,556
Invested capital2 13,752,400 12,775,400 12,048,900 10,035,300 9,029,400
Performance Ratio
MVA spread ratio3 385.98% 313.10% 341.56% 337.12% 286.54%
Benchmarks
MVA Spread Ratio, Competitors4
Apple Inc. 4,423.16% 5,157.62% 5,626.48% 4,945.07% 2,012.85%
Arista Networks Inc. 1,572.10% 1,223.83% 1,867.28% 1,067.73% 782.88%
Cisco Systems Inc. 279.75% 214.20% 329.31% 225.53% 295.15%
Super Micro Computer Inc. 466.54% 91.02% 50.29% 20.26% 2.20%

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 MVA. See details »

2 Invested capital. See details »

3 2023 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × 53,081,367 ÷ 13,752,400 = 385.98%

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. Amphenol Corp. MVA spread ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.

MVA Margin

Amphenol Corp., MVA margin 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)
Market value added (MVA)1 53,081,367 39,999,355 41,153,892 33,830,514 25,872,556
Net sales 12,554,700 12,623,000 10,876,300 8,598,900 8,225,400
Performance Ratio
MVA margin2 422.80% 316.88% 378.38% 393.43% 314.54%
Benchmarks
MVA Margin, Competitors3
Apple Inc. 695.76% 609.53% 653.71% 648.08% 392.95%
Arista Networks Inc. 1,189.21% 844.68% 1,096.71% 834.74% 575.84%
Cisco Systems Inc. 278.31% 240.26% 367.17% 235.28% 311.35%
Super Micro Computer Inc. 158.07% 38.71% 18.13% 7.52% 0.71%

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 MVA. See details »

2 2023 Calculation
MVA margin = 100 × MVA ÷ Net sales
= 100 × 53,081,367 ÷ 12,554,700 = 422.80%

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. Amphenol Corp. MVA margin ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.