XNASMRVL
Market cap98bUSD
Dec 23, Last price
113.71USD
1D
1.62%
1Q
59.71%
Jan 2017
719.83%
Name
Marvell Technology Inc
Chart & Performance
Profile
Marvell Technology, Inc., together with its subsidiaries, designs, develops, and sells analog, mixed-signal, digital signal processing, and embedded and standalone integrated circuits. It offers a portfolio of Ethernet solutions, including controllers, network adapters, physical transceivers, and switches; single or multiple core processors; ASIC; and printer System-on-a-Chip products and application processors. The company also provides a range of storage products comprising storage controllers for hard disk drives (HDD) and solid-state drives that support various host system interfaces consisting of serial attached SCSI (SAS), serial advanced technology attachment (SATA), peripheral component interconnect express, non-volatile memory express (NVMe), and NVMe over fabrics; and fiber channel products, including host bus adapters, and controllers for server and storage system connectivity. It has operations in the United States, China, Malaysia, the Philippines, Thailand, Singapore, India, Israel, Japan, South Korea, Taiwan, and Vietnam. Marvell Technology, Inc. was incorporated in 1995 and is headquartered in Wilmington, Delaware.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑01 | 2023‑01 | 2022‑01 | 2021‑01 | 2020‑01 | 2019‑01 | 2018‑01 | 2017‑01 | 2016‑01 | 2015‑01 | |
Income | ||||||||||
Revenues | 5,507,700 -6.96% | 5,919,600 32.66% | 4,462,383 50.30% | |||||||
Cost of revenue | 5,110,300 | 5,560,000 | 4,777,709 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 397,400 | 359,600 | (315,326) | |||||||
NOPBT Margin | 7.22% | 6.07% | ||||||||
Operating Taxes | 174,700 | 248,600 | (62,461) | |||||||
Tax Rate | 43.96% | 69.13% | ||||||||
NOPAT | 222,700 | 111,000 | (252,865) | |||||||
Net income | (933,400) 470.89% | (163,500) -61.17% | (421,034) 51.83% | |||||||
Dividends | (206,800) | (204,400) | (191,049) | |||||||
Dividend yield | 0.36% | 0.54% | 0.36% | |||||||
Proceeds from repurchase of equity | (150,000) | (115,000) | (221,316) | |||||||
BB yield | 0.26% | 0.31% | 0.42% | |||||||
Debt | ||||||||||
Debt current | 146,700 | 628,200 | 63,166 | |||||||
Long-term debt | 4,490,000 | 4,621,700 | 4,663,311 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 269,600 | 57,700 | 498,639 | |||||||
Net debt | 3,640,100 | 4,302,800 | 4,082,265 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,370,500 | 1,288,800 | 819,368 | |||||||
CAPEX | (336,300) | (217,300) | (187,121) | |||||||
Cash from investing activities | (350,500) | (328,400) | (3,745,130) | |||||||
Cash from financing activities | (980,200) | (662,900) | 2,790,828 | |||||||
FCF | 319,600 | (390,386) | (944,054) | |||||||
Balance | ||||||||||
Cash | 950,800 | 911,000 | 613,533 | |||||||
Long term investments | 45,800 | 36,100 | 30,679 | |||||||
Excess cash | 721,215 | 651,120 | 421,093 | |||||||
Stockholders' equity | (13,900) | 1,125,200 | 1,493,050 | |||||||
Invested Capital | 19,516,200 | 20,048,280 | 20,304,272 | |||||||
ROIC | 1.13% | 0.55% | ||||||||
ROCE | 2.03% | 1.73% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 861,300 | 851,400 | 796,855 | |||||||
Price | 67.53 52.61% | 44.25 -33.28% | 66.32 28.88% | |||||||
Market cap | 58,163,589 54.38% | 37,674,450 -28.71% | 52,847,424 53.56% | |||||||
EV | 61,803,689 | 41,977,250 | 56,929,689 | |||||||
EBITDA | 1,795,100 | 1,751,900 | 929,985 | |||||||
EV/EBITDA | 34.43 | 23.96 | 61.22 | |||||||
Interest | 211,700 | 170,600 | 139,341 | |||||||
Interest/NOPBT | 53.27% | 47.44% |