Free Trial

Lam Research (LRCX) Financials

Lam Research logo
$73.91 -0.61 (-0.82%)
Closing price 05/5/2025 04:00 PM Eastern
Extended Trading
$73.90 0.00 (-0.01%)
As of 05/5/2025 07:54 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Annual Income Statements for Lam Research

Annual Income Statements for Lam Research

This table shows Lam Research's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 6/28/2015 6/26/2016 6/25/2017 6/24/2018 6/30/2019 6/28/2020 6/27/2021 6/26/2022 6/25/2023 6/30/2024
Net Income / (Loss) Attributable to Common Shareholders
656 914 1,698 2,381 2,191 2,252 3,908 4,605 4,511 3,828
Consolidated Net Income / (Loss)
656 914 1,698 2,381 2,191 2,252 3,908 4,605 4,511 3,828
Net Income / (Loss) Continuing Operations
656 914 1,698 2,381 2,191 2,252 3,908 4,605 4,511 3,828
Total Pre-Tax Income
741 960 1,812 3,152 2,447 2,575 4,371 5,193 5,109 4,360
Total Operating Income
788 1,074 1,902 3,213 2,465 2,674 4,482 5,382 5,175 4,264
Total Gross Profit
2,284 2,619 3,603 5,165 4,358 4,609 6,805 7,872 7,777 7,053
Total Revenue
5,259 5,886 8,014 11,077 9,654 10,045 14,626 17,227 17,429 14,905
Operating Revenue
5,259 5,886 8,014 11,077 9,654 10,045 14,626 17,227 17,429 14,905
Total Cost of Revenue
2,975 3,267 4,410 5,912 5,295 5,436 7,821 9,355 9,652 7,853
Operating Cost of Revenue
2,975 3,267 4,410 5,912 5,295 5,436 7,821 9,355 9,652 7,809
Total Operating Expenses
1,496 1,545 1,701 1,952 1,894 1,935 2,323 2,490 2,602 2,789
Selling, General & Admin Expense
592 631 667 762 702 682 830 886 833 868
Research & Development Expense
825 914 1,034 1,190 1,191 1,252 1,493 1,604 1,727 1,902
Total Other Income / (Expense), net
-47 -114 -90 -62 -18 -99 -111 -189 -66 96
Other Income / (Expense), net
-47 -114 -90 -62 -18 -99 -111 -189 -66 96
Income Tax Expense
85 46 114 771 255 323 462 588 598 532
Basic Earnings per Share
$4.11 $5.75 $10.47 $14.73 $14.37 $15.55 $27.22 $32.92 $33.30 $29.13
Weighted Average Basic Shares Outstanding
159.63M 158.92M 162.22M 161.64M 152.48M 144.81M 143.61M 139.90M 135.47M 131.41M
Diluted Earnings per Share
$3.70 $5.22 $9.24 $13.17 $13.70 $15.10 $26.90 $32.75 $33.21 $29.00
Weighted Average Diluted Shares Outstanding
177.07M 175.16M 183.77M 180.78M 159.92M 149.09M 145.32M 140.63M 135.83M 132.00M
Weighted Average Basic & Diluted Shares Outstanding
159.50M 159M 162.20M 161.60M 144.53M 145.63M 141.95M 136.99M 132.51M 129.88M
Cash Dividends to Common per Share
$0.84 $1.20 $1.65 $2.55 $4.40 $4.60 $5.20 $6.00 $6.90 $8.00

Quarterly Income Statements for Lam Research

This table shows Lam Research's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025
Period end date 9/25/2022 12/25/2022 3/26/2023 6/25/2023 9/24/2023 12/24/2023 3/31/2024 6/30/2024 9/29/2024 12/29/2024 3/30/2025
Net Income / (Loss) Attributable to Common Shareholders
1,426 1,469 814 803 887 954 966 1,020 1,116 1,191 1,331
Consolidated Net Income / (Loss)
1,426 1,469 814 803 887 954 966 1,020 1,116 1,191 1,331
Net Income / (Loss) Continuing Operations
1,426 1,469 814 803 887 954 966 1,020 1,116 1,191 1,331
Total Pre-Tax Income
1,655 1,652 939 864 1,026 1,087 1,093 1,154 1,294 1,348 1,537
Total Operating Income
1,698 1,680 942 855 1,023 1,057 1,057 1,127 1,264 1,334 1,562
Total Gross Profit
2,337 2,376 1,606 1,458 1,655 1,757 1,801 1,840 2,003 2,073 2,314
Total Revenue
5,074 5,278 3,870 3,207 3,482 3,758 3,794 3,872 4,168 4,376 4,720
Operating Revenue
5,074 5,278 3,870 3,207 3,482 3,758 3,794 3,872 4,168 4,376 4,720
Total Cost of Revenue
2,737 2,901 2,264 1,749 1,827 2,001 1,993 2,031 2,165 2,303 2,406
Operating Cost of Revenue
2,737 2,901 2,264 1,749 1,819 1,986 1,993 2,011 2,165 2,303 2,406
Total Operating Expenses
639 696 663 604 632 700 743 714 738 739 752
Selling, General & Admin Expense
206 234 194 200 207 229 216 216 243 244 226
Research & Development Expense
433 462 429 402 423 470 512 498 495 495 526
Total Other Income / (Expense), net
-43 -28 -3.33 9.01 2.60 30 36 28 30 14 -25
Other Income / (Expense), net
-43 -28 -3.33 9.01 2.60 30 36 28 30 14 -25
Income Tax Expense
229 183 125 61 138 133 127 134 178 157 206
Basic Earnings per Share
$10.42 $10.80 $6.03 $6.05 $0.67 $0.72 $7.38 $7.81 $0.86 $0.93 $1.04
Weighted Average Basic Shares Outstanding
136.89M 136.02M 134.92M 135.47M 1.33B 1.32B 130.84M 131.41M 1.30B 1.29B 1.28B
Diluted Earnings per Share
$10.39 $10.77 $6.01 $6.04 $0.67 $0.72 $7.34 $7.78 $0.86 $0.92 $1.03
Weighted Average Diluted Shares Outstanding
137.21M 136.34M 135.40M 135.83M 1.33B 1.32B 131.52M 132.00M 1.30B 1.29B 1.29B
Weighted Average Basic & Diluted Shares Outstanding
136.38M 134.94M 134.34M 132.51M 131.79M 131.10M 130.74M 129.88M 1.29B 1.28B 1.28B
Cash Dividends to Common per Share
$1.73 $1.73 $1.73 - - - $2.00 - $0.23 $0.23 $0.23

Annual Cash Flow Statements for Lam Research

This table details how cash moves in and out of Lam Research's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 6/28/2015 6/26/2016 6/25/2017 6/24/2018 6/30/2019 6/28/2020 6/27/2021 6/26/2022 6/25/2023 6/30/2024
Net Change in Cash & Equivalents
831 3,811 -2,656 2,135 -855 1,256 -498 -897 1,814 263
Net Cash From Operating Activities
666 1,295 2,029 2,656 3,176 2,126 3,588 3,100 5,179 4,652
Net Cash From Continuing Operating Activities
666 1,295 2,029 2,656 3,176 2,126 3,588 3,100 5,179 4,652
Net Income / (Loss) Continuing Operations
656 914 1,698 2,381 2,191 2,252 3,908 4,605 4,511 3,828
Consolidated Net Income / (Loss)
656 914 1,698 2,381 2,191 2,252 3,908 4,605 4,511 3,828
Depreciation Expense
278 291 307 326 309 269 307 334 342 360
Non-Cash Adjustments To Reconcile Net Income
148 191 166 248 189 196 203 214 339 303
Changes in Operating Assets and Liabilities, net
-415 -101 -167 -314 487 -590 -830 -2,054 -13 161
Net Cash From Investing Activities
-194 469 -2,053 2,749 -1,637 -244 73 612 -535 -371
Net Cash From Continuing Investing Activities
-194 469 -2,053 2,749 -1,637 -244 73 612 -535 -371
Purchase of Property, Plant & Equipment
-198 -175 -157 -273 -303 -203 -349 -546 -502 -397
Acquisitions
- - 0.00 -116 - - 0.00 0.00 -120 0.00
Purchase of Investments
- - -4,582 -2,533 -2,930 -2,898 -3,389 -568 0.00 0.00
Sale and/or Maturity of Investments
- 643 2,698 5,686 1,604 2,883 3,854 1,734 98 38
Other Investing Activities, net
3.98 1.64 -13 -15 -7.36 -26 -42 -7.58 -11 -12
Net Cash From Financing Activities
369 2,048 -2,632 -3,272 -2,390 -624 -4,167 -4,579 -2,831 -3,996
Net Cash From Continuing Financing Activities
369 2,048 -2,632 -3,272 -2,390 -624 -4,167 -4,579 -2,831 -3,996
Repayment of Debt
-0.66 -0.49 -1,688 -1,506 -493 -1,916 -864 -12 -27 -270
Repurchase of Common Equity
-573 -158 -812 -2,653 -3,781 -1,370 -2,698 -3,866 -2,017 -2,843
Payment of Dividends
-116 -190 -243 -308 -678 -657 -727 -815 -908 -1,019
Issuance of Common Equity
66 59 73 85 85 94 122 114 121 136
Effect of Exchange Rate Changes
-9.02 -0.72 -0.06 2.59 -4.04 -2.75 7.22 -30 0.13 -22
Cash Interest Paid
- - 105 84 77 172 204 176 175 173
Cash Income Taxes Paid
115 40 28 143 300 223 519 808 810 992

Quarterly Cash Flow Statements for Lam Research

This table details how cash moves in and out of Lam Research's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025
Period end date 9/25/2022 12/25/2022 3/26/2023 6/25/2023 9/24/2023 12/24/2023 3/31/2024 6/30/2024 9/29/2024 12/29/2024 3/30/2025
Net Change in Cash & Equivalents
734 229 820 31 -461 499 48 177 221 -395 -214
Net Cash From Operating Activities
1,190 1,140 1,726 1,123 951 1,454 1,385 862 1,568 742 1,309
Net Cash From Continuing Operating Activities
1,190 1,140 1,726 1,123 951 1,454 1,385 862 1,568 742 1,309
Net Income / (Loss) Continuing Operations
1,426 1,469 814 803 887 954 966 1,020 1,116 1,191 1,331
Consolidated Net Income / (Loss)
1,426 1,469 814 803 887 954 966 1,020 1,116 1,191 1,331
Depreciation Expense
76 85 92 90 90 91 90 88 94 96 97
Non-Cash Adjustments To Reconcile Net Income
68 86 -58 242 67 74 87 75 80 73 89
Changes in Operating Assets and Liabilities, net
-380 -500 878 -12 -94 335 242 -321 278 -619 -208
Net Cash From Investing Activities
-128 -267 -84 -55 -75 -102 -92 -102 -111 -175 -293
Net Cash From Continuing Investing Activities
-128 -267 -84 -55 -75 -102 -92 -102 -111 -175 -293
Purchase of Property, Plant & Equipment
-140 -163 -119 -79 -77 -115 -104 -101 -111 -188 -288
Other Investing Activities, net
-2.44 -1.66 -4.29 -2.79 -4.97 -2.52 -3.36 -0.87 0.04 13 -4.86
Net Cash From Financing Activities
-311 -662 -820 -1,038 -1,326 -860 -1,236 -574 -1,259 -935 -1,233
Net Cash From Continuing Financing Activities
-311 -662 -820 -1,038 -1,326 -860 -1,236 -574 -1,259 -935 -1,233
Repayment of Debt
-2.34 -16 -3.61 -4.98 -255 -4.81 -0.76 -8.82 -1.26 -0.27 -504
Repurchase of Common Equity
-110 -456 -582 -869 -843 -645 -981 -374 -997 -698 -435
Payment of Dividends
-206 -236 -234 -232 -230 -264 -263 -261 -261 -298 -296
Issuance of Common Equity
6.80 46 - 68 2.82 55 8.24 70 -0.04 60 1.99
Effect of Exchange Rate Changes
-17 18 -2.30 1.48 -11 6.73 -8.45 -9.62 23 -26 2.38

Annual Balance Sheets for Lam Research

This table presents Lam Research's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 6/28/2015 6/26/2016 6/25/2017 6/24/2018 6/30/2019 6/28/2020 6/27/2021 6/26/2022 6/25/2023 6/30/2024
Total Assets
9,365 12,264 12,123 12,479 12,001 14,559 15,892 17,196 18,782 18,745
Total Current Assets
6,271 9,213 9,142 9,150 8,560 10,854 11,652 12,285 13,228 12,883
Cash & Equivalents
1,502 5,039 2,378 4,512 3,658 4,915 4,418 3,522 5,337 5,848
Accounts Receivable
1,094 1,262 1,673 2,177 1,456 2,097 3,026 4,314 2,823 2,519
Inventories, net
943 972 1,233 1,876 1,540 1,900 2,689 3,966 4,816 4,218
Prepaid Expenses
157 151 195 147 134 146 208 347 252 298
Plant, Property, & Equipment, net
621 640 686 903 0.00 0.00 0.00 1,648 1,857 2,155
Total Noncurrent Assets
2,472 2,412 2,295 2,427 3,441 3,706 4,240 3,263 3,697 3,707
Goodwill
1,388 1,386 1,386 1,485 1,485 1,484 1,490 1,515 1,622 1,765
Other Noncurrent Operating Assets
186 210 242 368 1,484 1,799 2,365 1,394 1,906 1,942
Total Liabilities & Shareholders' Equity
9,365 12,264 12,123 12,479 12,001 14,559 15,892 17,196 18,782 18,745
Total Liabilities
4,020 6,162 5,135 5,899 7,278 9,376 9,865 10,917 10,571 10,205
Total Current Liabilities
2,631 2,418 2,950 3,150 2,372 3,162 3,528 4,565 4,185 4,338
Short-Term Debt
1,360 948 908 610 667 840 11 7.38 8.36 505
Accounts Payable
300 348 465 511 377 592 830 1,011 471 614
Accrued Expenses
649 773 969 1,309 947 1,273 1,719 1,974 2,011 1,802
Current Deferred Revenue
322 349 608 720 381 458 967 - 1,695 1,418
Total Noncurrent Liabilities
1,388 3,744 2,185 2,749 4,906 6,213 6,337 6,353 6,387 5,867
Long-Term Debt
1,001 3,378 1,785 1,807 3,823 4,971 4,990 4,998 5,003 4,479
Noncurrent Deferred Revenue
203 232 120 852 893 910 948 931 882 813
Other Noncurrent Operating Liabilities
184 135 280 91 191 333 399 423 501 575
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
5,103 5,895 6,817 6,502 4,674 5,172 6,027 6,278 8,210 8,539
Total Preferred & Common Equity
5,103 5,895 6,817 6,502 4,674 5,172 6,027 6,278 8,210 8,539
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
5,103 5,895 6,817 6,502 4,674 5,172 6,027 6,278 8,210 8,539
Common Stock
5,367 5,573 5,846 6,145 6,410 6,696 7,053 7,415 7,809 8,224
Retained Earnings
4,097 4,820 6,250 8,261 9,931 11,521 14,685 18,455 22,032 24,811
Treasury Stock
-4,303 -4,429 -5,216 -7,846 -11,603 -12,950 -15,647 -19,481 -21,530 -24,366
Accumulated Other Comprehensive Income / (Loss)
-58 -69 -62 -57 -64 -94 -64 -110 -101 -130

Quarterly Balance Sheets for Lam Research

This table presents Lam Research's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025
Period end date 9/25/2022 12/25/2022 3/26/2023 6/25/2023 9/24/2023 12/24/2023 3/31/2024 6/30/2024 9/29/2024 12/29/2024 3/30/2025
Total Assets
18,721 19,206 19,243 18,782 18,538 18,784 18,280 18,745 19,532 19,840 19,968
Total Current Assets
13,613 13,709 13,730 13,228 12,994 13,055 12,488 12,883 13,492 13,613 13,460
Cash & Equivalents
4,256 4,485 5,306 5,337 5,126 5,623 5,672 5,848 6,067 5,665 5,451
Accounts Receivable
4,570 4,070 3,262 2,823 2,811 2,707 2,204 2,519 2,937 3,305 3,228
Inventories, net
4,360 4,820 4,882 4,816 4,748 4,430 4,323 4,218 4,210 4,358 4,463
Prepaid Expenses
306 231 216 252 278 279 290 298 278 284 318
Plant, Property, & Equipment, net
1,719 0.00 0.00 1,857 2,111 2,147 2,182 2,155 2,214 2,314 2,372
Total Noncurrent Assets
3,390 5,498 5,513 3,697 3,434 3,582 3,609 3,707 3,826 3,913 4,136
Goodwill
1,515 1,620 1,622 1,622 1,626 1,627 1,627 1,765 1,758 1,761 1,795
Other Noncurrent Operating Assets
1,514 3,441 3,461 1,906 1,650 1,804 1,840 1,942 2,068 2,152 2,341
Total Liabilities & Shareholders' Equity
18,721 19,206 19,243 18,782 18,538 18,784 18,280 18,745 19,532 19,840 19,968
Total Liabilities
11,309 10,902 10,836 10,571 10,491 10,561 10,258 10,205 11,061 11,032 10,457
Total Current Liabilities
5,053 4,547 4,441 4,185 4,247 4,272 4,430 4,338 5,343 5,350 5,490
Short-Term Debt
7.11 7.23 8.46 8.36 3.86 3.78 505 505 505 504 754
Accounts Payable
1,146 919 602 471 528 500 532 614 704 822 853
Accrued Expenses
1,949 2,068 1,990 2,011 2,120 1,976 1,792 1,802 2,196 2,096 2,000
Current Deferred Revenue
1,951 1,552 1,841 1,695 1,595 - 1,602 1,418 1,937 - 1,882
Total Noncurrent Liabilities
6,255 6,355 6,395 6,387 6,244 6,289 5,827 5,867 5,718 5,682 4,967
Long-Term Debt
4,996 4,996 4,997 5,003 4,980 4,980 4,478 4,479 4,479 4,478 3,730
Noncurrent Deferred Revenue
840 862 885 882 781 798 832 813 665 670 691
Other Noncurrent Operating Liabilities
419 496 512 501 483 511 517 575 574 534 547
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
7,413 8,305 8,407 8,210 8,047 8,222 8,022 8,539 8,472 8,808 9,511
Total Preferred & Common Equity
7,413 8,305 8,407 8,210 8,047 8,222 8,022 8,539 8,472 8,808 9,511
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
7,413 8,305 8,407 8,210 8,047 8,222 8,022 8,539 8,472 8,808 9,511
Common Stock
7,493 7,606 7,680 7,809 7,879 7,997 8,082 8,224 8,304 8,441 8,530
Retained Earnings
19,645 20,879 21,460 22,032 22,655 23,347 24,052 24,811 25,630 26,525 27,561
Treasury Stock
-19,591 -20,072 -20,628 -21,530 -22,366 -23,004 -23,985 -24,366 -25,375 -26,024 -26,456
Accumulated Other Comprehensive Income / (Loss)
-134 -109 -105 -101 -121 -118 -128 -130 -88 -134 -124

Annual Metrics and Ratios for Lam Research

This table displays calculated financial ratios and metrics derived from Lam Research's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 6/28/2015 6/26/2016 6/25/2017 6/24/2018 6/30/2019 6/28/2020 6/27/2021 6/26/2022 6/25/2023 6/30/2024
Growth Metrics
- - - - - - - - - -
Revenue Growth
14.15% 11.91% 36.15% 38.23% -12.85% 4.05% 45.61% 17.78% 1.17% -14.48%
EBITDA Growth
0.31% 22.81% 71.35% 62.91% -21.09% 3.18% 64.51% 18.15% -1.36% -13.42%
EBIT Growth
2.42% 29.60% 88.69% 73.97% -22.38% 5.25% 69.74% 18.81% -1.62% -14.66%
NOPAT Growth
17.72% 46.66% 74.29% 36.16% -9.04% 5.91% 71.41% 19.08% -4.27% -18.07%
Net Income Growth
3.68% 39.43% 85.74% 40.22% -7.95% 2.75% 73.57% 17.83% -2.05% -15.14%
EPS Growth
2.21% 41.08% 77.01% 42.53% 4.02% 10.22% 78.15% 21.75% 1.40% -12.68%
Operating Cash Flow Growth
-11.54% 94.38% 56.70% 30.87% 19.59% -33.05% 68.74% -13.61% 67.08% -10.17%
Free Cash Flow Firm Growth
0.58% 96.74% 54.53% 15.50% 22.37% -25.76% 62.99% -18.25% 66.02% -2.62%
Invested Capital Growth
3.66% -3.15% 1.01% 12.04% -6.96% 14.27% 25.24% 46.12% 6.91% -2.66%
Revenue Q/Q Growth
4.63% 1.11% 11.07% 7.59% -7.34% 4.48% 10.20% 2.93% -7.57% 4.66%
EBITDA Q/Q Growth
-10.52% 10.23% 19.57% 11.34% -11.96% 5.35% 13.82% 1.09% -8.30% 6.53%
EBIT Q/Q Growth
-13.82% 13.11% 21.57% 12.68% -12.48% 5.70% 14.71% 0.98% -8.84% 7.14%
NOPAT Q/Q Growth
-2.67% 15.46% 15.83% 25.60% -17.56% 7.15% 12.52% 3.58% -10.21% 5.70%
Net Income Q/Q Growth
-13.48% 16.23% 18.70% 26.23% -17.95% 7.38% 12.95% 1.42% -8.26% 6.03%
EPS Q/Q Growth
-12.94% 16.00% 17.86% 27.37% -13.84% 8.71% 13.69% 2.50% -7.52% 6.38%
Operating Cash Flow Q/Q Growth
-40.88% 57.34% 30.34% -1.75% 5.38% -3.07% 21.01% -24.24% 15.08% -5.30%
Free Cash Flow Firm Q/Q Growth
-7.48% 24.23% 11.70% -1.43% 7.44% -4.37% 24.56% -26.52% 8.97% -1.19%
Invested Capital Q/Q Growth
-1.63% -4.05% -2.33% 13.24% -5.32% 1.05% -1.98% 14.71% 1.18% 4.66%
Profitability Metrics
- - - - - - - - - -
Gross Margin
43.43% 44.49% 44.97% 46.63% 45.15% 45.88% 46.53% 45.69% 44.62% 47.32%
EBITDA Margin
19.37% 21.26% 26.75% 31.53% 28.55% 28.31% 31.98% 32.08% 31.28% 31.67%
Operating Margin
14.98% 18.25% 23.74% 29.01% 25.53% 26.62% 30.64% 31.24% 29.69% 28.61%
EBIT Margin
14.09% 16.31% 22.61% 28.45% 25.34% 25.64% 29.88% 30.15% 29.32% 29.25%
Profit (Net Income) Margin
12.47% 15.53% 21.19% 21.49% 22.70% 22.42% 26.72% 26.73% 25.88% 25.68%
Tax Burden Percent
88.49% 95.20% 93.71% 75.53% 89.57% 87.45% 89.42% 88.68% 88.29% 87.79%
Interest Burden Percent
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Effective Tax Rate
11.51% 4.80% 6.29% 24.47% 10.43% 12.55% 10.58% 11.32% 11.71% 12.21%
Return on Invested Capital (ROIC)
20.53% 30.04% 52.95% 67.66% 60.34% 61.88% 88.31% 76.84% 59.88% 48.11%
ROIC Less NNEP Spread (ROIC-NNEP)
22.74% 34.73% 55.62% 69.12% 61.16% 69.24% 97.63% -210.15% 44.85% 33.91%
Return on Net Nonoperating Assets (RNNOA)
-8.11% -14.07% -27.01% -32.57% -21.56% -16.42% -18.58% -1.99% 2.39% -2.41%
Return on Equity (ROE)
12.42% 15.97% 25.94% 35.09% 38.77% 45.46% 69.73% 74.85% 62.27% 45.71%
Cash Return on Invested Capital (CROIC)
16.93% 33.24% 51.95% 56.31% 67.55% 48.56% 65.89% 39.36% 53.20% 50.81%
Operating Return on Assets (OROA)
8.54% 8.88% 14.86% 25.62% 19.99% 19.39% 28.71% 31.39% 28.40% 23.24%
Return on Assets (ROA)
7.55% 8.45% 13.92% 19.35% 17.90% 16.96% 25.67% 27.84% 25.08% 20.40%
Return on Common Equity (ROCE)
11.92% 15.34% 25.19% 34.45% 38.34% 45.18% 69.66% 74.85% 62.27% 45.71%
Return on Equity Simple (ROE_SIMPLE)
12.85% 15.51% 24.90% 36.62% 46.89% 43.53% 64.85% 73.35% 54.94% 44.82%
Net Operating Profit after Tax (NOPAT)
697 1,023 1,783 2,427 2,208 2,338 4,008 4,773 4,569 3,743
NOPAT Margin
13.26% 17.38% 22.24% 21.91% 22.87% 23.28% 27.40% 27.70% 26.22% 25.11%
Net Nonoperating Expense Percent (NNEP)
-2.22% -4.68% -2.67% -1.45% -0.82% -7.36% -9.32% 286.99% 15.03% 14.21%
Cost of Revenue to Revenue
56.57% 55.51% 55.03% 53.37% 54.85% 54.12% 53.47% 54.31% 55.38% 52.68%
SG&A Expenses to Revenue
11.25% 10.72% 8.33% 6.88% 7.28% 6.79% 5.67% 5.14% 4.78% 5.83%
R&D to Revenue
15.69% 15.52% 12.90% 10.74% 12.34% 12.47% 10.21% 9.31% 9.91% 12.76%
Operating Expenses to Revenue
28.45% 26.24% 21.23% 17.62% 19.62% 19.26% 15.88% 14.45% 14.93% 18.71%
Earnings before Interest and Taxes (EBIT)
741 960 1,812 3,152 2,447 2,575 4,371 5,193 5,109 4,360
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
1,019 1,251 2,144 3,493 2,756 2,844 4,678 5,527 5,452 4,720
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
2.25 1.98 3.24 4.03 5.65 8.11 14.41 9.71 9.86 16.30
Price to Tangible Book Value (P/TBV)
3.84 2.96 4.39 5.57 8.88 11.92 19.71 13.08 12.62 20.55
Price to Revenue (P/Rev)
2.18 1.98 2.75 2.36 2.73 4.18 5.94 3.54 4.65 9.34
Price to Earnings (P/E)
17.50 12.76 13.00 10.99 12.04 18.63 22.22 13.24 17.95 36.37
Dividend Yield
1.16% 1.64% 1.21% 1.60% 2.50% 1.59% 0.85% 1.36% 1.14% 0.75%
Earnings Yield
5.71% 7.83% 7.69% 9.10% 8.30% 5.37% 4.50% 7.55% 5.57% 2.75%
Enterprise Value to Invested Capital (EV/IC)
2.84 2.72 5.51 6.19 7.16 10.13 17.01 8.42 10.23 18.03
Enterprise Value to Revenue (EV/Rev)
1.87 1.55 2.32 2.12 2.61 4.06 5.87 3.60 4.63 9.28
Enterprise Value to EBITDA (EV/EBITDA)
9.65 7.29 8.69 6.72 9.16 14.35 18.35 11.23 14.80 29.31
Enterprise Value to EBIT (EV/EBIT)
13.27 9.50 10.28 7.44 10.32 15.85 19.64 11.95 15.79 31.73
Enterprise Value to NOPAT (EV/NOPAT)
14.09 8.92 10.45 9.67 11.43 17.45 21.42 13.01 17.65 36.96
Enterprise Value to Operating Cash Flow (EV/OCF)
14.75 7.04 9.18 8.83 7.95 19.19 23.93 20.03 15.57 29.74
Enterprise Value to Free Cash Flow (EV/FCFF)
17.09 8.06 10.65 11.62 10.21 22.24 28.70 25.39 19.87 35.00
Leverage & Solvency
- - - - - - - - - -
Debt to Equity
0.44 0.71 0.39 0.37 0.95 1.12 0.83 0.80 0.61 0.58
Long-Term Debt to Equity
0.19 0.55 0.26 0.27 0.81 0.96 0.83 0.80 0.61 0.52
Financial Leverage
-0.36 -0.41 -0.49 -0.47 -0.35 -0.24 -0.19 0.01 0.05 -0.07
Leverage Ratio
1.64 1.89 1.86 1.81 2.17 2.68 2.72 2.69 2.48 2.24
Compound Leverage Factor
1.64 1.89 1.86 1.81 2.17 2.68 2.72 2.69 2.48 2.24
Debt to Total Capital
30.64% 41.48% 27.82% 26.86% 48.73% 52.85% 45.35% 44.36% 37.90% 36.85%
Short-Term Debt to Total Capital
17.64% 9.09% 9.38% 6.78% 7.24% 7.64% 0.10% 0.07% 0.06% 3.73%
Long-Term Debt to Total Capital
12.99% 32.40% 18.44% 20.08% 41.49% 45.21% 45.25% 44.30% 37.84% 33.12%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
3.14% 1.99% 1.75% 0.87% 0.54% 0.10% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
66.22% 56.53% 70.42% 72.27% 50.73% 47.05% 54.65% 55.64% 62.10% 63.15%
Debt to EBITDA
2.32 3.46 1.26 0.69 1.63 2.04 1.07 0.91 0.92 1.06
Net Debt to EBITDA
-1.85 -2.20 -1.68 -0.80 -0.43 -0.41 -0.21 0.20 -0.06 -0.18
Long-Term Debt to EBITDA
0.98 2.70 0.83 0.52 1.39 1.75 1.07 0.90 0.92 0.95
Debt to NOPAT
3.39 4.23 1.51 1.00 2.03 2.49 1.25 1.05 1.10 1.33
Net Debt to NOPAT
-2.71 -2.69 -2.02 -1.15 -0.54 -0.49 -0.24 0.23 -0.07 -0.23
Long-Term Debt to NOPAT
1.44 3.30 1.00 0.74 1.73 2.13 1.25 1.05 1.10 1.20
Altman Z-Score
3.61 3.09 5.07 5.89 5.43 5.70 9.02 7.39 8.64 12.15
Noncontrolling Interest Sharing Ratio
4.03% 3.93% 2.88% 1.83% 1.13% 0.61% 0.10% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - -
Current Ratio
2.38 3.81 3.10 2.90 3.61 3.43 3.30 2.69 3.16 2.97
Quick Ratio
1.96 3.35 2.62 2.26 2.90 2.79 2.48 1.75 1.95 1.93
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
575 1,132 1,749 2,020 2,472 1,835 2,991 2,445 4,059 3,953
Operating Cash Flow to CapEx
336.02% 738.60% 1,299.76% 971.13% 1,046.49% 1,046.28% 1,027.84% 567.67% 1,032.55% 1,172.83%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
0.61 0.54 0.66 0.90 0.79 0.76 0.96 1.04 0.97 0.79
Accounts Receivable Turnover
5.55 5.00 5.46 5.75 5.32 5.65 5.71 4.69 4.88 5.58
Inventory Turnover
3.53 3.41 4.00 3.80 3.10 3.16 3.41 2.81 2.20 1.74
Fixed Asset Turnover
9.03 9.34 12.09 13.95 0.00 0.00 0.00 0.00 9.95 7.43
Accounts Payable Turnover
11.36 10.08 10.85 12.12 11.93 11.22 11.00 10.16 13.03 14.48
Days Sales Outstanding (DSO)
65.73 73.04 66.85 63.44 68.67 64.55 63.93 77.76 74.74 65.41
Days Inventory Outstanding (DIO)
103.30 106.99 91.24 95.98 117.75 115.49 107.09 129.84 166.07 209.96
Days Payable Outstanding (DPO)
32.13 36.22 33.64 30.12 30.59 32.53 33.18 35.91 28.02 25.21
Cash Conversion Cycle (CCC)
136.90 143.81 124.45 129.30 155.83 147.51 137.84 171.68 212.78 250.17
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
3,459 3,350 3,383 3,791 3,527 4,030 5,047 7,375 7,885 7,675
Invested Capital Turnover
1.55 1.73 2.38 3.09 2.64 2.66 3.22 2.77 2.28 1.92
Increase / (Decrease) in Invested Capital
122 -109 34 407 -264 503 1,017 2,328 510 -210
Enterprise Value (EV)
9,829 9,122 18,631 23,463 25,242 40,807 85,847 62,081 80,661 138,355
Market Capitalization
11,473 11,667 22,065 26,174 26,389 41,949 86,827 60,984 80,987 139,220
Book Value per Share
$32.23 $36.93 $42.26 $39.63 $31.17 $35.63 $42.26 $45.26 $61.11 $65.32
Tangible Book Value per Share
$18.87 $24.71 $31.12 $28.65 $19.83 $24.25 $30.88 $33.60 $47.78 $51.82
Total Capital
7,706 10,428 9,681 8,997 9,213 10,994 11,029 11,284 13,222 13,523
Total Debt
2,361 4,326 2,693 2,417 4,490 5,811 5,002 5,006 5,012 4,983
Total Long-Term Debt
1,001 3,378 1,785 1,807 3,823 4,971 4,990 4,998 5,003 4,479
Net Debt
-1,886 -2,752 -3,604 -2,789 -1,196 -1,153 -980 1,097 -326 -865
Capital Expenditures (CapEx)
198 175 156 273 303 203 349 546 502 397
Debt-free, Cash-free Net Working Capital (DFCFNWC)
923 915 1,060 1,660 1,425 1,821 2,407 4,070 3,715 3,202
Debt-free Net Working Capital (DFNWC)
4,999 7,743 7,101 6,610 6,856 8,531 8,136 7,728 9,052 9,050
Net Working Capital (NWC)
3,639 6,795 6,192 6,000 6,189 7,691 8,125 7,720 9,043 8,545
Net Nonoperating Expense (NNE)
42 109 85 46 16 86 99 167 58 -85
Net Nonoperating Obligations (NNO)
-1,886 -2,752 -3,604 -2,789 -1,196 -1,153 -980 1,097 -326 -865
Total Depreciation and Amortization (D&A)
278 291 332 341 309 269 307 334 342 360
Debt-free, Cash-free Net Working Capital to Revenue
17.54% 15.54% 13.22% 14.99% 14.76% 18.13% 16.46% 23.63% 21.31% 21.48%
Debt-free Net Working Capital to Revenue
95.05% 131.55% 88.61% 59.67% 71.02% 84.93% 55.63% 44.86% 51.94% 60.71%
Net Working Capital to Revenue
69.20% 115.45% 77.27% 54.16% 64.11% 76.57% 55.55% 44.82% 51.89% 57.33%
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
$4.11 $5.75 $10.47 $14.73 $14.37 $15.55 $27.22 $32.92 $33.30 $29.13
Adjusted Weighted Average Basic Shares Outstanding
159.63M 158.92M 162.22M 161.64M 152.48M 144.81M 143.61M 139.90M 135.47M 131.41M
Adjusted Diluted Earnings per Share
$3.70 $5.22 $9.24 $13.17 $13.70 $15.10 $26.90 $32.75 $33.21 $29.00
Adjusted Weighted Average Diluted Shares Outstanding
177.07M 175.16M 183.77M 180.78M 159.92M 149.09M 145.32M 140.63M 135.83M 132.00M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
158.19M 160.26M 162.45M 157.58M 144.53M 145.63M 141.95M 136.99M 132.51M 129.88M
Normalized Net Operating Profit after Tax (NOPAT)
768 1,023 1,783 2,427 2,208 2,338 4,008 4,773 4,606 3,743
Normalized NOPAT Margin
14.60% 17.38% 22.24% 21.91% 22.87% 23.28% 27.40% 27.70% 26.43% 25.11%
Pre Tax Income Margin
14.09% 16.31% 22.61% 28.45% 25.34% 25.64% 29.88% 30.15% 29.32% 29.25%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - -
Dividend Payout Ratio
17.70% 20.83% 14.34% 12.92% 30.95% 29.17% 18.60% 17.70% 20.13% 26.62%
Augmented Payout Ratio
105.14% 38.16% 62.15% 124.37% 203.47% 90.00% 87.62% 101.64% 64.84% 100.89%

Quarterly Metrics and Ratios for Lam Research

This table displays calculated financial ratios and metrics derived from Lam Research's official financial filings.

Metric Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025
Period end date 9/25/2022 12/25/2022 3/26/2023 6/25/2023 9/24/2023 12/24/2023 3/31/2024 6/30/2024 9/29/2024 12/29/2024 3/30/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
17.88% 24.87% -4.70% -30.81% -31.38% -28.79% -1.96% 20.71% 19.70% 16.44% 24.43%
EBITDA Growth
21.59% 20.83% -15.45% -34.12% -35.50% -32.20% 14.80% 30.37% 24.41% 22.61% 38.12%
EBIT Growth
23.18% 21.81% -17.25% -36.45% -38.02% -34.20% 16.43% 33.67% 26.19% 24.02% 40.57%
NOPAT Growth
21.40% 26.69% -23.90% -39.66% -39.50% -37.86% 14.33% 25.38% 23.20% 26.97% 44.80%
Net Income Growth
20.86% 22.91% -20.33% -33.62% -37.76% -35.02% 18.65% 27.13% 25.81% 24.81% 37.78%
EPS Growth
25.63% 27.61% -17.67% -30.89% -37.76% -35.02% 22.13% 28.81% 25.81% 27.78% 41.10%
Operating Cash Flow Growth
160.01% -20.85% 127.85% 152.90% -20.04% 27.51% -19.79% -23.18% 64.90% -48.97% -5.50%
Free Cash Flow Firm Growth
8.08% -431.08% -164.62% 128.12% 314.17% 268.53% 354.85% 323.80% 97.59% -66.00% -89.88%
Invested Capital Growth
30.84% 43.78% 21.21% 6.91% 1.12% -10.63% -5.89% -2.66% -6.18% 7.36% 16.52%
Revenue Q/Q Growth
9.46% 4.01% -26.68% -17.12% 8.57% 7.93% 0.94% 2.05% 7.66% 4.99% 7.86%
EBITDA Q/Q Growth
19.61% 0.40% -40.68% -7.51% 17.09% 5.54% 0.43% 5.04% 11.74% 4.02% 13.14%
EBIT Q/Q Growth
21.77% -0.17% -43.16% -8.02% 18.76% 5.99% 0.56% 5.60% 12.12% 4.16% 13.99%
NOPAT Q/Q Growth
11.16% 2.09% -45.31% -2.78% 11.46% 4.85% 0.63% 6.61% 9.52% 8.06% 14.76%
Net Income Q/Q Growth
17.95% 2.99% -44.57% -1.41% 10.57% 7.54% 1.21% 5.64% 9.43% 6.68% 11.73%
EPS Q/Q Growth
18.88% 3.66% -44.20% 0.50% 10.57% 7.54% 1.66% 5.99% 9.43% 6.98% 11.96%
Operating Cash Flow Q/Q Growth
167.97% -4.15% 51.42% -34.97% -15.28% 52.85% -4.75% -37.72% 81.87% -52.70% 76.38%
Free Cash Flow Firm Q/Q Growth
63.16% -191.11% 49.62% 152.03% 180.64% 129.07% -23.81% -13.48% 30.84% -60.58% -77.33%
Invested Capital Q/Q Growth
5.60% 8.74% -7.98% 1.18% -0.12% -3.89% -3.10% 4.66% -3.74% 9.97% 5.17%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
46.05% 45.03% 41.49% 45.46% 47.52% 46.76% 47.46% 47.53% 48.05% 47.37% 49.02%
EBITDA Margin
34.10% 32.92% 26.63% 29.72% 32.05% 31.34% 31.19% 32.10% 33.32% 33.01% 34.62%
Operating Margin
33.46% 31.84% 24.35% 26.65% 29.38% 28.13% 27.87% 29.10% 30.33% 30.48% 33.09%
EBIT Margin
32.61% 31.30% 24.26% 26.93% 29.45% 28.92% 28.82% 29.82% 31.05% 30.81% 32.56%
Profit (Net Income) Margin
28.10% 27.83% 21.04% 25.02% 25.48% 25.39% 25.46% 26.35% 26.79% 27.22% 28.19%
Tax Burden Percent
86.17% 88.90% 86.70% 92.93% 86.52% 87.78% 88.35% 88.39% 86.26% 88.34% 86.59%
Interest Burden Percent
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Effective Tax Rate
13.83% 11.10% 13.30% 7.07% 13.48% 12.22% 11.65% 11.61% 13.74% 11.66% 13.41%
Return on Invested Capital (ROIC)
75.53% 75.09% 55.98% 56.56% 51.40% 44.09% 46.36% 49.28% 53.45% 55.63% 61.84%
ROIC Less NNEP Spread (ROIC-NNEP)
60.90% 86.99% 58.70% 58.73% 53.62% 33.40% 41.47% 45.15% 49.32% 53.74% 64.46%
Return on Net Nonoperating Assets (RNNOA)
2.34% -2.48% -0.86% 3.13% 0.70% -0.99% -3.29% -3.21% -3.75% -4.22% -6.09%
Return on Equity (ROE)
77.87% 72.60% 55.12% 59.69% 52.11% 43.10% 43.07% 46.07% 49.70% 51.41% 55.75%
Cash Return on Invested Capital (CROIC)
46.50% 38.54% 52.38% 53.20% 49.84% 53.94% 52.90% 50.81% 58.12% 46.41% 42.90%
Operating Return on Assets (OROA)
34.23% 33.22% 25.54% 26.09% 25.04% 21.80% 21.87% 23.69% 25.43% 25.86% 29.17%
Return on Assets (ROA)
29.50% 29.53% 22.14% 24.24% 21.66% 19.14% 19.33% 20.94% 21.94% 22.84% 25.26%
Return on Common Equity (ROCE)
77.87% 72.60% 55.12% 59.69% 52.11% 43.10% 43.07% 46.07% 49.70% 51.41% 55.75%
Return on Equity Simple (ROE_SIMPLE)
65.45% 61.71% 58.49% 0.00% 49.36% 42.06% 45.00% 0.00% 47.89% 48.75% 48.98%
Net Operating Profit after Tax (NOPAT)
1,463 1,494 817 794 885 928 934 996 1,090 1,178 1,352
NOPAT Margin
28.83% 28.30% 21.11% 24.76% 25.42% 24.69% 24.62% 25.72% 26.16% 26.93% 28.65%
Net Nonoperating Expense Percent (NNEP)
14.63% -11.91% -2.72% -2.17% -2.22% 10.69% 4.89% 4.13% 4.13% 1.88% -2.62%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - 7.03% - - - 8.55% 9.66%
Cost of Revenue to Revenue
53.95% 54.97% 58.51% 54.54% 52.48% 53.24% 52.54% 52.47% 51.95% 52.63% 50.98%
SG&A Expenses to Revenue
4.05% 4.43% 5.00% 6.23% 5.95% 6.09% 5.69% 5.59% 5.83% 5.58% 4.79%
R&D to Revenue
8.54% 8.76% 11.10% 12.53% 12.14% 12.50% 13.50% 12.86% 11.88% 11.31% 11.14%
Operating Expenses to Revenue
12.59% 13.19% 17.14% 18.82% 18.14% 18.63% 19.60% 18.43% 17.72% 16.89% 15.93%
Earnings before Interest and Taxes (EBIT)
1,655 1,652 939 864 1,026 1,087 1,093 1,154 1,294 1,348 1,537
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
1,730 1,737 1,031 953 1,116 1,178 1,183 1,243 1,389 1,444 1,634
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
6.89 6.66 7.96 9.86 10.10 12.38 15.85 16.30 12.68 10.72 9.80
Price to Tangible Book Value (P/TBV)
8.83 8.51 10.13 12.62 12.97 15.79 20.33 20.55 16.00 13.40 12.08
Price to Revenue (P/Rev)
2.84 2.90 3.55 4.65 5.13 7.11 8.93 9.34 6.89 5.83 5.44
Price to Earnings (P/E)
10.53 10.79 13.61 17.95 20.45 29.43 35.22 36.37 26.48 22.00 20.01
Dividend Yield
2.07% 1.59% 1.35% 1.14% 1.17% 0.96% 0.80% 0.75% 1.00% 1.17% 1.23%
Earnings Yield
9.49% 9.27% 7.35% 5.57% 4.89% 3.40% 2.84% 2.75% 3.78% 4.55% 5.00%
Enterprise Value to Invested Capital (EV/IC)
6.61 6.55 8.51 10.23 10.29 13.36 17.24 18.03 14.39 11.54 10.80
Enterprise Value to Revenue (EV/Rev)
2.86 2.91 3.52 4.63 5.12 7.06 8.88 9.28 6.82 5.78 5.38
Enterprise Value to EBITDA (EV/EBITDA)
8.82 9.04 11.15 14.80 16.76 23.63 28.54 29.31 21.30 17.83 16.16
Enterprise Value to EBIT (EV/EBIT)
9.35 9.56 11.83 15.79 18.10 25.82 31.07 31.73 22.97 19.17 17.29
Enterprise Value to NOPAT (EV/NOPAT)
10.23 10.38 13.03 17.65 20.32 29.52 35.71 36.96 26.93 22.33 19.98
Enterprise Value to Operating Cash Flow (EV/OCF)
13.44 15.71 14.73 15.57 16.41 19.24 25.74 29.74 20.18 20.57 20.58
Enterprise Value to Free Cash Flow (EV/FCFF)
16.12 20.05 17.80 19.87 20.77 23.38 31.61 35.00 23.98 25.74 27.08
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.68 0.60 0.60 0.61 0.62 0.61 0.62 0.58 0.59 0.57 0.47
Long-Term Debt to Equity
0.67 0.60 0.59 0.61 0.62 0.61 0.56 0.52 0.53 0.51 0.39
Financial Leverage
0.04 -0.03 -0.01 0.05 0.01 -0.03 -0.08 -0.07 -0.08 -0.08 -0.09
Leverage Ratio
2.59 2.43 2.48 2.48 2.41 2.30 2.28 2.24 2.30 2.27 2.18
Compound Leverage Factor
2.59 2.43 2.48 2.48 2.41 2.30 2.28 2.24 2.30 2.27 2.18
Debt to Total Capital
40.30% 37.60% 37.32% 37.90% 38.25% 37.74% 38.32% 36.85% 37.04% 36.13% 32.04%
Short-Term Debt to Total Capital
0.06% 0.05% 0.06% 0.06% 0.03% 0.03% 3.88% 3.73% 3.75% 3.66% 5.39%
Long-Term Debt to Total Capital
40.24% 37.54% 37.26% 37.84% 38.22% 37.71% 34.43% 33.12% 33.29% 32.47% 26.65%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
59.70% 62.40% 62.68% 62.10% 61.75% 62.26% 61.68% 63.15% 62.96% 63.87% 67.96%
Debt to EBITDA
0.86 0.82 0.84 0.92 1.03 1.17 1.12 1.06 1.00 0.95 0.79
Net Debt to EBITDA
0.06 0.03 -0.10 -0.06 -0.04 -0.15 -0.16 -0.18 -0.22 -0.13 -0.17
Long-Term Debt to EBITDA
0.86 0.81 0.84 0.92 1.03 1.16 1.01 0.95 0.90 0.85 0.65
Debt to NOPAT
0.99 0.94 0.98 1.10 1.25 1.46 1.41 1.33 1.26 1.19 0.97
Net Debt to NOPAT
0.07 0.03 -0.12 -0.07 -0.04 -0.19 -0.19 -0.23 -0.27 -0.16 -0.21
Long-Term Debt to NOPAT
0.99 0.93 0.98 1.10 1.25 1.45 1.26 1.20 1.13 1.07 0.81
Altman Z-Score
5.98 6.41 6.99 7.90 7.96 9.04 10.78 11.58 9.18 8.55 8.87
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
2.69 3.02 3.09 3.16 3.06 3.06 2.82 2.97 2.53 2.54 2.45
Quick Ratio
1.77 1.90 1.94 1.95 1.88 1.95 1.78 1.93 1.69 1.68 1.58
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-373 -1,085 -547 284 798 1,829 1,393 1,205 1,577 622 141
Operating Cash Flow to CapEx
849.32% 697.88% 1,445.24% 1,427.13% 1,235.41% 1,261.18% 1,336.02% 856.03% 1,418.30% 393.92% 454.31%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.05 1.06 1.05 0.97 0.85 0.75 0.76 0.79 0.82 0.84 0.90
Accounts Receivable Turnover
4.52 5.10 5.42 4.88 4.29 4.22 5.21 5.58 5.42 5.39 6.31
Inventory Turnover
2.70 2.64 2.50 2.20 1.92 1.70 1.64 1.74 1.83 1.93 2.03
Fixed Asset Turnover
0.00 0.00 0.00 9.95 8.27 0.00 0.00 7.43 7.21 7.27 7.53
Accounts Payable Turnover
9.84 11.13 12.97 13.03 10.44 11.05 13.36 14.48 13.29 12.85 12.86
Days Sales Outstanding (DSO)
80.79 71.60 67.40 74.74 85.06 86.39 70.04 65.41 67.28 67.69 57.85
Days Inventory Outstanding (DIO)
135.17 138.30 146.20 166.07 190.15 215.28 221.91 209.96 199.59 188.85 180.04
Days Payable Outstanding (DPO)
37.08 32.80 28.13 28.02 34.96 33.03 27.33 25.21 27.46 28.41 28.38
Cash Conversion Cycle (CCC)
178.88 177.10 185.47 212.78 240.25 268.65 264.62 250.17 239.42 228.13 209.51
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
7,788 8,469 7,793 7,885 7,875 7,568 7,333 7,675 7,388 8,125 8,545
Invested Capital Turnover
2.62 2.65 2.65 2.28 2.02 1.79 1.88 1.92 2.04 2.07 2.16
Increase / (Decrease) in Invested Capital
1,836 2,579 1,364 510 87 -900 -459 -210 -487 557 1,211
Enterprise Value (EV)
51,483 55,469 66,289 80,661 81,069 101,107 126,449 138,355 106,339 93,760 92,240
Market Capitalization
51,107 55,305 66,904 80,987 81,241 101,761 127,138 139,220 107,423 94,443 93,207
Book Value per Share
$54.11 $60.89 $62.31 $61.11 $60.73 $62.39 $61.19 $65.32 $65.23 $6.85 $7.41
Tangible Book Value per Share
$42.25 $47.66 $48.95 $47.78 $47.27 $48.90 $47.70 $51.82 $51.69 $5.48 $6.01
Total Capital
12,416 13,308 13,413 13,222 13,032 13,206 13,006 13,523 13,456 13,790 13,995
Total Debt
5,003 5,003 5,005 5,012 4,984 4,984 4,983 4,983 4,984 4,982 4,484
Total Long-Term Debt
4,996 4,996 4,997 5,003 4,980 4,980 4,478 4,479 4,479 4,478 3,730
Net Debt
375 164 -615 -326 -172 -654 -689 -865 -1,084 -683 -966
Capital Expenditures (CapEx)
140 163 119 79 77 115 104 101 111 188 288
Debt-free, Cash-free Net Working Capital (DFCFNWC)
4,189 4,581 3,928 3,715 3,594 3,148 2,891 3,202 2,587 3,101 3,274
Debt-free Net Working Capital (DFNWC)
8,566 9,169 9,297 9,052 8,750 8,786 8,563 9,050 8,654 8,767 8,725
Net Working Capital (NWC)
8,559 9,162 9,289 9,043 8,746 8,782 8,058 8,545 8,150 8,263 7,970
Net Nonoperating Expense (NNE)
37 25 2.89 -8.37 -2.25 -26 -32 -25 -26 -13 22
Net Nonoperating Obligations (NNO)
375 164 -615 -326 -172 -654 -689 -865 -1,084 -683 -966
Total Depreciation and Amortization (D&A)
76 85 92 90 90 91 90 88 94 96 97
Debt-free, Cash-free Net Working Capital to Revenue
23.28% 24.05% 20.83% 21.31% 22.69% 21.99% 20.30% 21.48% 16.59% 19.13% 19.11%
Debt-free Net Working Capital to Revenue
47.60% 48.14% 49.30% 51.94% 55.25% 61.37% 60.13% 60.71% 55.51% 54.09% 50.92%
Net Working Capital to Revenue
47.56% 48.10% 49.26% 51.89% 55.23% 61.34% 56.59% 57.33% 52.27% 50.97% 46.51%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$10.42 $10.80 $6.03 $6.05 $0.67 $0.73 $7.38 $7.81 $0.86 $0.93 $1.04
Adjusted Weighted Average Basic Shares Outstanding
136.89M 136.02M 134.92M 135.47M 1.33B 1.32B 130.84M 131.41M 1.30B 1.29B 1.28B
Adjusted Diluted Earnings per Share
$10.39 $10.77 $6.01 $6.04 $0.67 $0.72 $7.34 $7.78 $0.86 $0.92 $1.03
Adjusted Weighted Average Diluted Shares Outstanding
137.21M 136.34M 135.40M 135.83M 1.33B 1.32B 131.52M 132.00M 1.30B 1.29B 1.29B
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
136.38M 134.94M 134.34M 132.51M 1.32B 1.31B 130.74M 129.88M 1.29B 1.28B 1.28B
Normalized Net Operating Profit after Tax (NOPAT)
1,463 1,494 852 794 885 928 947 996 1,090 1,178 1,352
Normalized NOPAT Margin
28.83% 28.30% 22.02% 24.76% 25.42% 24.69% 24.97% 25.72% 26.16% 26.93% 28.65%
Pre Tax Income Margin
32.61% 31.30% 24.26% 26.93% 29.45% 28.92% 28.82% 29.82% 31.05% 30.81% 32.56%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
17.22% 16.78% 17.97% 20.13% 23.48% 27.79% 27.42% 26.62% 25.87% 25.22% 23.95%
Augmented Payout Ratio
73.67% 71.03% 59.13% 64.84% 92.72% 112.80% 119.89% 100.89% 99.74% 96.23% 77.70%

Frequently Asked Questions About Lam Research's Financials

When does Lam Research's fiscal year end?

According to the most recent income statement we have on file, Lam Research's financial year ends in June. Their financial year 2024 ended on June 30, 2024.

How has Lam Research's net income changed over the last 9 years?

Lam Research's net income appears to be on an upward trend, with a most recent value of $3.83 billion in 2024, rising from $655.58 million in 2015. The previous period was $4.51 billion in 2023. Find out what analysts predict for Lam Research in the coming months.

What is Lam Research's operating income?
Lam Research's total operating income in 2024 was $4.26 billion, based on the following breakdown:
  • Total Gross Profit: $7.05 billion
  • Total Operating Expenses: $2.79 billion
How has Lam Research revenue changed over the last 9 years?

Over the last 9 years, Lam Research's total revenue changed from $5.26 billion in 2015 to $14.91 billion in 2024, a change of 183.4%.

How much debt does Lam Research have?

Lam Research's total liabilities were at $10.21 billion at the end of 2024, a 3.5% decrease from 2023, and a 153.9% increase since 2015.

How much cash does Lam Research have?

In the past 9 years, Lam Research's cash and equivalents has ranged from $1.50 billion in 2015 to $5.85 billion in 2024, and is currently $5.85 billion as of their latest financial filing in 2024.

How has Lam Research's book value per share changed over the last 9 years?

Over the last 9 years, Lam Research's book value per share changed from 32.23 in 2015 to 65.32 in 2024, a change of 102.6%.



This page (NASDAQ:LRCX) was last updated on 5/6/2025 by MarketBeat.com Staff
From Our Partners