Financhill
Buy
57

KLAC Quote, Financials, Valuation and Earnings

Last price:
$669.83
Seasonality move :
2.6%
Day range:
$635.08 - $676.73
52-week range:
$551.33 - $896.32
Dividend yield:
0.94%
P/E ratio:
28.18x
P/S ratio:
8.34x
P/B ratio:
24.85x
Volume:
1.4M
Avg. volume:
1.3M
1-year change:
-4.34%
Market cap:
$89.1B
Revenue:
$9.8B
EPS (TTM):
$23.78
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $5.8B $6.9B $9.2B $10.5B $9.8B
Revenue Growth (YoY) 27.09% 19.16% 33.14% 13.94% -6.52%
 
Cost of Revenues $2.4B $2.8B $3.6B $4.2B $3.9B
Gross Profit $3.4B $4.1B $5.6B $6.3B $5.9B
Gross Profit Margin 57.81% 59.93% 61% 59.81% 59.97%
 
R&D Expenses $863.9M $928.5M $1.1B $1.3B $1.3B
Selling, General & Admin $734.1M $729.6M $860M $986.3M $969.5M
Other Inc / (Exp) -$303.5M $20.4M -$13.3M $17.3M -$295.1M
Operating Expenses $1.6B $1.7B $2B $2.3B $2.2B
Operating Income $1.8B $2.5B $3.7B $4B $3.6B
 
Net Interest Expenses $138.6M $148.4M $151.6M $222.8M $150.6M
EBT. Incl. Unusual Items $1.3B $2.4B $3.5B $3.8B $3.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $101.7M $283.1M $167.2M $401.8M $428.1M
Net Income to Company $1.2B $2.1B $3.3B $3.4B $2.8B
 
Minority Interest in Earnings $1.8M $939K -$253K -$74K --
Net Income to Common Excl Extra Items $1.2B $2.1B $3.3B $3.4B $2.8B
 
Basic EPS (Cont. Ops) $7.76 $13.49 $22.07 $24.28 $20.41
Diluted EPS (Cont. Ops) $7.70 $13.37 $21.92 $24.15 $20.28
Weighted Average Basic Share $156.8M $154.1M $150.5M $139.5M $135.3M
Weighted Average Diluted Share $158M $155.4M $151.6M $140.2M $136.2M
 
EBITDA $1.8B $2.9B $4B $4.5B $3.9B
EBIT $1.5B $2.5B $3.6B $4.1B $3.5B
 
Revenue (Reported) $5.8B $6.9B $9.2B $10.5B $9.8B
Operating Income (Reported) $1.8B $2.5B $3.7B $4B $3.6B
Operating Income (Adjusted) $1.5B $2.5B $3.6B $4.1B $3.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.7B $2.4B $3B $2.5B $3.1B
Revenue Growth (YoY) 9.37% 42.51% 26.83% -16.66% 23.73%
 
Cost of Revenues $669.7M $908.2M $1.2B $976.7M $1.2B
Gross Profit $981.1M $1.4B $1.8B $1.5B $1.9B
Gross Profit Margin 59.43% 61.4% 59.49% 60.72% 60.3%
 
R&D Expenses $229.1M $265M $332.8M $320.4M $346.2M
Selling, General & Admin $181.9M $213.5M $243.1M $237.2M $267.1M
Other Inc / (Exp) -$3.9M -$1.2M $18.1M -$186.8M -$194.6M
Operating Expenses $411M $478.5M $575.9M $557.7M $613.2M
Operating Income $570.2M $966M $1.2B $952.3M $1.2B
 
Net Interest Expenses $38.9M $37.9M $74.3M $74.2M $75M
EBT. Incl. Unusual Items $527.4M $926.9M $1.1B $691.3M $972.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $70.4M $209.4M $164.2M $108.7M $148M
Net Income to Company $457M $717.5M $978.8M $582.5M $824.5M
 
Minority Interest in Earnings $268K -$73K -- -- --
Net Income to Common Excl Extra Items $457.3M $717.4M $978.8M $582.5M $824.5M
 
Basic EPS (Cont. Ops) $2.96 $4.74 $6.93 $4.30 $6.18
Diluted EPS (Cont. Ops) $2.94 $4.71 $6.89 $4.28 $6.16
Weighted Average Basic Share $154.3M $151.3M $141.3M $135.5M $133.3M
Weighted Average Diluted Share $155.6M $152.3M $142M $136.3M $133.9M
 
EBITDA $650.5M $1.1B $1.3B $864.5M $1.2B
EBIT $566.3M $964.8M $1.2B $765.5M $1B
 
Revenue (Reported) $1.7B $2.4B $3B $2.5B $3.1B
Operating Income (Reported) $570.2M $966M $1.2B $952.3M $1.2B
Operating Income (Adjusted) $566.3M $964.8M $1.2B $765.5M $1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $6.1B $8.2B $10.5B $9.7B $10.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.5B $3.2B $4.1B $3.9B $4.4B
Gross Profit $3.6B $5B $6.4B $5.8B $6.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $880.6M $1B $1.2B $1.3B $1.3B
Selling, General & Admin $708.1M $781.8M $950.3M $966.1M $1B
Other Inc / (Exp) -$314.8M $12.1M $53.8M -$194.6M -$288.7M
Operating Expenses $1.6B $1.8B $2.2B $2.2B $2.3B
Operating Income $2B $3.2B $4.2B $3.5B $4.1B
 
Net Interest Expenses $136.1M $146.3M $224.2M $222.6M $159.3M
EBT. Incl. Unusual Items $1.5B $3B $4B $3.1B $3.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $166M $56.3M $468.1M $412.8M $489.9M
Net Income to Company $1.4B $3B $3.5B $2.7B $3.2B
 
Minority Interest in Earnings $2.1M $105K -$186K -- --
Net Income to Common Excl Extra Items $1.4B $3B $3.5B $2.7B $3.2B
 
Basic EPS (Cont. Ops) $8.82 $19.58 $24.46 $19.79 $23.91
Diluted EPS (Cont. Ops) $8.76 $19.43 $24.32 $19.69 $23.78
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2B $3.5B $4.6B $3.8B $4.4B
EBIT $1.7B $3.2B $4.2B $3.4B $4B
 
Revenue (Reported) $6.1B $8.2B $10.5B $9.7B $10.8B
Operating Income (Reported) $2B $3.2B $4.2B $3.5B $4.1B
Operating Income (Adjusted) $1.7B $3.2B $4.2B $3.4B $4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.2B $4.4B $5.7B $4.9B $5.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $1.7B $2.3B $1.9B $2.4B
Gross Profit $1.9B $2.7B $3.5B $3B $3.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $448.1M $523.2M $651.3M $631.6M $669.3M
Selling, General & Admin $354.5M $406.7M $497.1M $476.9M $518.1M
Other Inc / (Exp) -$7.1M -$15.3M $51.8M -$160.1M -$153.7M
Operating Expenses $802.6M $929.9M $1.1B $1.1B $1.2B
Operating Income $1.1B $1.8B $2.3B $1.9B $2.4B
 
Net Interest Expenses $78.3M $76.2M $148.7M $148.4M $157.2M
EBT. Incl. Unusual Items $1B $1.7B $2.2B $1.5B $2.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $134.1M -$92.7M $208.1M $219.1M $280.8M
Net Income to Company $877.1M $1.8B $2B $1.3B $1.8B
 
Minority Interest in Earnings $693K -$141K -$74K -- --
Net Income to Common Excl Extra Items $877.8M $1.8B $2B $1.3B $1.8B
 
Basic EPS (Cont. Ops) $5.67 $11.75 $14.16 $9.73 $13.23
Diluted EPS (Cont. Ops) $5.63 $11.67 $14.09 $9.69 $13.17
Weighted Average Basic Share $309.6M $303.6M $283.1M $272M $267.5M
Weighted Average Diluted Share $312M $305.7M $284.5M $273.4M $268.8M
 
EBITDA $1.3B $1.9B $2.6B $1.9B $2.4B
EBIT $1.1B $1.8B $2.4B $1.7B $2.2B
 
Revenue (Reported) $3.2B $4.4B $5.7B $4.9B $5.9B
Operating Income (Reported) $1.1B $1.8B $2.3B $1.9B $2.4B
Operating Income (Adjusted) $1.1B $1.8B $2.4B $1.7B $2.2B
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $1.2B $1.4B $1.6B $1.9B $2B
Short Term Investments $746.1M $1.1B $1.1B $1.3B $2.5B
Accounts Receivable, Net $1.1B $1.3B $1.8B $1.8B $1.8B
Inventory $1.3B $1.6B $2.1B $2.9B $3B
Prepaid Expenses $75M $76.6M $108.9M $121.2M $125M
Other Current Assets $15.8M $24.4M $64.2M $62.4M $82.8M
Total Current Assets $4.7B $5.7B $7.2B $8.4B $10B
 
Property Plant And Equipment $620.6M $765.9M $976.4M $1.2B $1.3B
Long-Term Investments -- -- -- -- --
Goodwill $2B $2B $2.3B $2.3B $2B
Other Intangibles $1.4B $1.2B $1.2B $935.3M $668.8M
Other Long-Term Assets $48.7M $75.8M $134M $171.9M $157.5M
Total Assets $9.3B $10.3B $12.6B $14.1B $15.4B
 
Accounts Payable $264.3M $342.1M $443.3M $371M $359.5M
Accrued Expenses $219.7M $217.1M $39.7M $105.3M $128.7M
Current Portion Of Long-Term Debt -- $20M -- -- $749.9M
Current Portion Of Capital Lease Obligations $29M $32.3M $32.2M $34M $36.4M
Other Current Liabilities -- -- $374.4M $383.4M $431M
Total Current Liabilities $1.7B $2.1B $2.9B $3.7B $4.7B
 
Long-Term Debt $3.5B $3.4B $6.7B $5.9B $5.9B
Capital Leases -- -- -- -- --
Total Liabilities $6.6B $6.9B $11.2B $11.2B $12.1B
 
Common Stock $155K $153K $142K $137K $134K
Other Common Equity Adj -$79.8M -$75.6M -$27.5M -$36.3M -$49.1M
Common Equity $2.7B $3.4B $1.4B $2.9B $3.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $15.6M -$1.9M -$2.3M -- --
Total Equity $2.7B $3.4B $1.4B $2.9B $3.4B
 
Total Liabilities and Equity $9.3B $10.3B $12.6B $14.1B $15.4B
Cash and Short Terms $2B $2.5B $2.7B $3.2B $4.5B
Total Debt $3.5B $3.4B $6.7B $5.9B $6.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.4B $1.7B $1.6B $1.7B $1.8B
Short Term Investments $865.1M $1.2B $1.3B $1.7B $1.9B
Accounts Receivable, Net $1.2B $1.7B $2.3B $1.8B $2.3B
Inventory $1.4B $1.8B $2.5B $3B $3B
Prepaid Expenses $71.3M $78.1M $130.6M $125.6M $144M
Other Current Assets $24.4M $37.6M $53M $77M $64.8M
Total Current Assets $5.2B $6.7B $8.1B $8.7B $9.8B
 
Property Plant And Equipment $697.6M $815M $1.1B $1.3B $1.4B
Long-Term Investments -- -- -- -- --
Goodwill $2B $2B $2.3B $2.1B $1.8B
Other Intangibles $1.3B $1.1B $1.1B $786.2M $548.6M
Other Long-Term Assets $54.4M $78.6M $167.6M $160.5M $149.7M
Total Assets $9.8B $11.7B $13.7B $14.3B $15B
 
Accounts Payable $262.5M $379.9M $530.4M $376.7M $432.9M
Accrued Expenses $193.1M $220.3M $431.7M $112.8M $122.8M
Current Portion Of Long-Term Debt $20M $20M -- $749.8M --
Current Portion Of Capital Lease Obligations $31.2M $32.5M $31.6M $35.4M $40.6M
Other Current Liabilities -- -- -- $402.9M $407.2M
Total Current Liabilities $2B $2.8B $3.5B $4.6B $4.1B
 
Long-Term Debt $3.4B $3.4B $6.1B $5.1B $5.9B
Capital Leases -- -- -- -- --
Total Liabilities $6.9B $7.6B $11.1B $11.2B $11.4B
 
Common Stock $2.1B $2.2B $2B $2.2B $2.3B
Other Common Equity Adj -$72.7M -$76.5M -$49.1M -$32.3M -$46.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $15.1M -$1.8M -- -- --
Total Equity $3B $4B $2.6B $3B $3.6B
 
Total Liabilities and Equity $9.8B $11.7B $13.7B $14.3B $15B
Cash and Short Terms $2.3B $2.8B $2.9B $3.3B $3.8B
Total Debt $3.5B $3.4B $6.1B $5.9B $5.9B
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders $1.2B $2.1B $3.3B $3.4B $2.8B
Depreciation & Amoritzation $348M $333.3M $363.3M $415.1M $401.7M
Stock-Based Compensation $111.4M $111.8M $126.9M $171.4M $212.7M
Change in Accounts Receivable -$118.4M -$203.2M -$510.3M -$48.5M -$80.9M
Change in Inventories -$74.8M -$270.1M -$567M -$749M -$164.1M
Cash From Operations $1.8B $2.2B $3.3B $3.7B $3.3B
 
Capital Expenditures $152.7M $231.6M $307.3M $341.6M $277.4M
Cash Acquisitions -$90.1M $16.8M -$479.1M $48.2M -$3.7M
Cash From Investing -$258.9M -$500.4M -$876.5M -$482.6M -$1.5B
 
Dividends Paid (Ex Special Dividend) -$522.4M -$559.4M -$638.5M -$732.6M -$773M
Special Dividend Paid
Long-Term Debt Issued $1.2B $40.3M $3.8B $300M $735M
Long-Term Debt Repaid -$1.2B -$70M -$620M -$1.1B --
Repurchase of Common Stock -$829.1M -$938.6M -$4B -$1.3B -$1.7B
Other Financing Activities -$44.6M -$56.4M -$986.1M -$123.5M -$147.2M
Cash From Financing -$1.3B -$1.5B -$2.3B -$2.8B -$1.8B
 
Beginning Cash (CF) $1B $1.2B $1.4B $1.6B $1.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $220.3M $186.7M $179.2M $356.9M $55.6M
Ending Cash (CF) $1.2B $1.4B $1.6B $1.9B $2B
 
Levered Free Cash Flow $1.6B $2B $3B $3.3B $3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $567.2M $730.7M $697.8M $601.5M --
Depreciation & Amoritzation $84.4M $92.1M $104.9M $99.3M --
Stock-Based Compensation $30.3M $37.1M $48.1M $56.7M --
Change in Accounts Receivable $16.1M $126.4M $342.1M $194.3M --
Change in Inventories -$34.2M -$156.5M -$211.2M $28.4M --
Cash From Operations $646.2M $818.9M $1B $910M --
 
Capital Expenditures $61.2M $100.3M $84.9M $71.8M --
Cash Acquisitions $16.8M -$432.9M -- -$3.7M --
Cash From Investing -$176.6M -$569.5M -$113.2M -$858M --
 
Dividends Paid (Ex Special Dividend) -$139.3M -$159M -$180.9M -$197.2M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $300M -- $735M --
Long-Term Debt Repaid -$20M -$45M -$225M -- --
Repurchase of Common Stock -$273.4M -$564.7M -$478.2M -$372.3M --
Other Financing Activities -$6.7M -$17.8M -$18.7M -$26.7M --
Cash From Financing -$439.5M -$486.4M -$902.7M $138.9M --
 
Beginning Cash (CF) $1.4B $1.7B $1.6B $1.7B --
Foreign Exchange Rate Adjustment -$9.4M -$4.9M $2.1M -$7.7M --
Additions / Reductions $30.1M -$237M -$5.1M $190.9M --
Ending Cash (CF) $1.5B $1.4B $1.6B $1.8B --
 
Levered Free Cash Flow $585M $718.6M $925.9M $838.2M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.4B $3B $3.5B $2.7B $3.2B
Depreciation & Amoritzation $325.3M $339.4M $398.4M $411.1M $400M
Stock-Based Compensation $111.5M $111M $147.3M $195.4M $238.8M
Change in Accounts Receivable -$33.7M -$530.7M -$561.4M $393.9M -$513.9M
Change in Inventories -$180.5M -$397.8M -$720.3M -$515.5M $1.1M
Cash From Operations $2B $2.8B $3.3B $3.5B $3.6B
 
Capital Expenditures $200.3M $250.4M $351.5M $308.4M $285.3M
Cash Acquisitions -$11.6M -$21.2M -$392.9M -- -$3.7M
Cash From Investing -$334.2M -$551.8M -$889.8M -$667.8M -$554.2M
 
Dividends Paid (Ex Special Dividend) -$546.8M -$600.6M -$688.8M -$738.7M -$819.5M
Special Dividend Paid
Long-Term Debt Issued $982.2M $300M $3.8B -- --
Long-Term Debt Repaid -$946M -$320M -$1.2B -- --
Repurchase of Common Stock -$681.4M -$1.4B -$3.6B -$1.8B -$2.1B
Other Financing Activities -$44.9M -$72.5M -$1B -$125.5M -$150.1M
Cash From Financing -$1.2B -$2B -$2.5B -$2.7B -$2.9B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $474.3M $235.4M -$58.2M $98M $192.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.8B $2.5B $3B $3.2B $3.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.4B $2.5B $2.7B $1.9B $1.8B
Depreciation & Amoritzation $248.7M $262.5M $310.3M $300.7M $199.7M
Stock-Based Compensation $84.1M $90.1M $121.5M $154.1M $123.5M
Change in Accounts Receivable -$101.1M -$318.3M -$153.6M $141.1M -$486.3M
Change in Inventories -$146.4M -$396.4M -$604.4M -$131.2M $5.6M
Cash From Operations $1.7B $2.5B $2.7B $2.4B $1.8B
 
Capital Expenditures $176.3M $234.2M $262.9M $216.6M $152.7M
Cash Acquisitions $16.8M -$470.9M $48.2M -$3.7M --
Cash From Investing -$406.8M -$851.1M -$408.1M -$1.3B $442.7M
 
Dividends Paid (Ex Special Dividend) -$420.1M -$480.9M -$553M -$575.5M -$424.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $40.3M $600M $300M $735M --
Long-Term Debt Repaid -$70M -$345M -$1.1B -- -$750M
Repurchase of Common Stock -$638.8M -$1.4B -$923M -$1.3B -$1.2B
Other Financing Activities -$42.8M -$70M -$89.5M -$99.6M -$75.9M
Cash From Financing -$1.1B -$1.7B -$2.3B -$1.2B -$2.4B
 
Beginning Cash (CF) $3.9B $4.6B $5B $5.3B $4B
Foreign Exchange Rate Adjustment $10.2M -$8.6M -$30K -$309K -$5.6M
Additions / Reductions $207.6M -$10.9M -$16.4M -$79.4M -$133.3M
Ending Cash (CF) $4.1B $4.6B $5B $5.2B $3.8B
 
Levered Free Cash Flow $1.5B $2.3B $2.4B $2.2B $1.7B

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Will NVIDIA Return to Its 52-Week High?
Will NVIDIA Return to Its 52-Week High?

NVIDIA (NASDAQ:NVDA) has been among the best-performing investments of the…

Will JP Morgan’s AI Advisor Be a Winner?
Will JP Morgan’s AI Advisor Be a Winner?

JPMorgan Chase is rolling out “JPM WealthAI for high-net-worth clients.…

Is Revolve Group Stock a Buy, Sell or Hold?
Is Revolve Group Stock a Buy, Sell or Hold?

Recently, Revolve Group (NYSE:RVLV) management delivered some fairly positive business…

Stock Ideas

Sell
45
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Sell
50
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
52
RGC alert for Apr 12

Regencell Bioscience Holdings [RGC] is up 29.14% over the past day.

Buy
52
SLP alert for Apr 12

Simulations Plus [SLP] is up 26.73% over the past day.

Buy
89
GDXU alert for Apr 12

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 15.9% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock