Vicor Corporation VICR

281.96 5.90 2.14% as of 25 Sep
Market cap
$13.0B
P/E
88.4×
Dec '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19 Dec '18 Dec '17 Dec '16
P/E ratio
41.52 357.66 34.98 95.02 97.68 224.93 133.49 47.84 2,115.00 0.00
P/S ratio
10.90 6.04 4.59 5.98 15.42 13.12 7.17 5.17 3.64 2.99
P/FCF ratio
41.40 79.67 45.30 0.00 829.39 638.92 193.73 83.63 0.00 0.00
P/Operating CF
314.26 214.51 86.40 2,569.25 389.87 200.88 332.20 113.04 (267.46) 281.09
P/B ratio
6.93 3.81 3.44 5.14 13.08 11.08 9.15 8.18 6.08 4.57
Price to Tangible BV
6.93 3.81 3.44 5.14 13.08 11.08 9.15 8.18 6.08 4.57
EV/Sales
10.01 5.27 4.00 5.50 14.79 12.40 6.84 4.93 3.45 2.71
EV/EBITDA
44.18 109.31 23.59 52.25 78.97 129.41 74.50 34.76 104.27 255.18
EV/Operating CF
32.49 37.23 21.71 95.74 97.63 105.88 81.02 39.71 (318.77) 996.32
EV/FCF
38.02 69.49 39.40 (53.53) 795.33 604.12 185.02 79.71 (52.38) (68.76)
Quick Ratio
7.10 5.34 6.68 3.97 5.76 6.24 4.10 3.17 2.81 3.66
Current Ratio
8.99 7.49 9.52 5.62 7.27 7.82 5.98 4.59 4.24 5.03
Net Debt/EBITDA
(3.93) (16.01) (3.53) (4.53) (3.38) (7.46) (3.51) (1.71) (5.87) (26.45)
Debt/Assets
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Debt/Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Asset Turnover
0.63 0.58 0.72 0.79 0.82 0.93 1.14 1.51 1.42 1.29
Operating CF/Net income
1.18 8.30 1.39 0.90 0.96 1.94 1.58 1.14 (14.75) (0.09)
Capex/Depreciation
(0.98) (1.27) (1.94) (4.31) (4.08) (2.59) (1.21) (1.96) (1.41) (1.00)
Interest Coverage
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
ROE
18.49% 1.10% 10.66% 5.73% 14.61% 6.43% 7.23% 19.80% 0.12% (4.68%)
ROA
16.62% 0.99% 9.47% 5.02% 12.97% 5.62% 6.11% 16.40% 0.10% (4.01%)
ROIC
16.55% (0.28%) 10.74% 6.21% 17.71% 7.80% 7.13% 17.65% (0.92%) (5.27%)
Return on Tangible Assets
17.70% 1.11% 10.04% 5.48% 13.37% 5.10% 6.84% 17.67% 0.13% (4.91%)
Average Days of Receivables
48.95 53.82 47.43 59.84 55.96 50.46 52.90 54.74 55.25 45.95
Research and Development Expense of Revenue
17.36% 19.20% 16.75% 15.18% 14.78% 17.17% 17.72% 15.21% 19.72% 20.89%
Selling, General and Administrative Expense of Revenue
21.88% 26.98% 21.16% 21.62% 19.34% 21.30% 23.79% 21.50% 25.50% 27.80%
Intangible Assets out of Total Assets
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Based Compensation of Revenue
3.71% 4.26% 3.18% 2.57% 1.96% 1.98% 1.15% 1.17% 0.76% 0.25%
Graham Net Nets
0.10 0.18 0.20 0.12 0.05 0.07 0.08 0.09 0.11 0.15
Graham Number
30.64 6.21 18.16 11.64 16.85 8.76 6.34 9.06 0.88 0.00
Earnings Yield
2.41% 0.28% 2.86% 1.05% 1.02% 0.44% 0.75% 2.09% 0.05% (1.07%)
Free Cash Flow Yield
2.42% 1.26% 2.21% (1.72%) 0.12% 0.16% 0.52% 1.20% (1.81%) (1.32%)
Revenue per Share
10.05 7.99 9.14 9.07 8.23 7.03 6.52 7.30 5.81 5.16
Operating CF per Share
3.10 1.13 1.68 0.52 1.25 0.82 0.55 0.91 (0.06) 0.01
Capex per Share
(0.45) (0.53) (0.75) (1.45) (1.09) (0.68) (0.31) (0.46) (0.32) (0.22)
Free Cash Flow per Share
2.65 0.61 0.93 (0.93) 0.15 0.14 0.24 0.45 (0.38) (0.20)
Cash per Share
8.94 6.17 5.47 4.33 5.21 5.02 2.10 1.77 1.13 1.45
Shareholders Equity per Share
15.80 12.70 12.21 10.55 9.71 8.32 5.10 4.62 3.48 3.37
Interest Debt per Share
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Book value per Share
15.80 12.70 12.21 10.55 9.71 8.32 5.10 4.62 3.48 3.37
Free Cash Flow
119.23 27.24 41.08 (41.03) 6.68 6.09 9.73 18.02 (14.99) (7.88)
Working Capital
522.04 401.21 376.20 298.06 307.67 276.42 149.14 129.06 90.80 89.55
Capital Expenditures
(20.32) (23.60) (33.45) (63.97) (47.76) (28.65) (12.48) (18.15) (12.53) (8.43)
Net Current Asset Value
513.35 392.21 366.59 290.04 303.46 271.85 144.21 128.08 89.53 88.72
EV/EBIT
55.40 0.00 31.51 80.74 95.59 211.80 130.20 44.80 0.00 0.00
Capex to Sales
0.04 0.07 0.08 0.16 0.13 0.10 0.05 0.06 0.06 0.04
Net Profit Margin
26.19% 1.71% 13.23% 6.38% 15.76% 6.04% 5.36% 10.89% 0.07% (3.12%)
Price to Operating Income
60.33 0.00 36.23 87.75 99.69 224.00 136.33 47.00 0.00 0.00
Other line items
Depreciation/Fixed assets
0.14 0.12 0.11 0.09 0.10 0.15 0.18 0.18 0.22 0.22
Cash ROIC
(0.73%) (12.02%) (10.62%) (21.84%) (9.44%) (7.12%) (11.96%) (5.60%) (24.26%) (19.78%)
Accounts Receivable Turnover
7.97 6.80 6.86 6.62 7.48 7.50 6.43 7.45 7.63 7.82
Accounts Payable Turnover
18.38 16.80 11.67 10.07 10.26 14.28 11.13 12.08 15.15 14.49
Inventory Turnover
1.96 1.65 1.92 2.59 2.91 3.10 2.90 3.63 3.97 4.31
Average Days of Payables
23.21 18.22 22.07 37.09 42.69 31.21 23.48 38.72 26.22 25.39
Days of Inventory on Hand
172.50 221.08 194.38 169.39 135.64 126.59 128.23 113.56 105.59 90.81
Average Receivables
56.83 52.79 59.03 60.26 48.05 39.56 40.89 39.08 29.85 25.60
Average Payables
10.51 10.42 17.15 21.70 17.66 11.56 12.58 12.61 8.33 7.53
Average Inventory
98.69 106.31 103.99 84.37 62.30 53.23 48.28 41.93 31.82 25.29
Average Assets
713.47 618.00 565.89 507.05 436.72 318.48 230.90 193.40 159.90 155.81
Average Common Equity
641.05 555.70 502.72 444.12 387.53 278.51 194.98 160.25 133.72 133.55

Fold the line items

Columns are period end dates