Rambus Inc (NASDAQ: RMBS)

Sector: Technology Industry: Semiconductors CIK: 0000917273
Market Cap 11.51 Bn
P/B 8.93
P/E 50.28
P/S 16.96
ROIC (Qtr) 13.23
Div Yield % 0.00
Rev 1y % (Qtr) 22.68
Total Debt (Qtr) 43.96 Mn
Debt/Equity (Qtr) 0.03

About

Rambus Inc., a prominent player in the advanced semiconductor design industry, is identified by its ticker symbol RMBS. This company has made significant strides in addressing the challenges of data acceleration and protection in hardware, particularly for the data center and other burgeoning markets. As a frontrunner in high-performance memory subsystems, Rambus offers chips, silicon intellectual property (IP), and cutting-edge innovations that amplify the performance and security of computationally intensive systems. Rambus' revenue generation...

Read more

Price action

Investment thesis

Bull case

  • Strong operating cash flow of 319.19M provides robust 7.26x coverage of total debt 43.96M, indicating excellent debt servicing capability and financial flexibility.
  • Healthy cash reserves of 79.20M provide 12.91x coverage of short-term debt 6.13M, demonstrating strong liquidity position and minimal refinancing risk.
  • Operating cash flow of 319.19M provides exceptional 227.18x coverage of interest expenses 1.41M, showing strong debt service capability.
  • Strong tangible asset base of 1.11B provides 25.20x coverage of total debt 43.96M, indicating robust asset backing and low credit risk.
  • Robust free cash flow of 292.37M exceeds capital expenditure of 26.81M by 10.90x, indicating strong organic growth funding capability.

Bear case

  • Operating cash flow of 319.19M barely covers its investment activities of (301.18M), with a coverage ratio of -1.06, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Investment activities of (301.18M) provide weak support for R&D spending of 182.16M, which is -1.65x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • Short-term investments of 594.10M significantly exceed cash reserves of 79.20M, which is 7.50x, indicating potentially excessive yield-seeking behavior at the expense of liquidity.
  • High receivables of 131.26M relative to inventory of 44.61M (2.94 ratio) suggests aggressive credit terms or collection difficulties, potentially masking revenue quality issues.
  • Free cash flow of 292.37M represents just -21.16x of debt issuance (13.81M), suggesting concerning reliance on leverage rather than internal cash generation for growth.

Product and Service Breakdown of Revenue (2024)

Geographical Breakdown of Revenue (2024)

Peer comparison

Companies in the Semiconductors
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 NVDA Nvidia Corp 4,120.22 Bn 6,867.04 847.78 10.48 Bn
2 TSM Taiwan Semiconductor Manufacturing Co Ltd 1,782.57 Bn 362.79 138.75 31.18 Bn
3 AVGO Broadcom Inc. 1,393.11 Bn 119.76 35.84 65.14 Bn
4 MU Micron Technology Inc 453.24 Bn 657.82 30.76 12.43 Bn
5 AMD Advanced Micro Devices Inc 338.42 Bn 78.07 9.77 3.85 Bn
6 TXN Texas Instruments Inc 225.71 Bn 66.70 17.17 14.05 Bn
7 INTC Intel Corp 225.13 Bn -843.17 4.26 46.59 Bn
8 QCOM Qualcomm Inc/De 147.37 Bn 27.47 3.28 14.82 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 8.15 4.15
EV to Cash from Ops. EV/CFO 35.92 -405.91
EV to Debt EV to Debt 260.85 81.67
EV to EBIT EV/EBIT 42.71 -94.01
EV to EBITDA EV/EBITDA 39.76 112.02
EV to Free Cash Flow [EV/FCF] EV/FCF 39.22 103.01
EV to Market Cap EV to Market Cap 1.00 0.77
EV to Revenue EV/Rev 16.90 36.18
Price to Book Value [P/B] P/B 8.93 24.05
Price to Earnings [P/E] P/E 50.28 97.65
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 2.38
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 3.97
Dividend per Basic Share Div per Share (Qtr) 0.00 0.63
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 21.06
Interest Coverage Int. cover (Qtr) 191.07 8.98
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -7.28 -149.31
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -30.51 70.06
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 5.42
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 29.64 51.85
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 42.03 91.14
EBIT Growth (1y) % EBIT 1y % (Qtr) 32.85 36.72
EBT Growth (1y) % EBT 1y % (Qtr) 33.11 30.25
EPS Growth (1y) % EPS 1y % (Qtr) 30.67 49.61
FCF Growth (1y) % FCF 1y % (Qtr) 45.12 281.55
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 30.78 37.25
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.48 0.50
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.09
Cash Ratio Cash Ratio (Qtr) 1.06 2.35
Current Ratio Curr Ratio (Qtr) 11.61 5.61
Debt to Equity Ratio Debt/Equity (Qtr) 0.03 -0.02
Interest Cover Ratio Int Coverage (Qtr) 191.07 8.98
Times Interest Earned Times Interest Earned (Qtr) 191.07 8.98
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 45.60 -113.04
EBIT Margin % EBIT Margin % (Qtr) 39.57 -92.05
EBT Margin % EBT Margin % (Qtr) 39.36 -132.99
Gross Margin % Gross Margin % (Qtr) 80.00 47.72
Net Profit Margin % Net Margin % (Qtr) 33.70 -133.93