Vicor Corp (NASDAQ: VICR)

Sector: Technology Industry: Electronic Components CIK: 0000751978
Market Cap 7.03 Bn
P/B 11.16
P/E 85.48
P/S 15.92
ROIC (Qtr) 14.59
Div Yield % 0.00
Rev 1y % (Qtr) 18.52
Total Debt (Qtr) 7.36 Mn
Debt/Equity (Qtr) 0.01
Add ratio to table...

About

VICOR Corporation, often referred to as VICR, operates in the power conversion industry, focusing on the design, development, manufacturing, and marketing of modular power components and systems. The company's offerings are integral to a wide range of applications, including telecommunications, computing, aerospace, defense, industrial automation, and transportation. VICOR's product portfolio is diverse, encompassing power converters, power supplies, and power systems. These products are designed to deliver high-performance and high-reliability...

Read more

Investment thesis

Bull case

  • Strong operating cash flow of 133.96M provides robust 18.20x coverage of total debt 7.36M, indicating excellent debt servicing capability and financial flexibility.
  • Healthy cash reserves of 362.38M provide 228.78x coverage of short-term debt 1.58M, demonstrating strong liquidity position and minimal refinancing risk.
  • Operating cash flow of 133.96M provides exceptional 3721.03x coverage of minority interest expenses 36000, showing strong core operations.
  • Strong tangible asset base of 710.25M provides 96.51x coverage of total debt 7.36M, indicating robust asset backing and low credit risk.
  • Robust free cash flow of 117.45M exceeds capital expenditure of 16.51M by 7.11x, indicating strong organic growth funding capability.

Bear case

  • Operating cash flow of 133.96M barely covers its investment activities of (16.51M), with a coverage ratio of -8.11, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Investment activities of (16.51M) provide weak support for R&D spending of 75.01M, which is -0.22x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • Retained earnings of 374.83M provide limited buffer against comprehensive income items of (1.56M), which is -240.12x, indicating elevated exposure to market risks.
  • Tax assets of 275000 provide limited offset against tax liabilities of 3.58M, which is 0.08x, indicating potential future cash flow pressure from tax obligations.
  • Operating cash flow of 133.96M is outpaced by equity issuance of (22.60M) (-5.93 ratio), indicating concerning reliance on equity markets for funding operations.

Product and Service Breakdown of Revenue (2024)

Geographical Breakdown of Revenue (2024)

Peer comparison

Companies in the Electronic Components
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 APH Amphenol Corp /De/ 180.75 Bn 42.33 7.83 15.50 Bn
2 GLW Corning Inc /Ny 111.40 Bn 69.80 7.13 8.43 Bn
3 TEL TE Connectivity plc 69.66 Bn 33.75 3.85 5.71 Bn
4 CLS Celestica Inc 33.17 Bn 47.38 2.94 0.78 Bn
5 JBL Jabil Inc 27.80 Bn 39.54 0.89 3.37 Bn
6 FLEX Flex Ltd. 24.18 Bn 28.38 0.90 5.02 Bn
7 FN Fabrinet 17.82 Bn 47.27 4.58 0.06 Bn
8 TTMI Ttm Technologies Inc 9.30 Bn 70.47 3.34 1.00 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 9.44 3.02
EV to Cash from Ops. EV/CFO 50.03 -590.38
EV to Debt EV to Debt 910.64 107.94
EV to EBIT EV/EBIT 76.97 20.68
EV to EBITDA EV/EBITDA 70.12 -27.60
EV to Free Cash Flow [EV/FCF] EV/FCF 57.06 -537.03
EV to Market Cap EV to Market Cap 0.95 -1.14
EV to Revenue EV/Rev 15.18 96.65
Price to Book Value [P/B] P/B 11.16 6.99
Price to Earnings [P/E] P/E 85.48 -8.83
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 0.00 1.07
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 20.91
Dividend per Basic Share Div per Share (Qtr) 0.00 0.26
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 10.42
Interest Coverage Interest Coverage 0.00 14.05
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 43.12 -43.87
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 35.42 125.88
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 -0.04
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 1,707.71 -176.07
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 541.95 14.38
EBIT Growth (1y) % EBIT 1y % (Qtr) 835.06 15.28
EBT Growth (1y) % EBT 1y % (Qtr) 835.06 7.50
EPS Growth (1y) % EPS 1y % (Qtr) 1,740.00 2.30
FCF Growth (1y) % FCF 1y % (Qtr) 253.43 9.29
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 38.34 15.57
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.62 0.77
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.05
Cash Ratio Cash Ratio (Qtr) 5.13 1.48
Current Ratio Curr Ratio (Qtr) 7.55 3.80
Debt to Equity Ratio Debt/Equity (Qtr) 0.01 0.68
Interest Cover Ratio Interest Cover Ratio 0.00 14.05
Times Interest Earned Times Interest Earned 0.00 14.05
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 24.30 21.48
EBIT Margin % EBIT Margin % (Qtr) 19.72 -42.60
EBT Margin % EBT Margin % (Qtr) 19.72 -10.39
Gross Margin % Gross Margin % (Qtr) 56.70 31.37
Net Profit Margin % Net Margin % (Qtr) 18.60 -11.50