TenQ · Charts

Marvell TechnologyMRVL

$196.0B market cap
Marvell TechnologyMRVL
Revenue

Revenue: is the business selling more than it used to?

$8.2B+38% YoYFY 2025

0.00$5.0B$10.0B20202021202220252026$9.5B

◌ 2026 = trailing twelve months to the latest filed quarter, not a full fiscal year

Revenue reached $8.2B in 2025, compounding +11% a year since 2022 though the pace has cooled. The trailing twelve months are already running at $9.5B, ahead of the last full year.

Source: SEC EDGAR (XBRL company facts) · as at 2026-08-01

Marvell TechnologyMRVL
Net income

Net income: how much of that revenue becomes profit?

$2.7BFY 2025

0.00$2.0B2020202120222025$2.7B2026$2.6B

◌ 2026 = trailing twelve months to the latest filed quarter, not a full fiscal year

Net income was $2.7B in 2025, against $-164M the year before.

Source: SEC EDGAR (XBRL company facts) · as at 2026-08-01

Marvell TechnologyMRVL
Growth rate

How fast is it growing, year by year?

+38.4%revenue growth, FY 2025

0.0%20%40%202120222025Revenue growth 38%

Revenue grew +38% in 2025 against a five-year average of +40%.

Source: SEC EDGAR (XBRL company facts) · as at 2026-08-01

Marvell TechnologyMRVL
Per-share growth

Revenue per share: is your slice growing as fast as the company?

$9.42revenue per share, FY 2025

0.005.0010.002020202120222025202610.871.99

2026 = trailing twelve months to the latest filed quarter (2026-08-01), not a full fiscal year

Revenue per share reached $9.42 in 2025, compounding +11% a year - in line with MRVL's own +11%, so the share count is not distorting your slice. Free cash flow per share stands at $1.61.

Source: SEC EDGAR (XBRL company facts) · as at 2026-08-01

Marvell TechnologyMRVL
Free cash flow

Free cash flow: what is left in real cash after everything?

$1.4B+29% YoYFY 2025

0.00$1.0B20202021202220252026$1.7B

◌ 2026 = trailing twelve months to the latest filed quarter, not a full fiscal year

Free cash flow was $1.4B in 2025, compounding +9% a year since 2022. That is the most cash the business has ever thrown off in a year. The trailing twelve months stand at $1.7B.

Source: SEC EDGAR (XBRL company facts) · as at 2026-08-01

Marvell TechnologyMRVL
Income waterfall

Where does each dollar of revenue actually go?

$8.2BRevenue 2025$4.2BGross profit$1.3BOperating income$2.7BNet income

Of $8.2B in 2025 sales, $2.7B reaches net profit - 33 cents on the dollar. The largest single deduction is producing the product ($4.0B).

Source: SEC EDGAR (XBRL company facts) · as at 2026-08-01

Marvell TechnologyMRVL
Cash conversion

How much of every sales dollar ends up as free cash?

0.0%10%20%202024%202120222025202618%

◌ 2026 = trailing twelve months to the latest filed quarter, not a full fiscal year

17 cents of every sales dollar became free cash in 2025, and it has held steady since 2022.

Source: SEC EDGAR (XBRL company facts) · as at 2026-08-01

Marvell TechnologyMRVL
Spending intensity

What does staying competitive cost, per dollar of sales?

0.0%20%202020212022202520265.0%26%8.8%

2026 = trailing twelve months to the latest filed quarter (2026-08-01), not a full fiscal year

The biggest claim on each sales dollar is research and development, at 25% of revenue (stock compensation 7%, capital spending 4%). That share has fallen since 2022, so the cost of competing is easing.

Source: SEC EDGAR (XBRL company facts) · as at 2026-08-01

Marvell TechnologyMRVL
Margins

Margins: of every $1 of sales, how much survives each cost layer?

0.0%25%50%2020202120222025202652%17%28%

2026 = trailing twelve months to the latest filed quarter (2026-08-01), not a full fiscal year

Operating margin widened 12 points to 16% since 2022. After everything, 33 cents of each sales dollar reaches net profit.

Source: SEC EDGAR (XBRL company facts) · as at 2026-08-01

Marvell TechnologyMRVL
Returns on capital

What does it earn on the money it uses?

0.0%10%2020202120222025202614%9.6%6.9%

2026 = trailing twelve months to the latest filed quarter (2026-08-01), not a full fiscal year

ROE of 14% sits well above ROCE of 7%. A meaningful share of the shareholder return is manufactured with leverage rather than operations.

Source: SEC EDGAR (XBRL company facts) · as at 2026-08-01

Marvell TechnologyMRVL
Valuation history

What has the market paid for MRVL over time?

73.6xP/E today

0.0010.0020.00202020212022202520264-year median 8.2xP/S 20.74

2026 = at the latest close (2026-09-04), over the trailing twelve months; earlier years are annual averages

At 20.7x sales, the market is paying +153% more than MRVL's own 4-year median of 8.2x. Expectations are elevated, so more has to go right to justify the price.

Source: SEC EDGAR (XBRL company facts) · as at 2026-08-01

Marvell TechnologyMRVL
Free cash flow yield

What cash return does the business throw off per dollar of market value?

0.9%FCF yield today

0.0%2.0%202020212022202520264-year median 2.5%FCF yield 0.9%

2026 = at the latest close (2026-09-04), over the trailing twelve months; earlier years are annual averages

Every dollar of market value currently buys 0.9% of annual free cash flow, less than its 4-year median of 2.5% - you are paying up for the same cash.

Source: SEC EDGAR (XBRL company facts) · as at 2026-08-01

Marvell TechnologyMRVL
Debt & cash

Could it handle its debt if things went wrong?

0.00$2.0B$4.0B201820192020202120222023202420252026$5.0B$3.9B

Debt of $5.0B sits against $3.9B of cash, or 0.3x shareholders' equity. Earnings cover interest 7.6 times - adequate, with less room than it looks in a downturn.

Source: SEC EDGAR (XBRL company facts) · as at 2026-08-01

Marvell TechnologyMRVL
Shareholders' equity

Is the company's own capital growing?

0.00$10.0B201820192020202120222023202420252026$18.5B

The company's own capital grew from $14.8B in 2023 to $18.5B (+25%). The business is building book value rather than consuming it.

Source: SEC EDGAR (XBRL company facts) · as at 2026-08-01

Marvell TechnologyMRVL
Capital returned

How much goes back, and how much leaks out as stock comp?

0.00$1.0B$2.0B20202021202220252026

Shareholders received $2.0B in buybacks and $205M in dividends in 2025. Stock compensation issued $591M of new shares in the same year, offsetting 26% of that.

Source: SEC EDGAR (XBRL company facts) · as at 2026-08-01

Marvell TechnologyMRVL
Dilution rate

How fast is your ownership being diluted - or concentrated?

0.0%10%20%202119%202220252.1%

The share count grew 2.1% in 2025, averaging 9.4% a year over three years. Your slice of the company shrinks by that much each year unless earnings grow faster.

Source: SEC EDGAR (XBRL company facts) · as at 2026-08-01

Marvell TechnologyMRVL
Dividend per share

Is the dividend cheque growing?

0.000.100.202020202120222025DPS 0.24

The dividend per share reached $0.24 in 2025, compounding -0% a year since 2020.

Source: SEC EDGAR (XBRL company facts) · as at 2026-08-01

Marvell TechnologyMRVL
Return on capital employed

Does MRVL earn more on its capital than that capital costs?

0.0%5.0%10%202020212022202510% cost of capitalreturn on capital 6.9%

MRVL earns 6.9% on the capital it employs, below the 10% most investors treat as the cost of capital. It was 1.2% in 2022, so the trend is up. That is the highest in MRVL's filed history.

Source: SEC EDGAR (XBRL company facts) · as at 2026-08-01

Marvell TechnologyMRVL
Dilution against what it bought

MRVL has issued or retired shares - did shareholders end up better off?

01002002020202120222025130212

MRVL issued +30% more shares from 2020 to 2025, but revenue per share still rose +112%. The dilution bought more growth than it cost existing holders.

Source: SEC EDGAR (XBRL company facts) · as at 2026-08-01

Marvell TechnologyMRVL
Insider flow

Are the people running it buying or selling?

$10M$5M0.00Apr '26May '26Jun '26Jul '26Aug '26Sep '26

Insiders sold $32M on the open market and bought nothing. Many sales are pre-scheduled diversification rather than a view on the price. A further 50 filings were grants, option exercises or tax withholding, which say nothing either way.

Source: SEC EDGAR (XBRL company facts) · as at 2026-08-01

A short weekly note on what changed in the numbers, coming soon.One email a week: the charts that mattered, nothing else.