← All companies ← VIA Manual VICI → ← UMC Semiconductors WOLF →
VIAV, Viavi Solutions Inc.
Viavi Solutions Inc. is a global provider of network test, monitoring and assurance solutions for telecommunications, cloud, enterprises, first responders, military, aerospace and critical infrastructure.
VIAVI is also a leader in optical processing technologies for anti-counterfeiting, 3D sensing, aerospace, automotive and industrial applications.
To serve our markets, we operate the following business segments: Network and Service Enablement (NSE); and Optical Security and Performance Products (OSP).
The business
What it sells, where the money comes from, the kind of company it is.
Next report Est. 10/27–11/2 · the 10-Q for the quarter ended late September · due within 40 days of period end · has filed ~34 days after · the wire records it on arrival
The business in brief
read the 10-K →What this business is and what moves its needle, from its own SEC filings.
- What it is
- Revenue is Products (84%) and Services (16%).
- Situation
- Cyclical. Margins collapse and recover repeatedly across the record; a single year, good or bad, misstates the through-cycle earning power. Serial acquirer. Goodwill and acquired intangibles are 40% of assets, with meaningful acquisition spending in 5 of the record's 10 years; much of what this business is was bought, at prices the record carries.
- What moves the needle
- Gross margin has run about 58% and operating margin about 6.4% through the cycle, a wide spread between price and the cost of what it sells — whether that advantage is durable pricing power or a margin that can erode is the question the record is for. The operating margin has swung widely — from 0.2% to 14% — on a steadier 58% gross margin, so what moves it sits below the gross line, in operating spend and one-off charges more than in the cost of the product itself. Read this kind of business on process leadership and the capex cycle. On its own account, the filing leans hardest on pricing power & competition, set against the numbers in what the filing emphasizes, below.
- Is it a good business?
- Return on capital has rarely cleared the cost of capital (median 5%, above 15% in 1 of 7 years). The steadier read is owner earnings: roughly 8% of revenue reaches owners as cash, consistently. The cycle and the balance sheet decide this one; the worst year tells more than the median, and the rest is in the 10-K.
Every line is arithmetic on the company's filings, shown in full in the sections below.
Where the money comes from
read the 10-K →Products is 84% of revenue, with Services the other meaningful line at 16%.
- Products84%$912M
- Services16%$172M
From the segment footnote of the company's own 10-K. Shares are of total revenue; the profit bar shows each segment's share of segment operating profit, before unallocated corporate costs.
The record
Ten years of arithmetic, read across the cycle.
The record, 2017–2026
realized figures from each filing · older years to the left| 2017’17 | 2018’18 | 2019’19 | 2020’20 | 2021’21 | 2022’22 | 2023’23 | 2024’24 | 2025’25 | 2026’26 | TTMTTMJun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||
| $805M | $876M | $1.1B | $1.1B | $1.2B | $1.3B | $1.1B | $1.0B | $1.1B | $1.5B | $1.5B | RevenueRevenue |
| $479M | $488M | $651M | $665M | $714M | $774M | $639M | $576M | $621M | $875M | $875M | Gross profitGross prof. |
| 60% | 56% | 58% | 59% | 60% | 60% | 58% | 58% | 57% | 58% | 58% | Gross marginGross mgn |
| 37% | 37% | 30% | 28% | 28% | 28% | 30% | 33% | 32% | 31% | 31% | SG&A / revenueSG&A/rev |
| 17% | 15% | 17% | 17% | 17% | 16% | 19% | 20% | 19% | 17% | 17% | R&D / revenueR&D/rev |
| $7M | $2M | $67M | $118M | $142M | $185M | $82M | $21M | $58M | $105M | $105M | Operating incomeOp. inc. |
| 0.9% | 0.2% | 6.0% | 10.4% | 11.9% | 14.3% | 7.4% | 2.1% | 5.3% | 6.9% | 6.9% | Operating marginOp. mgn |
| $180M | ($36M) | $39M | $114M | $131M | $65M | $61M | $12M | $39M | $16M | — | Pretax incomePretax |
| $160M | ($49M) | $5M | $49M | $68M | $16M | $26M | ($26M) | $35M | ($30M) | ($30M) | Net incomeNet inc. |
| 12% | — | — | 57% | 48% | — | 58% | — | 11% | — | — | Effective tax rateTax rate |
| Cash flow & returns | |||||||||||
| $94M | $66M | $139M | $136M | $243M | $178M | $114M | $116M | $90M | $114M | $114M | Operating cash flowOp. cash |
| $29M | $36M | $40M | $40M | $36M | $36M | $36M | $39M | $38M | $40M | $40M | DepreciationDeprec. |
| ($129M) | $48M | $56M | $2M | $92M | $75M | $1M | $54M | ($37M) | $49M | $49M | Working capital & otherWC & other |
| $39M | $43M | $45M | $32M | $52M | $73M | $51M | $20M | $28M | $31M | $31M | CapexCapex |
| 4.8% | 4.9% | 4.0% | 2.8% | 4.3% | 5.6% | 4.6% | 1.9% | 2.6% | 2.0% | 2.0% | Capex / revenueCapex/rev |
| $65M | $24M | $94M | $104M | $208M | $142M | $78M | $97M | $62M | $83M | $83M | Owner earningsOwner earn. |
| 8.1% | 2.7% | 8.3% | 9.1% | 17.3% | 11.0% | 7.0% | 9.7% | 5.7% | 5.5% | 5.5% | Owner earnings marginOE mgn |
| $56M | $24M | $94M | $104M | $191M | $106M | $63M | $97M | $62M | $83M | $83M | Free cash flowFCF |
| 6.9% | 2.7% | 8.3% | 9.1% | 15.9% | 8.2% | 5.7% | 9.7% | 5.7% | 5.5% | 5.5% | Free cash flow marginFCF mgn |
| $0 | $510M | $47M | $3M | $700K | $8M | $67M | $0 | $121M | $399M | $399M | AcquisitionsAcquis. |
| $92M | $41M | $11M | $44M | $42M | $236M | $84M | $20M | $16M | $30M | — | BuybacksBuybacks |
| $114M | ($287M) | $81M | ($30M) | ($49M) | ($71M) | ($127M) | ($22M) | ($128M) | ($427M) | — | Investing cash flowInv. cash |
| $311M | ($181M) | ($300M) | ($72M) | ($59M) | ($210M) | ($50M) | ($126M) | ($24M) | $541M | — | Financing cash flowFin. cash |
| $3M | $3M | ($13M) | ($17M) | $25M | ($32M) | $6M | ($3M) | $13M | ($400K) | — | Exchange-rate effectFX |
| $521M | ($398M) | ($94M) | $17M | $161M | ($136M) | ($57M) | ($34M) | ($50M) | $228M | — | Change in cashΔ cash |
| 1% | — | 5% | 8% | 25% | — | 5% | 1% | 7% | — | — | ROICROIC |
| 20% | -7% | 1% | 8% | 9% | 2% | 4% | -4% | 4% | -2% | -2% | Return on equityROE |
| 20% | −7% | 1% | 8% | 9% | 2% | 4% | −4% | 4% | −2% | −2% | Retained to equityRetained/eq |
| Balance sheet | |||||||||||
| $1.4B | $781M | $523M | $541M | $699M | $561M | $521M | $491M | $425M | $650M | $650M | Cash & investmentsCash+inv |
| $120M | $219M | $238M | $236M | $257M | $261M | $231M | $213M | $261M | $351M | $351M | ReceivablesReceiv. |
| $48M | $92M | $103M | $83M | $95M | $110M | $116M | $97M | $118M | $155M | $155M | InventoryInvent. |
| $33M | $56M | $63M | $53M | $63M | $58M | $47M | $50M | $69M | $92M | $92M | Accounts payablePayables |
| $136M | $255M | $277M | $266M | $288M | $313M | $300M | $259M | $310M | $414M | $414M | Operating working capitalOper. WC |
| $1.7B | $1.2B | $917M | $914M | $1.1B | $1.0B | $945M | $877M | $885M | $1.3B | $1.3B | Current assetsCur. assets |
| $229M | $553M | $284M | $233M | $747M | $369M | $344M | $247M | $590M | $681M | $681M | Current liabilitiesCur. liab. |
| 7.3× | 2.1× | 3.2× | 3.9× | 1.5× | 2.7× | 2.8× | 3.5× | 1.5× | 1.8× | 1.8× | Current ratioCurr. ratio |
| $137M | $171M | $180M | $173M | $196M | $229M | $243M | $228M | $232M | $225M | — | Net PP&ENet PP&E |
| $152M | $336M | $381M | $381M | $397M | $388M | $455M | $453M | $596M | $701M | $701M | GoodwillGoodwill |
| $2.1B | $2.0B | $1.8B | $1.8B | $2.0B | $1.8B | $1.9B | $1.7B | $2.0B | $2.7B | $2.7B | Total assetsAssets |
| $931M | $558M | $579M | $601M | $224M | $617M | $630M | $636M | $396M | $397M | $397M | Total debtDebt |
| ($505M) | ($223M) | $56M | $60M | ($475M) | $55M | $108M | $145M | ($29M) | ($253M) | ($253M) | Net debt / (cash)Net debt |
| 0.2× | 0.0× | 2.0× | 8.8× | 9.7× | 7.9× | 3.0× | 0.7× | 1.9× | 2.2× | 2.2× | Interest coverageInt. cov. |
| — | — | — | — | — | — | — | $1.1B | $1.2B | $1.3B | — | Total liabilitiesTotal liab. |
| $804M | $735M | $627M | $633M | $764M | $672M | $691M | $682M | $780M | $1.4B | $1.4B | Shareholders’ equityEquity |
| 4.1% | 3.5% | 3.4% | 3.9% | 4.0% | 4.0% | 4.6% | 4.9% | 4.9% | 3.6% | 3.6% | Stock comp / revenueSBC/rev |
| Per share | |||||||||||
| 235M | 227M | 231M | 235M | 236M | 238M | 227M | 223M | 226M | 230M | 230M | Shares out (diluted)Shares |
| $3.43 | $3.86 | $4.89 | $4.84 | $5.07 | $5.43 | $4.88 | $4.49 | $4.80 | $6.62 | $6.62 | Revenue / shareRev/sh |
| $0.68 | $-0.21 | $0.02 | $0.21 | $0.29 | $0.07 | $0.11 | $-0.12 | $0.15 | $-0.13 | $-0.13 | EPS (diluted)EPS |
| $0.28 | $0.10 | $0.41 | $0.44 | $0.88 | $0.60 | $0.34 | $0.44 | $0.27 | $0.36 | $0.36 | Owner earnings / shareOE/sh |
| $0.24 | $0.10 | $0.41 | $0.44 | $0.81 | $0.44 | $0.28 | $0.44 | $0.27 | $0.36 | $0.36 | Free cash flow / shareFCF/sh |
| $0.16 | $0.19 | $0.19 | $0.14 | $0.22 | $0.30 | $0.23 | $0.09 | $0.12 | $0.14 | $0.14 | Cap. spending / shareCapex/sh |
| $3.43 | $3.24 | $2.71 | $2.70 | $3.23 | $2.82 | $3.05 | $3.06 | $3.46 | $6.31 | $6.31 | Book value / shareBVPS |
| 9-yr | 5-yr | |
|---|---|---|
| Revenue / share | +7.6%/yr | +5.5%/yr |
| Owner earnings / share | +3.0%/yr | −16.3%/yr |
| Capital spending / share | −2.1%/yr | −9.3%/yr |
| Book value / share | +7.0%/yr | +14.3%/yr |
The year, in the company's words
the filing →Verbatim from the 10-K's management discussion. Each sentence is shown only because its subject, direction, and stated figures check out against the filed numbers on this page. The words are the company's; the arithmetic is the record's.
- Revenue+8.4%
“Net revenue increased $83.9 million, or 8.4%, during fiscal 2025 when compared to fiscal 2024. This increase was primarily from the data center ecosystem for field, lab and production products for fiber and data center buildouts, as well as growth in our aerospace and defense products ($25.2 million contributed by our acquisition of Inertial Labs), which was partially offset by a decline in spend by NEMs and service providers for wireless and cable products.”
✓ figure matches the filed record
Where the cash went
ReinvestBuybacksDividendsAcquisitionsRetainedBeyond op. cashEach year's outlays against its operating cash: the mix, and how it drifts. The hatched cap is spending beyond that year's operating cash — financed from the balance sheet or borrowing, not operations.
Net income is the accountant's number; owner earnings is the cash an owner could take out. The walk between them, off the cash-flow statement, and whether the gap is widening or holding.
In fiscal 2026 the business turned a $30M loss into $83M of owner earnings: more cash than the profit line showed, after the non-cash charges and the capital it put back in.
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Reported net income | ($30M) | $35M | ($26M) | $26M | $16M |
| Depreciationnon-cash charge added back | +$40M | +$38M | +$39M | +$36M | +$36M |
| Amortization of intangible assetsnon-cash charge added back; the purchase price of past acquisitions, expensed over time | +$23M | +$5M | +$6M | +$9M | +$10M |
| Stock-based compensationreal costnon-cash, but a real cost | +$55M | +$53M | +$49M | +$51M | +$52M |
| Working capital & othertiming of cash in and out, other non-cash items | +$26M | −$41M | +$48M | −$8M | +$65M |
| Cash from operations | $114M | $90M | $116M | $114M | $178M |
| Maintenance capital expenditurethe spending needed just to hold position and volume | −$31M | −$28M | −$20M | −$36M | −$36M |
| Owner earnings | $83M | $62M | $97M | $78M | $142M |
| Growth capital expenditurediscretionary; spent to get bigger, not to stand still | — | — | — | −$15M | −$37M |
| Free cash flow | $83M | $62M | $97M | $63M | $106M |
| Owner-earnings marginowner earnings ÷ revenue | 5% | 6% | 10% | 7% | 11% |
Owner earnings is the cash an owner could pull out without starving the business: operating cash less the capital it must spend to hold its position . The cash-flow statement also adds stock comp back as non-cash, but it is a real cost paid in shares; counted as the expense it is (less $55M), owner earnings is nearer $27M.
Maintenance capex is estimated as depreciation where a growing business invests above it; free cash flow is the figure the scorecard's free-cash margin reads.
Quality & stewardship
Returns, the balance sheet, capital allocation, and pay.
Owner’s Scorecard
Will it survive?
- AdequateOperating income $105M ÷ interest expense $47M
What this means
Comfortable in a normal year, but below the margin of safety Graham looked for. Worth checking how stable the coverage has been across a full cycle.
- Net cashCash $648M + ST investments $2M − debt $469M
What this means
Cash and short-term investments exceed every dollar of debt by $181M, on net the company owes nothing, and can act from strength when others can't. Net debt is the leverage figure that matters: the cash is already set against the debt. Strategic or illiquid investments aren't counted here.
- Long (60+ days)DSO 84 + DIO 88 − DPO 52 days
What this means
Days cash is tied up between paying suppliers and collecting from customers. Lower is better; a long cycle means growth itself eats cash.
Is it a good business?
- Below average through the cycle7-yr median, range 1%–25%; the latest year is left out — large non-operating charges put its operating line well above pretax profitIndustry peers: median 11%
What this means
The rate the business earns on the money tied up in it, Buffett's north star, because over time a stock tracks the ROIC beneath it. Above ~15% sustained hints at a moat; a return below the cost of capital (~8%) erodes value as a business grows rather than building it — the test Buffett weighs most. The headline is the median of the last 7 years, so one peak or trough year doesn't set the verdict. Asset-light businesses (R&D expensed, little capital) read artificially high, pair this with Owner Earnings.
- Solid through the cycle10-yr median margin, range 3%–17%; latest $83M = operating cash $114M − maintenance capex $31MIndustry peers: median 7%
What this means
What an owner could take out without starving the business: operating cash less the maintenance capital it must spend to hold its position — Buffett's owner earnings. That's 5% of revenue this year, a 8% median across 10 years. Treating stock comp as the real expense it is (less $55M of SBC) leaves $27M.
- Loss, but cash-generativeNet income ($30M) · cash from operations $114M
In the filing’s words And the filing leans heavily on adjusted, non-GAAP earnings — steering you off the GAAP figure just where the cash is not backing it. Read the reconciliation in the notes before taking the adjusted number.
What this means
The company reported a net loss, so a conversion ratio isn't meaningful. What matters then is whether operations still threw off cash, here, they did.
How is the cash used?
- Reinvests most of itDividends + buybacks $30M ÷ Owner Earnings $83M — this fiscal year
What this means
Of $83M Owner Earnings, $30M (36%) went back to shareholders, $0 dividends, $30M buybacks. But the buybacks barely exceed stock issued to employees ($55M SBC), net of dilution, little was truly returned. Returning most of it is the mark of a mature business with little left to reinvest at a high return; reinvesting most could mean a long runway, or empire-building. The split doesn't say which; the return earned on it (see ROIC) does. This year's proportion is 36%; across the record (2017–2026) it is 65%, the capital-allocation section below.
- Investing or harvesting? 0.77×HarvestingCapex $31M ÷ property depreciation $40M
What this means
Descriptive, not a grade. Above ~1× means investing faster than assets wear out (growth, or, sustained for years, today's earnings carrying less depreciation than tomorrow's will). Below means spending less than it's wearing out (efficiency, or a melting asset base). The ratio won't tell you which; the filings will.
The promise and the pay packet
- Is the buyback buying ownership, or mopping up? 3.6%The buyback only stands stillStock compensation $55M (fiscal 2026), 3.6% of revenue · repurchases $30M · diluted shares +1.3% since 2023
What this means
Stock handed to employees is a real cost paid in the owner's own currency: it is charged against profit, but the shares it creates are permanent. Many companies repurchase stock at the same time, which looks like a return of capital and often is not — if the count barely moves, the cash merely cancelled the pay packet and bought the owner nothing. The three states worth telling apart are a count genuinely shrinking, a count standing still despite large repurchases, and a count rising because the issuance was never offset at all.
Graham’s defensive tests · 1 of 5 met
Graham’s numerical criteria for the defensive investor (The Intelligent Investor, ch. 14), run on the filings. A floor of safety, not a buy signal; many fine modern businesses fail his strictest liquidity rules by design.
- Adequate size NearRevenue ≥ $2B · $1.5B
What this means
Big enough to weather a storm. Graham's 1972 floor was ~$100M of sales (≈ $700M today); we use a $2B revenue line as a conservative modern stand-in.
- Strong liquidity NearCurrent ratio ≥ 2× · 1.85×
What this means
Current assets at least twice current liabilities, near-term bills covered without touching the business. Strict by design: many cash-rich modern firms run leaner and miss it, holding their cushion in longer-dated securities.
- Conservative debt PassDebt ≤ working capital · $469M vs $576M WC
What this means
Graham's rule that borrowings not exceed net current assets. Capital-heavy and buyback-heavy firms routinely fail it, read it next to interest coverage, not alone.
- Earnings stability MissA profit every year (10-yr record) · 3 loss years
What this means
Graham wanted earnings in each of the past ten years, the stability a defensive owner leans on.
- Dividend record —Uninterrupted dividends · no dividend line tagged in the data
What this means
An unbroken dividend was Graham's mark of durability. This record carries no dividends-paid line in any year — common for partnerships, whose distributions file under tags the chain doesn't read — so the criterion is withheld rather than judged on silence.
- Earnings growth MissEarnings +33% over the record · −118%
What this means
At least a third more earnings than a decade ago, averaging three years at each end. Net income (not per-share), so stock splits don't distort it, buybacks and dilution show up in the share-count line instead.
- Moderate price —P/E ≤ 15 and P/E × P/B ≤ 22.5 · decided by the price
What this means
Graham's valuation gate, the wall he kept between a sound business and a sound investment. Three-year average earnings are $-0.03/share (latest year $-0.12), the averaged base the calculator's gate runs on, and book value is $5.87/share. Enter a price in “What the price implies” just below for the P/E, P/B, and whether it clears. But this is the rule Buffett outgrew: there's no hard P/E law, and a wonderful business can deserve a far richer multiple if the thesis holds, treat it as the bargain-hunter's floor, not a verdict on the price.
Durability & moat, 2017–2026
Whether the record’s returns held, and what the capital reinvested earned.
- Profitable years 7 of 10
What this means
Lost money in 3 year(s), look at what happened there before trusting the average.
- Return on capital ≥ 15% 1 of 10 yrs
What this means
A moat shows up as a high return on invested capital that holds year after year, not one good vintage.
- Operating margin 2% → 5% (3-yr avg ends)
In the filing’s words The record and the words agree: the margin widened and the filing attributes the gain to its own pricing, not volume alone.
What this means
Through the cycle the operating margin widened — about 2% early to 5% lately, median 6% — pricing power intact or improving.
- Reinvestment, incremental ROIC 10%
What this means
Reinvested capital came back at only a modest incremental return — near the cost of capital, where extra growth adds little per dollar. The record shows whether it is a soft stretch or a thinning moat.
- Owner earnings growth +6%/yr
What this means
Owner earnings grew about 6% a year over the record.
- Worst year 2018 · 0.2% op. margin
What this means
Stayed profitable even in its hardest year, the resilience that survives recessions.
- Share count −0.2%/yr
What this means
Roughly flat share count, little dilution, little buyback.
All figures as filed; the source filing is linked above.
Current Position
as of fiscal year-end, Jun 27, 2026Can the business pay what it owes this year, off the freshest balance sheet: the quality of the assets, the debt actually coming due, and what a low ratio means here.
- Cash & short-term investments$650M
- Receivables$351M
- Inventory$155M
- Other current assets$100M
- Debt due within a year$245M
- Accounts payable$92M
- Other current liabilities$344M
From the company's latest filing.
How the cash was used, 2017–2026
Over the record, the business generated $1.3B of operating cash; how management split it reads as a deleverager, a meaningful share of cash went to paying down debt.
- Reinvested$412M · 32%
- Buybacks$617M · 48%
- Retained (debt / cash)$261M · 20%
- Returned to owners$617M
65% of the owner earnings the business produced over the span, $0 as dividends and $617M as buybacks.
- Source of fundingOperating cash
Operating cash covered reinvestment and returns; over the span debt fell $534M and cash and short-term investments fell $787M.
- Average price paid for buybacks$12.71
Across the years where the filing reports a share count, 41M shares were bought for $525M, about $12.71 each. Year to year the price paid ranged from $8.20 (2025) to $15.94 (2022), and 2022, near the top of that range, was also its heaviest buyback year ($236M).
- Net change in share count−2.1%
The diluted count fell from 235M to 230M, so the buybacks outran the stock issued to staff.
- Dividend record—
No dividend line was reported in the filing data over the span; the record here neither confirms nor rules out a payout.
Buybacks are gross of stock issued to staff; the share-count line above is the net of that, the figure that decides whether owners gained. The average price paid blends a year of purchases (and any accelerated repurchase), so it is close, not exact. The record of where the cash went and on what terms.
Acquisitions & goodwill
from the balance sheet & the 10-year cash-flow recordGoodwill grows only when a company acquires and falls only when it concedes it overpaid. The size of that bet, the cash put into buying rather than building, and how much has already been written off.
None written down over the record; the goodwill is still carried at full cost. That is the deals holding their value on the books so far; whether they keep doing so is the test an owner watches, since the write-down, when it comes, is the admission the price was too high.
Beside that spending sits $358M of cumulative amortization of acquired intangibles charged against earnings since fiscal 2009 — the purchase price of past deals, expensed over time.
Goodwill, acquired intangibles and equity from the latest balance sheet; acquisition spend and amortization summed across the company's full tagged history, write-downs across the 10-year record, from the company's own filings.
Management, ownership & pay
read the proxy →From the proxy: how much of the business the people running it own, and how they are paid, beside what the business earned for its owners in the same years.
| Fiscal year | Chief executive | Pay, as filed | “Actually paid” | Owner earnings |
|---|---|---|---|---|
| 2021 | Oleg Khaykin | $16.9M | $20.2M | $208M |
| 2022 | Oleg Khaykin | $9.3M | $2.5M | $142M |
| 2023 | Oleg Khaykin | $9.0M | $5.3M | $78M |
| 2024 | Oleg Khaykin | $8.3M | −$1.5M | $97M |
| 2025 | Oleg Khaykin | $10.6M | $16.4M | $62M |
Both pay figures are the company’s own, from the pay-versus-performance table its proxy statement files. “As filed” is the Summary Compensation Table total: salary, bonus, and equity awards at their value on the day of grant. “Actually paid” is the SEC’s prescribed recalculation, which re-marks those equity awards to what they became as they vested; it can swing far above or below the filed figure in either direction, and negative years occur. Owner earnings are the whole business's, from the record above, for the same fiscal years.
- Insider ownership1.8%
The stake all directors and executive officers hold together, per the 2025 proxy: skin in the game, the first thing Munger reads.
- CEO pay ratio106:1
What the chief earns for every dollar the median employee makes, per the 2025 proxy. A high ratio alone settles nothing; some businesses are genuinely top-heavy in scarce skill. A runaway figure is where Buffett starts asking whether the board is doing its job.
- Stock-based compensation$55M
The slice of the business handed to employees in shares in fiscal 2026, 3.6% of revenue, equal to 52.7% of operating profit. Buffett's oldest accounting fight: this is compensation, compensation is an expense, real whether or not the headline earnings admit it. One trap: the cash-flow statement adds SBC back, so the operating cash, and the owner earnings drawn from it, are flattered by exactly this amount; counted as the cost it is, what an owner keeps is lower.
What an owner would ask, FY2025
read the 10-K →- Which reported numbers are a judgment call?Management names Pension & retirement, Contingencies as critical estimates
each rests partly on management's judgment; the filing's note sets out the assumptionsverify →
The questions the record and the charts do not answer on their own; each carries the figure and the place to look.
Peers, Semiconductors
The same industry, side by side on owner economics, research and the inventory cycle. Each column names the period it is read over; the group median at the foot is the line to read each figure against.
| Company | Revenuelatest FY, USD | Gross marginmedian over the record | Op. marginmedian over the record | ROICmedian over the record | Owner earn. marginmedian over the record | R&D / revenuelatest FY | Capex / revenuelatest FY | Inventory dayslatest FY |
|---|---|---|---|---|---|---|---|---|
| OSISOSI Systems Inc. Common Stock (DE) | $1.7B | 35% | 9.6% | 11% | 6% | 4.3% | 1.4% | 132 |
| VIAVViavi Solutions Inc. | $1.5B | 58% | 6.4% | 5% | 8% | 17.3% | 2.0% | 88 |
| DIODDiodes | $1.5B | 35% | 11.8% | 11% | 9% | 10.9% | 5.3% | 169 |
| ENPHEnphase Energy | $1.5B | 41% | 13.2% | 16% | 22% | 12.8% | 2.8% | 134 |
| PENGPenguin Solutions Inc. | $1.4B | 23% | 4.0% | 7% | 5% | 5.8% | 0.7% | 96 |
| CRDOCredo Technology Group Holding Ltd | $1.3B | 63% | -11.5% | -6% | -19% | 20.9% | 4.3% | 215 |
| ARRYArray Technologies Inc. | $1.3B | 23% | -1.7% | -2% | 7% | 0.8% | 1.7% | 56 |
| SEDGSolarEdge Technologies Inc. | $1.2B | 31% | 10.2% | 14% | 8% | 18.7% | 2.0% | 204 |
| Group median | — | 35% | 8.0% | 9% | 7% | 11.9% | 2.0% | 133 |
The price
What a price has to assume.
What the price implies
reverse-DCFType today's close and see the owner-earnings growth you'd have to believe to justify it, beside what Viavi Solutions Inc. has delivered.
Through the cycle, Viavi Solutions Inc. earns about $124M on its 8.2% median owner-earnings margin. This year’s 5.5% margin runs below that; the reported figure may understate a lean year. Normalize, below, values the price on that through-cycle figure rather than the latest year.
—
9.0% = the 4.71% 10-year Treasury (Aug 18, 2026) + 4.29 points of equity premium. The rate you require is yours to set.
Enter a price above to run it.
A dated snapshot of the price you typed, the assumptions you set, and what the page showed for them. A snapshot is never edited after it is saved. Your notebook is yours alone — the commitment states what is stored and what we will never do.
Graham capped the multiple at 15×; Buffett and Munger let that rule go: a wonderful business can deserve 50× if the thesis holds. The gate marks the bargain-hunter's floor.
Prefilled with the 10-year Treasury (4.71%, as of Aug 18, 2026). Edit it for today’s exact figure, or a AAA corporate yield.
Graham measured a stock against the bond you could own instead, the heart of his margin of safety. Enter a price above to weigh the owner-earnings yield against this bond.
Owner earnings $83M on 247M shares outstanding, per the 10-K cover, as of 2026-07-28; net cash $253M. The base is the latest year by default; Normalize values it on the through-cycle median owner-earnings margin (to avoid paying on a peak year). Net of stock comp treats option pay as the expense it is. The dials set the multiple a growth belief justifies; the price, and every dollar on this page, is yours.
Manual order: ← VIA its page in the Manual VICI →
Industry order: ← UMC the Semiconductors chapter WOLF →