Valuation Advantest Corporation Deutsche Boerse AG

Stocks

VANA

US00762U2006

Semiconductor Equipment & Testing

Market Closed - Deutsche Boerse AG 21:16:09 18/09/2026 +03			5-day change	1st Jan Change
176.00 ^EUR	+1.15%		-3.30%	+66.04%

09-18	Yen sinks, sending Japan stocks surging after BOJ hike draws two dissents	RE
09-18	Japan's Nikkei climbs 1% as tech stocks track US rally ahead of BOJ	RE

Company Valuation: Advantest Corporation

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	1,859,608	2,237,070	5,033,620	4,748,144	14,755,312	23,203,126	-	-
Change	-	20.3%	125.01%	-5.67%	210.76%	57.25%	-	-
Enterprise Value (EV) ¹	1,786,489	2,202,377	5,021,361	4,579,103	14,435,538	22,642,941	22,341,198	21,885,490
Change	-	23.28%	128%	-8.81%	215.25%	56.86%	-1.33%	-2.04%
P/E	21.5x	17.4x	80.7x	29.6x	39.5x	34.5x	27.2x	23.8x
PBR	6.23x	6.07x	11.7x	9.37x	18.5x	18.4x	12.2x	8.73x
PEG	-	0.3x	-1.6x	0x	0x	0.4x	1x	1.7x
Capitalization / Revenue	4.46x	3.99x	10.3x	6.09x	13.1x	13.2x	10.5x	9.03x
EV / Revenue	4.29x	3.93x	10.3x	5.87x	12.8x	12.9x	10.1x	8.52x
EV / EBITDA	13.8x	11.6x	46.6x	17.9x	27.5x	25x	19.5x	16.7x
EV / EBIT	15.6x	13.1x	61.5x	20.1x	28.9x	25.6x	19.5x	16.5x
EV / FCF	55.9x	50.6x	1,062x	17.1x	48.3x	44.4x	29.3x	21.1x
FCF Yield	1.79%	1.98%	0.09%	5.86%	2.07%	2.25%	3.41%	4.73%
Dividend per Share ²	30	33.75	34.25	39	59	86.68	104	139.2
Rate of return	1.24%	1.11%	0.5%	0.6%	0.29%	0.27%	0.32%	0.43%
EPS ²	112.4	174.4	84.45	218.7	515.2	929.4	1,179	1,345
Distribution rate	26.7%	19.4%	40.6%	17.8%	11.5%	9.33%	8.82%	10.4%
Net sales ¹	416,901	560,191	486,507	779,707	1,128,610	1,757,363	2,210,512	2,569,946
EBITDA ¹	129,702	189,083	107,732	255,236	524,732	904,452	1,144,867	1,306,600
EBIT ¹	114,734	167,687	81,628	228,161	499,120	883,344	1,145,079	1,323,781
Net income ¹	87,301	130,400	62,290	161,177	375,353	673,515	852,038	969,242
Net Debt ¹	-73,119	-34,693	-12,259	-169,041	-319,774	-560,185	-861,928	-1,317,636
Reference price ²	2,417.50	3,040.00	6,819.00	6,472.00	20,330.00	32,050.00	32,050.00	32,050.00
Nbr of stocks (in thousands)	769,228	735,878	738,176	733,644	725,790	723,966	-	-
Announcement Date	4/27/22 A	4/26/23 A	4/26/24 A	4/25/25 A	4/27/26 A	-	-	-

¹JPY in Million²JPY

Estimates

P/E, Detailed evolution

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
KLA CORPORATION	32.9x	12.91x	26.78x	0.54%	231B
ADVANTEST CORPORATION	34.48x	12.88x	25.03x	0.27%	148B
TERADYNE, INC.	41.84x	11.13x	31.39x	0.14%	58.08B
HON. PRECISION, INC.	50.8x	20.34x	39.96x	1.39%	36.97B
HANGZHOU CHANGCHUAN TECHNOLOGY CO.,LTD	88.78x	24.9x	76.37x	0.14%	26.41B
TONGFU MICROELECTRONICS CO.,LTD	58.56x	3.2x	15.59x	0.13%	13.9B
BEIJING HUAFENG TEST & CONTROL TECHNOLOGY CO.,LTD.	80.76x	42.68x	92.34x	0.36%	12.21B
KING YUAN ELECTRONICS CO., LTD.	32.43x	8.77x	17.14x	1.69%	11.76B
TIANSHUI HUATIAN TECHNOLOGY CO., LTD.	56.34x	3.42x	18.4x	0.26%	8.95B
Average	52.99x	15.58x	38.11x	0.55%	60.82B
Weighted average by Cap.	40.27x	13.97x	30.92x	0.47%