Valuation Advantest Corporation Thailand S.E.

Stocks

ADVANT80

TH015012A406

Semiconductor Equipment & Testing

End-of-day quote Thailand S.E. 29/10/2026			5-day change	1st Jan Change
7.900 ^THB	+2.60%		+13.67%	-

05:11am	Japan's Nikkei slumps 3% as tech stocks tumble on AI worries	RE
10-29	Tech Outlooks Roil Asian Stock Markets	MT

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	26,733,916	-	-
Change	-	20.3%	125.01%	-5.67%	210.76%	81.18%	-	-
Enterprise Value (EV) ¹	1,786,489	2,202,377	5,021,361	4,579,103	14,435,538	26,140,344	25,604,499	24,885,432
Change	-	23.28%	128%	-8.81%	215.25%	81.08%	-2.05%	-2.81%
P/E	21.5x	17.4x	80.7x	29.6x	39.5x	36.4x	27.9x	23x
PBR	6.23x	6.07x	11.7x	9.37x	18.5x	20.6x	13.5x	9.37x
PEG	-	0.3x	-1.6x	0x	0x	0.4x	0.9x	1.1x
Capitalization / Revenue	4.46x	3.99x	10.3x	6.09x	13.1x	14.3x	11.1x	9.33x
EV / Revenue	4.29x	3.93x	10.3x	5.87x	12.8x	14x	10.7x	8.68x
EV / EBITDA	13.8x	11.6x	46.6x	17.9x	27.5x	25.9x	19.5x	15.9x
EV / EBIT	15.6x	13.1x	61.5x	20.1x	28.9x	27x	19.9x	16x
EV / FCF	55.9x	50.6x	1,062x	17.1x	48.3x	49.7x	31.8x	23x
FCF Yield	1.79%	1.98%	0.09%	5.86%	2.07%	2.01%	3.15%	4.34%
Dividend per Share ²	30	33.75	34.25	39	59	113	125.8	177.2
Rate of return	1.24%	1.11%	0.5%	0.6%	0.29%	0.31%	0.34%	0.48%
EPS ²	112.4	174.4	84.45	218.7	515.2	1,017	1,329	1,607
Distribution rate	26.7%	19.4%	40.6%	17.8%	11.5%	11.1%	9.47%	11%
Net sales ¹	416,901	560,191	486,507	779,707	1,128,610	1,866,739	2,403,393	2,866,375
EBITDA ¹	129,702	189,083	107,732	255,236	524,732	1,008,013	1,311,127	1,568,089
EBIT ¹	114,734	167,687	81,628	228,161	499,120	968,280	1,284,821	1,553,477
Net income ¹	87,301	130,400	62,290	161,177	375,353	736,224	958,723	1,155,880
Net Debt ¹	-73,119	-34,693	-12,259	-169,041	-319,774	-593,572	-1,129,417	-1,848,484
Reference price ²	2,417.50	3,040.00	6,819.00	6,472.00	20,330.00	37,030.00	37,030.00	37,030.00
Nbr of stocks (in thousands)	769,228	735,878	738,176	733,644	725,790	721,953	-	-
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.($)
ASML HOLDING N.V.	35.89x	12.55x	28.59x	0.63%	638B
APPLIED MATERIALS, INC.	31.56x	9.56x	27.73x	0.47%	330B
LAM RESEARCH CORPORATION	26.52x	8.77x	21.1x	0.5%	317B
KLA CORPORATION	29.51x	11.57x	23.94x	0.6%	207B
ADVANTEST CORPORATION	34.56x	13.23x	24.35x	0.34%	159B
TOKYO ELECTRON LIMITED	28.43x	6.41x	19.54x	1.71%	141B
ASE TECHNOLOGY HOLDING CO., LTD.	36.18x	3.97x	18.01x	1.45%	94.19B
NAURA TECHNOLOGY GROUP CO., LTD.	49.56x	7.36x	39.16x	0.18%	55.69B
TERADYNE, INC.	34.16x	9.29x	25.57x	0.17%	48.97B
Average	34.04x	9.19x	25.33x	0.67%	221.24B
Weighted average by Cap.	32.74x	10.34x	25.51x	0.65%