|
Delayed
Liquidnet
18:25:21 07/09/2018 +03
|
5-day change | 1st Jan Change | ||
| 42.34 EUR | -4.05% |
|
-.--% | - |
| 09-10 | ASML, the machine built for more than Moore |  |
| 09-09 | ASM International Price Target Up as Berenberg Notes 1.4-nanometer Node-driven Growth | MT |
Company Valuation: ASM International
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 18,954 | 11,485 | 23,117 | 27,376 | 25,298 | 40,665 | - | - |
| Change | - | -39.4% | 101.27% | 18.42% | -7.59% | 60.75% | - | - |
| Enterprise Value (EV) 1 | 18,479 | 11,085 | 22,503 | 26,474 | 24,271 | 39,095 | 38,327 | 37,243 |
| Change | - | -40.01% | 103.01% | 17.65% | -8.32% | 61.08% | -1.96% | -2.83% |
| P/E | 38.4x | 29.7x | 31x | 40.2x | 35.2x | 35.9x | 26.5x | 21.9x |
| PBR | 8.42x | 4.23x | 7.17x | 7.32x | 6.33x | 8.25x | 6.59x | 5.25x |
| PEG | - | -1.4x | 0.3x | -4.73x | 6.04x | 0.6x | 0.7x | 1.1x |
| Capitalization / Revenue | 11x | 4.76x | 8.78x | 9.33x | 7.97x | 9.8x | 7.59x | 6.43x |
| EV / Revenue | 10.7x | 4.6x | 8.54x | 9.03x | 7.65x | 9.42x | 7.16x | 5.89x |
| EV / EBITDA | 31.5x | 14.7x | 27x | 26.5x | 20.4x | 24.5x | 18.2x | 14.9x |
| EV / EBIT | 37.6x | 17.5x | 32.2x | 32.4x | 25.4x | 29x | 21x | 17x |
| EV / FCF | 59.9x | 25.2x | 38.7x | 36.3x | 28.8x | 50.3x | 28.8x | 23.4x |
| FCF Yield | 1.67% | 3.97% | 2.59% | 2.76% | 3.47% | 1.99% | 3.48% | 4.27% |
| Dividend per Share 2 | 2.5 | 2.5 | 2.75 | 3 | 3.25 | 4.063 | 4.987 | 5.827 |
| Rate of return | 0.64% | 1.06% | 0.59% | 0.54% | 0.63% | 0.49% | 0.6% | 0.7% |
| EPS 2 | 10.11 | 7.93 | 15.18 | 13.89 | 14.7 | 23.13 | 31.38 | 37.91 |
| Distribution rate | 24.7% | 31.5% | 18.1% | 21.6% | 22.1% | 17.6% | 15.9% | 15.4% |
| Net sales 1 | 1,730 | 2,411 | 2,634 | 2,933 | 3,173 | 4,148 | 5,356 | 6,327 |
| EBITDA 1 | 587 | 754.9 | 834.6 | 997.9 | 1,189 | 1,598 | 2,107 | 2,503 |
| EBIT 1 | 491.5 | 632.4 | 699.5 | 816.3 | 956.9 | 1,350 | 1,829 | 2,195 |
| Net income 1 | 494.7 | 389.1 | 752.1 | 685.8 | 723.7 | 1,125 | 1,503 | 1,788 |
| Net Debt 1 | -475.6 | -400.7 | -614.6 | -902.9 | -1,027 | -1,569 | -2,338 | -3,422 |
| Reference price 2 | 388.70 | 235.65 | 469.95 | 558.80 | 517.60 | 830.20 | 830.20 | 830.20 |
| Nbr of stocks (in thousands) | 48,763 | 48,740 | 49,191 | 48,992 | 48,875 | 48,982 | - | - |
| Announcement Date | 2/22/22 A | 2/28/23 A | 2/27/24 A | 2/25/25 A | 3/3/26 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 34.62x | 10.47x | 30.37x | 0.43% | 362B | |
| 61.76x | 9.05x | 47.96x | 0.15% | 68.58B | |
| 62.61x | 18.35x | 80.45x | 0.13% | 47.63B | |
| 35.9x | 9.42x | 24.46x | 0.49% | 47.2B | |
| 29.93x | 9.43x | 19.76x | 1.32% | 36.71B | |
| 67.74x | 20.39x | 77.5x | 0.15% | 26.78B | |
| 35.89x | 3.37x | 10.27x | 0.43% | 25.76B | |
| 75.84x | 14.79x | 71.6x | 0.33% | 19.73B | |
| 70.58x | 18.72x | 66.46x | 0.19% | 17.51B | |
| Average | 52.76x | 12.67x | 47.65x | 0.4% | 72.46B | |
| Weighted average by Cap. | 42.97x | 11.24x | 38.21x | 0.41% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ASM Stock
- ASM1 Stock
- Valuation ASM International
Select your edition
All financial news and data tailored to specific country editions
