Valuation Soitec London S.E.

Stocks

Market Closed - London S.E. Other stock markets 18:30:00 12/06/2026 +03			5-day change	1st Jan Change
136.30 ^EUR	+4.52%		-8.64%	+493.64%

06-12	Could This Finally Be the One?
06-12	Could This Finally Be the One?

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	5,970	5,252	3,423	1,748	1,843	4,902	-	-
Change	-	-12.02%	-34.82%	-48.94%	5.45%	165.98%	-	-
Enterprise Value (EV) ¹	5,828	5,111	3,462	1,841	1,901	4,910	4,805	4,691
Change	-	-12.3%	-32.26%	-46.83%	3.27%	158.28%	-2.15%	-2.37%
P/E Ratio	30.4x	23x	19.7x	19.1x	-8.37x	-2,572x	69.3x	32.8x
PBR	5.53x	3.97x	2.29x	1.1x	1.39x	3.6x	3.38x	3.06x
PEG	-	1.7x	-0.8x	-0.4x	0x	25.9x	-0x	0x
Capitalization / Revenue	6.92x	4.82x	3.5x	1.96x	3.11x	7.73x	6.19x	4.86x
EV / Revenue	6.75x	4.69x	3.54x	2.07x	3.21x	7.74x	6.07x	4.65x
EV / EBITDA	18.9x	13.1x	10.4x	6.18x	12.6x	30x	19x	12.8x
EV / EBIT	29.9x	19.1x	16.6x	15.5x	-14.5x	198x	47.5x	24.5x
EV / FCF	119x	150x	-57.7x	920x	25.7x	76.2x	52.1x	92.3x
FCF Yield	0.84%	0.67%	-1.73%	0.11%	3.89%	1.31%	1.92%	1.08%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	5.63	6.41	4.88	2.56	-6.17	-0.0534	1.983	4.193
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	863	1,089	978	891	592	634.1	791.7	1,008
EBITDA ¹	309	391	332	298	151	163.7	253.5	367.6
EBIT ¹	195	267	208	119	-131	24.85	101.2	191.2
Net income ¹	202	232	178	92	-220	-0.1354	73.8	147
Net Debt ¹	-142	-141	39	93	58	7.815	-97.66	-211.5
Reference price ²	171.10	147.60	95.90	49.00	51.64	137.35	137.35	137.35
Nbr of stocks (in thousands)	34,893	35,585	35,696	35,671	35,691	35,692	-	-
Announcement Date	6/8/22 A	6/7/23 A	5/22/24 A	5/27/25 A	5/27/26 A	-	-	-

¹EUR in Million²EUR

Estimates

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.($)
NVIDIA CORPORATION	21.91x	12.28x	18.31x	0.37%	4,970B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	23.51x	11.05x	15.09x	1.07%	1,894B
BROADCOM INC.	42.28x	17.41x	25.57x	0.68%	1,818B
MICRON TECHNOLOGY, INC.	16.6x	9.62x	11.64x	0.05%	1,107B
SK HYNIX INC.	7.11x	4.02x	4.94x	0.24%	1,005B
AMD (ADVANCED MICRO DEVICES)	94.2x	16.61x	62.69x	-.--%	834B
INTEL CORPORATION	-357.98x	10.84x	32.25x	-.--%	626B
ARM HOLDINGS PLC	312.42x	67.38x	142.83x	-.--%	407B
KIOXIA HOLDINGS CORPORATION	85.37x	19.97x	40.58x	-.--%	277B
Average	27.27x	18.80x	39.32x	0.27%	1,437B
Weighted average by Cap.	20.17x	14.06x	25.18x	0.42%