Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | 2.0x - 2.2x | 2.1x |
| Historical Pb Multiple | 2.0x - 3.6x | 2.3x |
| Fair Value | €8.57 - €9.47 | €9.02 |
| Upside | 26.0% - 39.3% | 32.7% |
| Benchmarks | - | Full Ticker |
| Veeco Instruments Inc. | - | NasdaqGS:VECO |
| Axcelis Technologies, Inc. | - | NasdaqGS:ACLS |
| Cohu, Inc. | - | NasdaqGS:COHU |
| Tokyo Seimitsu Co., Ltd. | 772,900.0% | TSE:7729 |
| Nova Ltd. | - | NasdaqGS:NVMI |
| ASMPT Limited | - | DB:AY7A |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| VECO | ACLS | COHU | 7729 | NVMI | AY7A | |||
| NasdaqGS:VECO | NasdaqGS:ACLS | NasdaqGS:COHU | TSE:7729 | NasdaqGS:NVMI | DB:AY7A | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 63.8% | NM- | 29.1% | 39.2% | -13.0% | ||
| 3Y CAGR | 41.5% | 26.8% | NM- | 6.1% | 25.4% | -52.2% | ||
| Latest Twelve Months | 469.8% | -28.9% | -3873.5% | 32.3% | 52.8% | -39.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.6% | 17.0% | 3.4% | 14.5% | 23.5% | 9.1% | ||
| Prior Fiscal Year | -4.6% | 21.8% | 4.4% | 14.4% | 26.3% | 4.9% | ||
| Latest Fiscal Year | 10.3% | 19.7% | -17.4% | 17.0% | 27.3% | 2.6% | ||
| Latest Twelve Months | 9.0% | 18.6% | -22.0% | 17.0% | 28.5% | 1.8% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 7.1% | 22.5% | 5.2% | 14.0% | 20.8% | 10.7% | ||
| Prior Fiscal Year | -4.9% | 32.1% | 3.0% | 12.8% | 20.4% | 4.6% | ||
| Latest Twelve Months | 8.5% | 18.5% | -9.9% | 15.4% | 23.9% | 1.5% | ||
| Next Fiscal Year | 8.9% | 9.8% | 0.7% | 15.0% | 25.9% | 4.5% | ||
| Two Fiscal Years Forward | 10.9% | 10.5% | 4.1% | 15.7% | 22.8% | 8.3% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.8x | 2.5x | 2.3x | 2.6x | 10.4x | 2.2x | ||
| Price / LTM EPS | 19.6x | 13.2x | -10.3x | 15.2x | 36.5x | 119.3x | ||
| Price / Book | 1.5x | 2.3x | 1.1x | 2.2x | 7.9x | 1.8x | ||
| Price / Fwd Book | 1.5x | 2.3x | 1.1x | 2.0x | 6.9x | 1.6x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.1x | 2.2x | 7.9x | |||||
| Historical P/B Ratio | 2.0x | 2.3x | 3.6x | |||||
| Selected P/B Multiple | 2.0x | 2.1x | 2.2x | |||||
| (x) Book Value | 16,315 | 16,315 | 16,315 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | VECO | ACLS | COHU | 7729 | NVMI | AY7A | |
| Value of Common Equity | 1,258 | 2,405 | 909 | 388,543 | 7,898 | 26,166 | |
| (/) Shares Outstanding | 60.0 | 32.1 | 46.5 | 40.5 | 29.4 | 416.5 | |
| Implied Stock Price | 20.97 | 74.84 | 19.54 | 9,602.00 | 268.63 | 62.83 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 9.24 | |
| Implied Stock Price (Trading Cur) | 20.97 | 74.84 | 19.54 | 9,602.00 | 268.63 | 6.80 | |
| Trading Currency | USD | USD | USD | JPY | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 9.24 | |