Market Closed -
Euronext Amsterdam
09:05:00 12/06/2024 pm IST
|
5-day change
|
1st Jan Change
|
158.8
EUR
|
+1.53%
|
|
+13.84%
|
+16.38%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,498
|
3,532
|
5,825
|
4,507
|
10,527
|
12,230
|
-
|
-
|
Enterprise Value (EV)
1 |
2,368
|
3,334
|
5,455
|
4,161
|
10,414
|
12,092
|
12,026
|
11,874
|
P/E ratio
|
32.5
x
|
29.7
x
|
22.1
x
|
19.5
x
|
61.2
x
|
59.4
x
|
34.8
x
|
25.1
x
|
Yield
|
2.93%
|
3.43%
|
4.44%
|
5.04%
|
1.58%
|
1.68%
|
2.51%
|
3.21%
|
Capitalization / Revenue
|
7.01
x
|
8.15
x
|
7.77
x
|
6.24
x
|
18.2
x
|
17.4
x
|
12.2
x
|
9.43
x
|
EV / Revenue
|
6.65
x
|
7.69
x
|
7.28
x
|
5.76
x
|
18
x
|
17.2
x
|
12
x
|
9.15
x
|
EV / EBITDA
|
21.2
x
|
19.7
x
|
16.3
x
|
13.1
x
|
43.6
x
|
41.3
x
|
25.7
x
|
19.5
x
|
EV / FCF
|
20.1
x
|
21.1
x
|
21.9
x
|
17.1
x
|
57.7
x
|
57.4
x
|
39.6
x
|
27.5
x
|
FCF Yield
|
4.97%
|
4.73%
|
4.57%
|
5.85%
|
1.73%
|
1.74%
|
2.53%
|
3.63%
|
Price to Book
|
8.34
x
|
9.73
x
|
9.45
x
|
7.06
x
|
26.8
x
|
26.5
x
|
21.3
x
|
17.4
x
|
Nbr of stocks (in thousands)
|
72,489
|
71,246
|
77,646
|
79,693
|
77,147
|
77,016
|
-
|
-
|
Reference price
2 |
34.46
|
49.58
|
75.02
|
56.56
|
136.4
|
158.8
|
158.8
|
158.8
|
Announcement Date
|
20/02/20
|
19/02/21
|
18/02/22
|
22/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
356.2
|
433.6
|
749.3
|
722.9
|
578.9
|
704.1
|
1,006
|
1,297
|
EBITDA
1 |
111.7
|
169
|
335.1
|
317.1
|
239.1
|
292.4
|
468.6
|
608.6
|
EBIT
1 |
91.92
|
149.9
|
317.6
|
294.1
|
213.4
|
259.7
|
432.5
|
585.7
|
Operating Margin
|
25.81%
|
34.56%
|
42.38%
|
40.69%
|
36.86%
|
36.88%
|
42.98%
|
45.15%
|
Earnings before Tax (EBT)
1 |
78.14
|
137.5
|
303.8
|
275.5
|
207.7
|
254.3
|
418.3
|
555
|
Net income
1 |
81.32
|
132.3
|
282.4
|
240.6
|
177.1
|
219.3
|
359.2
|
479.3
|
Net margin
|
22.83%
|
30.5%
|
37.69%
|
33.29%
|
30.59%
|
31.14%
|
35.69%
|
36.95%
|
EPS
2 |
1.060
|
1.670
|
3.390
|
2.900
|
2.230
|
2.672
|
4.561
|
6.337
|
Free Cash Flow
1 |
117.6
|
157.8
|
249.5
|
243.5
|
180.6
|
210.8
|
303.8
|
431.2
|
FCF margin
|
33.01%
|
36.39%
|
33.3%
|
33.68%
|
31.19%
|
29.94%
|
30.19%
|
33.25%
|
FCF Conversion (EBITDA)
|
105.28%
|
93.36%
|
74.45%
|
76.78%
|
75.51%
|
72.08%
|
64.83%
|
70.86%
|
FCF Conversion (Net income)
|
144.61%
|
119.28%
|
88.34%
|
101.18%
|
101.96%
|
96.12%
|
84.58%
|
89.97%
|
Dividend per Share
2 |
1.010
|
1.700
|
3.330
|
2.850
|
2.150
|
2.662
|
3.984
|
5.093
|
Announcement Date
|
20/02/20
|
19/02/21
|
18/02/22
|
22/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
208.3
|
171.7
|
202.4
|
214
|
168.8
|
137.7
|
133.4
|
162.5
|
123.3
|
159.6
|
146.3
|
153.5
|
188.2
|
227.4
|
219.9
|
EBITDA
1 |
99.7
|
72
|
87.2
|
98
|
77.1
|
54.8
|
48.2
|
69.3
|
48.9
|
72.7
|
47.5
|
54.68
|
84.97
|
109.7
|
107.5
|
EBIT
1 |
95.4
|
67.15
|
81.71
|
92.49
|
71.2
|
48.7
|
41.71
|
62.87
|
42.69
|
66.12
|
40.71
|
47.79
|
75.83
|
100
|
87.98
|
Operating Margin
|
45.8%
|
39.1%
|
40.37%
|
43.23%
|
42.19%
|
35.36%
|
31.27%
|
38.69%
|
34.61%
|
41.42%
|
27.82%
|
31.13%
|
40.28%
|
43.99%
|
40.01%
|
Earnings before Tax (EBT)
1 |
92
|
64.13
|
78
|
86.68
|
65.73
|
45.08
|
40.17
|
61.2
|
40.93
|
65.4
|
40.12
|
48.34
|
72.43
|
94.36
|
86.48
|
Net income
1 |
84.24
|
67.11
|
67.54
|
75.64
|
57.31
|
40.15
|
34.55
|
52.6
|
35.04
|
54.9
|
33.98
|
41.59
|
61.77
|
82.61
|
74.4
|
Net margin
|
40.44%
|
39.08%
|
33.37%
|
35.35%
|
33.96%
|
29.16%
|
25.9%
|
32.37%
|
28.41%
|
34.39%
|
23.22%
|
27.09%
|
32.81%
|
36.33%
|
33.84%
|
EPS
2 |
1.000
|
0.8000
|
0.8100
|
0.9000
|
0.6900
|
0.5000
|
0.4400
|
0.6600
|
0.4500
|
0.6800
|
0.4400
|
0.4999
|
0.7858
|
1.004
|
0.9008
|
Dividend per Share
2 |
-
|
3.330
|
-
|
-
|
-
|
2.850
|
-
|
-
|
-
|
-
|
-
|
2.530
|
-
|
-
|
-
|
Announcement Date
|
26/10/21
|
18/02/22
|
29/04/22
|
21/07/22
|
20/10/22
|
22/02/23
|
26/04/23
|
27/07/23
|
26/10/23
|
22/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
130
|
199
|
370
|
347
|
113
|
138
|
204
|
356
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
118
|
158
|
250
|
243
|
181
|
211
|
304
|
431
|
ROE (net income / shareholders' equity)
|
24.2%
|
39.5%
|
57%
|
38.6%
|
33.7%
|
46.9%
|
68%
|
74%
|
ROA (Net income/ Total Assets)
|
-
|
16.4%
|
27.5%
|
21.1%
|
17.4%
|
26.2%
|
44.6%
|
48.3%
|
Assets
1 |
-
|
804.1
|
1,028
|
1,140
|
1,016
|
836.9
|
804.7
|
993.2
|
Book Value Per Share
2 |
4.130
|
5.090
|
7.940
|
8.010
|
5.090
|
6.000
|
7.450
|
9.110
|
Cash Flow per Share
2 |
1.440
|
1.930
|
3.260
|
3.180
|
2.520
|
3.150
|
4.680
|
6.240
|
Capex
1 |
15.7
|
21.9
|
28.4
|
28.4
|
28
|
34.8
|
41.5
|
51.8
|
Capex / Sales
|
4.42%
|
5.04%
|
3.78%
|
3.93%
|
4.84%
|
4.95%
|
4.13%
|
3.99%
|
Announcement Date
|
20/02/20
|
19/02/21
|
18/02/22
|
22/02/23
|
22/02/24
|
-
|
-
|
-
|
Last Close Price
158.8
EUR Average target price
152.8
EUR Spread / Average Target -3.77% Consensus |
1st Jan change
|
Capi.
|
---|
| +16.38% | 1.29TCr | | +83.02% | 4.16TCr | | +48.14% | 3.66TCr | | -18.65% | 2.69TCr | | +32.29% | 2.39TCr | | -5.51% | 1.27TCr | | +181.85% | 1.11TCr | | +54.49% | 705.02Cr | | -9.21% | 554.71Cr | | -19.74% | 496.98Cr |
Semiconductor Machinery Manufacturing
|