Market Closed -
Nasdaq
01:30:00 29/06/2024 am IST
|
5-day change
|
1st Jan Change
|
23.06
USD
|
+3.08%
|
|
+1.50%
|
+18.01%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
335.7
|
1,500
|
1,663
|
458.4
|
1,184
|
1,430
|
-
|
-
|
Enterprise Value (EV)
1 |
291.2
|
1,474
|
1,135
|
287
|
1,093
|
1,170
|
1,216
|
1,160
|
P/E ratio
|
18.6
x
|
91.3
x
|
49.3
x
|
13.1
x
|
16.8
x
|
17.8
x
|
13.5
x
|
10.1
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
0.76%
|
0.87%
|
1.15%
|
Capitalization / Revenue
|
3.12
x
|
9.58
x
|
6.4
x
|
1.18
x
|
2.12
x
|
2.04
x
|
1.64
x
|
1.29
x
|
EV / Revenue
|
2.71
x
|
9.41
x
|
4.37
x
|
0.74
x
|
1.96
x
|
1.66
x
|
1.4
x
|
1.04
x
|
EV / EBITDA
|
12.3
x
|
52.3
x
|
27.7
x
|
3.53
x
|
7.35
x
|
8.39
x
|
6.55
x
|
4.92
x
|
EV / FCF
|
34.5
x
|
-25
x
|
-23.1
x
|
-1.87
x
|
-7.97
x
|
10.4
x
|
-26.7
x
|
15.4
x
|
FCF Yield
|
2.9%
|
-4%
|
-4.34%
|
-53.4%
|
-12.6%
|
9.61%
|
-3.74%
|
6.49%
|
Price to Book
|
3.07
x
|
8.27
x
|
2.47
x
|
0.57
x
|
1.65
x
|
0.89
x
|
0.81
x
|
0.74
x
|
Nbr of stocks (in thousands)
|
54,589
|
55,394
|
58,524
|
59,460
|
60,608
|
62,009
|
-
|
-
|
Reference price
2 |
6.150
|
27.08
|
28.42
|
7.710
|
19.54
|
23.06
|
23.06
|
23.06
|
Announcement Date
|
18/03/20
|
25/02/21
|
25/02/22
|
24/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
107.5
|
156.6
|
259.8
|
388.8
|
557.7
|
702.6
|
869.6
|
1,111
|
EBITDA
1 |
23.71
|
28.18
|
41.06
|
81.23
|
148.7
|
139.4
|
185.6
|
235.8
|
EBIT
1 |
21.36
|
27.12
|
43.82
|
66.76
|
123.2
|
128.5
|
145
|
-
|
Operating Margin
|
19.87%
|
17.32%
|
16.87%
|
17.17%
|
22.09%
|
18.29%
|
16.67%
|
-
|
Earnings before Tax (EBT)
1 |
18.94
|
19.3
|
43.06
|
67.36
|
116.2
|
128.6
|
174.6
|
220.3
|
Net income
1 |
18.89
|
18.78
|
37.76
|
39.26
|
77.35
|
84.31
|
112.2
|
145.6
|
Net margin
|
17.57%
|
11.99%
|
14.54%
|
10.1%
|
13.87%
|
12%
|
12.91%
|
13.1%
|
EPS
2 |
0.3300
|
0.2967
|
0.5767
|
0.5900
|
1.160
|
1.296
|
1.714
|
2.287
|
Free Cash Flow
1 |
8.432
|
-58.96
|
-49.25
|
-153.3
|
-137.2
|
112.4
|
-45.5
|
75.3
|
FCF margin
|
7.84%
|
-37.65%
|
-18.96%
|
-39.42%
|
-24.6%
|
16%
|
-5.23%
|
6.78%
|
FCF Conversion (EBITDA)
|
35.56%
|
-
|
-
|
-
|
-
|
80.65%
|
-
|
31.93%
|
FCF Conversion (Net income)
|
44.63%
|
-
|
-
|
-
|
-
|
133.32%
|
-
|
51.72%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
0.1750
|
0.2000
|
0.2650
|
Announcement Date
|
18/03/20
|
25/02/21
|
25/02/22
|
24/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
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
|
2025 Q2
|
---|
Net sales
1 |
95.14
|
42.19
|
104.4
|
133.7
|
108.5
|
74.26
|
144.6
|
168.6
|
170.3
|
152.2
|
163
|
195.1
|
189.5
|
167.5
|
193.1
|
EBITDA
1 |
19.88
|
-6.719
|
23.35
|
35.08
|
16.79
|
12.64
|
34.69
|
45.82
|
43.1
|
45.15
|
32.05
|
39.55
|
36.05
|
21.8
|
34.8
|
EBIT
1 |
20.42
|
-7.932
|
22
|
33.53
|
19.16
|
10.93
|
32.45
|
43.75
|
36.05
|
39.8
|
25.09
|
32.18
|
31.44
|
19.6
|
29.95
|
Operating Margin
|
21.46%
|
-18.8%
|
21.08%
|
25.08%
|
17.66%
|
14.72%
|
22.44%
|
25.96%
|
21.16%
|
26.15%
|
15.39%
|
16.49%
|
16.59%
|
11.7%
|
15.51%
|
Earnings before Tax (EBT)
1 |
21.77
|
-11.45
|
24.43
|
37.55
|
16.84
|
11.84
|
41.24
|
31.71
|
31.43
|
26.46
|
31.17
|
41.58
|
33.28
|
30.8
|
35.94
|
Net income
1 |
15.56
|
-5.786
|
12.24
|
21
|
11.81
|
7.145
|
26.82
|
25.68
|
17.7
|
17.43
|
18.85
|
25.8
|
21.34
|
17.2
|
23.76
|
Net margin
|
16.36%
|
-13.72%
|
11.72%
|
15.71%
|
10.88%
|
9.62%
|
18.55%
|
15.23%
|
10.39%
|
11.45%
|
11.56%
|
13.23%
|
11.26%
|
10.27%
|
12.31%
|
EPS
2 |
0.2333
|
-0.1000
|
0.1800
|
0.3200
|
0.1800
|
0.1100
|
0.4100
|
0.3900
|
0.2600
|
0.2600
|
0.3060
|
0.3740
|
0.3400
|
0.2525
|
0.3667
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
25/02/22
|
06/05/22
|
05/08/22
|
04/11/22
|
24/02/23
|
05/05/23
|
04/08/23
|
07/11/23
|
28/02/24
|
08/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
44.5
|
26
|
528
|
171
|
91.1
|
260
|
214
|
270
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
8.43
|
-59
|
-49.2
|
-153
|
-137
|
112
|
-45.5
|
75.3
|
ROE (net income / shareholders' equity)
|
25.3%
|
20%
|
9.24%
|
5.81%
|
14.9%
|
16.6%
|
16.8%
|
19.3%
|
ROA (Net income/ Total Assets)
|
14%
|
8.51%
|
5.42%
|
3.43%
|
7.88%
|
6.1%
|
5.6%
|
-
|
Assets
1 |
134.9
|
220.7
|
696.8
|
1,144
|
981.5
|
1,382
|
2,004
|
-
|
Book Value Per Share
2 |
2.010
|
3.280
|
11.50
|
13.60
|
11.80
|
25.80
|
28.50
|
31.30
|
Cash Flow per Share
|
-
|
-
|
-0.6100
|
-0.9500
|
-
|
-
|
-
|
-
|
Capex
1 |
0.97
|
45.4
|
9.15
|
91.1
|
61.9
|
100
|
75
|
113
|
Capex / Sales
|
0.9%
|
29%
|
3.52%
|
23.43%
|
11.09%
|
14.23%
|
8.62%
|
10.17%
|
Announcement Date
|
18/03/20
|
25/02/21
|
25/02/22
|
24/02/23
|
28/02/24
|
-
|
-
|
-
|
Last Close Price
23.06
USD Average target price
37.93
USD Spread / Average Target +64.50% Consensus |
1st Jan change
|
Capi.
|
---|
| +18.01% | 142.99Cr | | +45.61% | 20TCr | | +74.50% | 4.11TCr | | +51.46% | 3.75TCr | | -16.57% | 2.81TCr | | +30.19% | 2.34TCr | | +14.44% | 1.29TCr | | -8.03% | 1.21TCr | | +179.25% | 1.21TCr | | +53.02% | 686.04Cr |
Semiconductor Machinery Manufacturing
|