Valuation BE Semiconductor Industries N.V.

Equities

Market Closed - Euronext Amsterdam Other stock markets 10:25:00 12/03/2026 pm IST			5-day change	1st Jan Change
175.25 ^EUR	+0.17%		-7.10%	+31.03%

05:06am	BESI attracts takeover interest as advanced chip packaging demand surges, sources say	RE
06/03	European Stocks Fall in Friday Trading Amid Mideast Turmoil, Rising Oil Prices; Semiconductor, Mining Stocks Tumble	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	5,825	4,507	10,527	10,547	10,544	13,884	-	-
Change	-	-22.62%	133.54%	0.19%	-0.02%	31.67%	-	-
Enterprise Value (EV) ¹	5,455	4,161	10,414	10,403	10,544	13,786	13,684	13,609
Change	-	-23.72%	150.27%	-0.1%	1.36%	30.75%	-0.74%	-0.55%
P/E ratio	22.1x	19.5x	61.2x	57.5x	80.6x	51.6x	34.1x	26.5x
PBR	9.45x	7.06x	26.8x	21.6x	-	26.2x	19.9x	16.5x
PEG	-	-1.3x	-2.6x	18.32x	-2.9x	0x	0.7x	0.9x
Capitalization / Revenue	7.77x	6.24x	18.2x	17.4x	17.8x	16x	12.2x	9.83x
EV / Revenue	7.28x	5.76x	18x	17.1x	17.8x	15.9x	12.1x	9.63x
EV / EBITDA	16.3x	13.1x	43.6x	46.4x	51x	37.4x	25.8x	20.2x
EV / EBIT	17.2x	14.1x	48.8x	53.2x	60.9x	41.2x	27.9x	21.6x
EV / FCF	21.9x	17.1x	57.7x	61.3x	-	59x	35.5x	26.2x
FCF Yield	4.57%	5.85%	1.73%	1.63%	-	1.7%	2.82%	3.82%
Dividend per Share ²	3.33	2.85	2.15	2.18	-	2.993	4.203	5.114
Rate of return	4.44%	5.04%	1.58%	1.65%	-	1.71%	2.4%	2.92%
EPS ²	3.39	2.9	2.23	2.3	1.66	3.398	5.139	6.602
Distribution rate	98.2%	98.3%	96.4%	94.8%	-	88.1%	81.8%	77.5%
Net sales ¹	749.3	722.9	578.9	607.5	591.3	865.8	1,135	1,413
EBITDA ¹	335.1	317.1	239.1	224.2	206.8	369	531	674.7
EBIT ¹	317.6	294.1	213.4	195.6	173.1	334.5	490.1	628.6
Net income ¹	282.4	240.6	177.1	182	131.6	269.8	410	526.6
Net Debt ¹	-370.4	-346.5	-113	-143.8	-	-97.59	-200	-274.9
Reference price ²	75.02	56.56	136.45	132.30	133.75	175.25	175.25	175.25
Nbr of stocks (in thousands)	77,646	79,693	77,147	79,720	78,837	79,224	-	-
Announcement Date	18/02/22	22/02/23	22/02/24	20/02/25	19/02/26	-	-	-

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.($)
BE SEMICONDUCTOR INDUSTRIES N.V.	51.49x	15.9x	37.29x	1.71%	1.6TCr
APPLIED MATERIALS, INC.	31.67x	8.8x	26.7x	0.55%	28TCr
DISCO CORPORATION	60.1x	17.75x	39.31x	0.62%	4.94TCr
NAURA TECHNOLOGY GROUP CO., LTD.	45.87x	8.34x	37.06x	0.25%	4.88TCr
ASM INTERNATIONAL N.V.	50.87x	10.75x	29.46x	0.47%	4.09TCr
ADVANCED MICRO-FABRICATION EQUIPMENT INC. CHINA	97.44x	15.74x	79.41x	0.12%	2.91TCr
GLOBALFOUNDRIES, INC.	30.58x	3.07x	9.19x	-.--%	2.45TCr
HANMI SEMICONDUCTOR CO., LTD.	122.54x	45.86x	98.72x	0.24%	2.01TCr
PIOTECH INC.	99.93x	15.55x	74.69x	0.21%	1.47TCr
ACM RESEARCH (SHANGHAI), INC.	42.53x	8.35x	42.29x	0.59%	1.11TCr
Average	63.30x	15.01x	47.41x	0.48%	5.33TCr
Weighted average by Cap.	46.74x	11.64x	35.78x	0.49%