ASM International NV Website

ASM International NV

ENXTAM-ASM

Basic

  • Market Cap

    €29.58B

  • EV

    €28.96B

  • Shares Out

    49.22M

  • Revenue

    €2,600.28M

  • Employees

    4,542

Margins

  • Gross

    49.53%

  • EBITDA

    29.1%

  • Operating

    24.86%

  • Pre-Tax

    26.13%

  • Net

    21.25%

  • FCF

    21.52%

Returns (5Yr Avg)

  • ROA

    16.09%

  • ROTA

    21.97%

  • ROE

    19.89%

  • ROCE

    20.87%

  • ROIC

    20.86%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • P/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    €728.34

  • P/E

    —

  • PEG

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • P/FCF

    —

Financial Health

  • Cash

    €637.38M

  • Net Debt

    -€617.17M

  • Debt/Equity

    0.01

  • EBIT/Interest

    197.65

Growth (CAGR)

  • Rev 3Yr

    21.03%

  • Rev 5Yr

    19.6%

  • Rev 10Yr

    16.97%

  • Dil EPS 3Yr

    14.27%

  • Dil EPS 5Yr

    17.3%

  • Dil EPS 10Yr

    9.99%

  • Rev Fwd 2Yr

    16.83%

  • EBITDA Fwd 2Yr

    22.34%

  • EPS Fwd 2Yr

    25.65%

  • EPS LT Growth Est

    24.92%

Dividends

  • Yield

    —

  • Payout

    24.5%

  • DPS

    €2.75

  • DPS Growth 3Yr

    11.2%

  • DPS Growth 5Yr

    6.58%

  • DPS Growth 10Yr

    18.59%

  • DPS Growth Fwd 2Yr

    22.64%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Metric
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
Dec '23
LTM

Total Revenues

1,283.9

1,328.1

1,729.9

2,410.9

2,634.3

2,600.3

Total Revenues % Chg.

56.9%

3.4%

30.3%

39.4%

9.3%

-4.2%

Cost of Goods Sold, Total

645.4

704.6

901.8

1,268

1,362.6

1,312.4

Gross Profit

638.5

623.6

828.1

1,142.9

1,271.7

1,287.9

Selling General & Admin Expenses, Total

148.9

157.4

189.5

276.6

308.7

325.5

R&D Expenses

106.1

128.9

149.2

233.9

306.8

316

Amortization of Goodwill and Intangible Assets

13.8

12.9

12.2

13.6

3.7

0.3

Other Operating Expenses

—

—

—

—

—

—

—

—

—

-0.3

-0.2

Other Operating Expenses, Total

268.8

299.2

351

524.1

619

641.5

Operating Income

369.7

324.4

477.1

618.8

652.7

646.3

Interest Expense, Total

-1.8

-2

-2

-1.5

-3.9

-3.3

Interest And Investment Income

19.7

45

86.6

80.7

36

32.3

Net Interest Expenses

17.9

42.9

84.6

79.1

32.1

29

Income (Loss) On Equity Invest.

—

—

—

—

—

—

—

—

Currency Exchange Gains (Loss)

-0.1

-23.2

33.5

25

-21.4

16.7

Other Non Operating Income (Expenses)

—

—

—

—

—

—

—

—

—

0

EBT, Excl. Unusual Items

387.4

344.2

595.2

722.9

663.4

692.1

Restructuring Charges

—

—

—

—

—

—

—

—

—

—

Gain (Loss) On Sale Of Investments

—

—

—

—

—

—

-215.4

215.4

—

Gain (Loss) On Sale Of Assets

—

—

—

—

—

—

—

4.1

0

-0.2

-0.2

Asset Writedown

-4.8

-10.1

-2

-0

-2.5

-2.9

Other Unusual Items

—

—

—

—

—

—

—

—

-2.6

-9.7

-9.7

EBT, Incl. Unusual Items

382.7

334.1

597.3

505

866.5

679.4

Income Tax Expense

53.7

48.7

102.6

115.9

114.4

126.8

Earnings From Continuing Operations

329

285.4

494.7

389.1

752.1

552.6

Earnings Of Discontinued Operations

—

—

—

—

—

—

—

—

—

—

Net Income

329

285.4

494.7

389.1

752.1

552.6

Net Income to Common Incl Extra Items

329

285.4

494.7

389.1

752.1

552.6

Net Income to Common Excl. Extra Items

329

285.4

494.7

389.1

752.1

552.6

Total Shares Outstanding

48.9

48.7

48.6

49.3

49.2

49.2

Weighted Avg. Shares Outstanding

49.4

48.9

48.6

48.8

49.3

49.2

Weighted Avg. Shares Outstanding Dil

50

49.4

48.9

49.1

49.6

49.5

EPS

6.7

5.8

10.2

8

15.3

11.2

EPS Diluted

6.6

5.8

10.1

7.9

15.2

11.2

EBITDA

429.6

383.5

536

694.6

769.5

756.6

Effective Tax Rate

14%

14.6%

17.2%

22.9%

13.2%

18.7%