ASM International NV (ASM)

Basic

  • Market Cap

    €22.72B

  • EV

    €22.2B

  • Shares Out

    49.19M

  • Revenue

    €2,726.2M

  • Employees

    4,258

Margins

  • Gross

    48.03%

  • EBITDA

    29.8%

  • Operating

    25.67%

  • Pre-Tax

    37.12%

  • Net

    32.93%

  • FCF

    18.64%

Returns (5Yr Avg)

  • ROA

    9.66%

  • ROE

    16.58%

  • ROCE

    18.18%

  • ROIC

    17.71%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    €458.47

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    €55.28

  • Earnings (Dil)

    €18.1

  • FCF

    €10.25

  • Book Value

    €64.67

Growth (CAGR)

  • Rev 3Yr

    25.41%

  • Rev 5Yr

    29.4%

  • Rev 10Yr

    12.97%

  • Dil EPS 3Yr

    42.18%

  • Dil EPS 5Yr

    24.7%

  • Dil EPS 10Yr

    -1.75%

  • Rev Fwd 2Yr

    9.26%

  • EBITDA Fwd 2Yr

    10.8%

  • EPS Fwd 2Yr

    3.44%

  • EPS LT Growth Est

    13.76%

Dividends

  • Yield

    —

  • Payout

    13.73%

  • DPS

    €2.5

  • DPS Growth 3Yr

    71%

  • DPS Growth 5Yr

    25.59%

  • DPS Growth 10Yr

    17.46%

  • DPS Growth Fwd 2Yr

    18.79%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

818.1

1,283.9

1,328.1

1,729.9

2,410.9

2,726.2

Total Revenues % Chg.

10.9%

56.9%

3.4%

30.3%

39.4%

25.2%

Cost of Goods Sold, Total

483.8

645.4

704.6

901.8

1,268.0

1,416.7

Gross Profit

334.3

638.5

623.6

828.1

1,142.9

1,309.5

Selling General & Admin Expenses, Total

121.4

148.9

157.4

189.5

273.6

297.0

R&D Expenses

87.3

106.1

128.9

149.2

233.9

305.5

Amortization of Goodwill and Intangible Assets

12.3

13.8

12.9

12.2

13.6

7.1

Other Operating Expenses

—

—

—

—

—

-0.1

Other Operating Expenses, Total

221.1

268.8

299.2

351.0

521.1

609.6

Operating Income

113.2

369.7

324.4

477.1

621.8

699.9

Interest Expense, Total

-2.5

-1.8

-2.0

-2.0

-1.5

-1.5

Interest And Investment Income

61.8

19.7

45.0

86.6

80.7

36.5

Net Interest Expenses

59.4

17.9

42.9

84.6

79.1

34.9

Income (Loss) On Equity Invest.

—

—

—

—

—

—

Currency Exchange Gains (Loss)

1.3

-0.1

-23.2

33.5

25.0

-31.7

Other Non Operating Income (Expenses)

—

—

—

—

—

0.0

EBT, Excl. Unusual Items

173.8

387.4

344.2

595.2

725.9

703.2

Restructuring Charges

—

—

—

—

—

—

Merger & Related Restructuring Charges

—

—

—

—

-3.0

-3.0

Gain (Loss) On Sale Of Investments

—

—

—

—

-215.4

321.4

Gain (Loss) On Sale Of Assets

—

—

—

4.1

0.0

0.0

Asset Writedown

-1.3

-4.8

-10.1

-2.0

-0.0

-0.0

Other Unusual Items

—

—

—

—

-2.6

-9.8

EBT, Incl. Unusual Items

172.6

382.7

334.1

597.3

505.0

1,011.9

Income Tax Expense

15.4

53.7

48.7

102.6

115.9

114.1

Earnings From Continuing Operations

157.1

329.0

285.4

494.7

389.1

897.8

Earnings Of Discontinued Operations

—

—

—

—

—

—

Minority Interest

—

—

—

—

—

—

Net Income

157.1

329.0

285.4

494.7

389.1

897.8

Net Income to Common Incl Extra Items

157.1

329.0

285.4

494.7

389.1

897.8

Net Income to Common Excl. Extra Items

157.1

329.0

285.4

494.7

389.1

897.8

Total Shares Outstanding

49.3

48.9

48.7

48.6

49.3

49.2

Weighted Avg. Shares Outstanding

52.4

49.4

48.9

48.6

48.8

49.3

Weighted Avg. Shares Outstanding Dil

53.1

50.0

49.4

48.9

49.1

49.6

EPS

3.0

6.7

5.8

10.2

8.0

18.2

EPS Diluted

3.0

6.6

5.8

10.1

7.9

18.1

EBITDA

162.3

429.6

383.5

536.0

697.6

812.4