ON Semiconductor Corporation (ON)

Basic

  • Market Cap

    $32.66B

  • EV

    $33.75B

  • Shares Out

    430.7M

  • Revenue

    $8,338.5M

  • Employees

    31,055

Margins

  • Gross

    47.52%

  • EBITDA

    39.42%

  • Operating

    32.43%

  • Pre-Tax

    32.24%

  • Net

    26.69%

  • FCF

    7.11%

Returns (5Yr Avg)

  • ROA

    8.14%

  • ROE

    18.83%

  • ROCE

    15.92%

  • ROIC

    15.34%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $86.63

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    $19.31

  • Earnings (Dil)

    $4.96

  • FCF

    $1.32

  • Book Value

    $17.38

Growth (CAGR)

  • Rev 3Yr

    16.97%

  • Rev 5Yr

    7.71%

  • Rev 10Yr

    11.75%

  • Dil EPS 3Yr

    116.32%

  • Dil EPS 5Yr

    17.06%

  • Dil EPS 10Yr

    63.74%

  • Rev Fwd 2Yr

    -1.44%

  • EBITDA Fwd 2Yr

    -4.54%

  • EPS Fwd 2Yr

    -5.46%

  • EPS LT Growth Est

    9.26%

Dividends

  • Yield

    —

  • Payout

    —

  • DPS

    —

  • DPS Growth 3Yr

    —

  • DPS Growth 5Yr

    —

  • DPS Growth 10Yr

    —

  • DPS Growth Fwd 2Yr

    —

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

5,878.3

5,517.9

5,255.0

6,739.8

8,326.2

8,338.5

Total Revenues % Chg.

6.0%

-6.1%

-4.8%

28.3%

23.5%

3.3%

Cost of Goods Sold, Total

3,639.6

3,544.3

3,539.2

4,025.5

4,249.0

4,376.4

Gross Profit

2,238.7

1,973.6

1,715.8

2,714.3

4,077.2

3,962.1

Selling General & Admin Expenses, Total

622.4

599.6

538.2

574.6

608.7

634.4

R&D Expenses

650.7

640.9

642.9

655.0

600.2

563.5

Amortization of Goodwill and Intangible Assets

111.7

115.2

120.3

99.0

81.2

55.1

Other Operating Expenses

-4.2

0.4

-3.9

0.6

3.0

4.8

Other Operating Expenses, Total

1,380.6

1,356.1

1,297.5

1,329.2

1,293.1

1,257.8

Operating Income

858.1

617.5

418.3

1,385.1

2,784.1

2,704.3

Interest Expense, Total

-128.2

-148.3

-168.4

-130.4

-94.9

-86.5

Interest And Investment Income

6.1

10.2

4.9

1.4

15.5

75.9

Net Interest Expenses

-122.1

-138.1

-163.5

-129.0

-79.4

-10.6

Currency Exchange Gains (Loss)

-8.0

-5.0

-6.2

-0.8

-0.7

-10.9

Other Non Operating Income (Expenses)

41.9

7.8

-1.6

-5.0

—

5.3

EBT, Excl. Unusual Items

769.9

482.2

247.0

1,250.3

2,704.0

2,688.1

Restructuring Charges

-3.9

-24.9

-51.6

-67.5

-11.2

-47.3

Merger & Related Restructuring Charges

—

—

—

—

—

—

Impairment of Goodwill

-3.3

—

—

—

-330.0

—

Gain (Loss) On Sale Of Investments

—

—

-7.0

—

—

—

Gain (Loss) On Sale Of Assets

5.0

—

—

10.2

101.8

99.0

Asset Writedown

-4.6

-3.4

-10.5

-3.3

-79.4

-22.6

In Process R&D Expenses

-3.5

-1.6

-1.3

-2.9

—

—

Legal Settlements

—

-169.5

—

—

-0.5

-0.5

Other Unusual Items

-4.6

-6.2

—

-29.0

-22.5

-28.5

EBT, Incl. Unusual Items

755.0

276.6

176.6

1,157.8

2,362.2

2,688.2

Income Tax Expense

125.1

62.7

-59.8

146.6

458.4

461.7

Earnings From Continuing Operations

629.9

213.9

236.4

1,011.2

1,903.8

2,226.5

Minority Interest

-2.5

-2.2

-2.2

-1.6

-1.6

-1.2

Net Income

627.4

211.7

234.2

1,009.6

1,902.2

2,225.3

Net Income to Common Incl Extra Items

627.4

211.7

234.2

1,009.6

1,902.2

2,225.3

Net Income to Common Excl. Extra Items

627.4

211.7

234.2

1,009.6

1,902.2

2,225.3

Total Shares Outstanding

413.8

411.3

411.8

432.5

431.9

430.6

Weighted Avg. Shares Outstanding

423.8

410.9

410.7

425.7

433.2

431.8

Weighted Avg. Shares Outstanding Dil

435.9

416.0

418.8

443.8

448.2

449.0

EPS

1.5

0.5

0.6

2.4

4.4

5.2

EPS Diluted

1.4

0.5

0.6

2.3

4.2

5.0

EBITDA

1,366.8

1,210.6

1,043.4

1,981.8

3,335.9

3,286.7