Tokyo Electron Limited (8035)

Basic

  • Market Cap

    ¥10.29T

  • EV

    ¥9,930.56B

  • Shares Out

    462.82M

  • Revenue

    ¥1,845.7B

  • Employees

    17,204

Margins

  • Gross

    43.76%

  • EBITDA

    26.7%

  • Operating

    24.17%

  • Pre-Tax

    24.55%

  • Net

    18.51%

  • FCF

    14.87%

Returns (5Yr Avg)

  • ROA

    16.64%

  • ROE

    29.31%

  • ROCE

    35.95%

  • ROIC

    30.27%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    ¥23,661.65

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    ¥3,951.65

  • Earnings (Dil)

    ¥729.11

  • FCF

    ¥585.55

  • Book Value

    ¥3,306.38

Growth (CAGR)

  • Rev 3Yr

    12.77%

  • Rev 5Yr

    7.18%

  • Rev 10Yr

    14.29%

  • Dil EPS 3Yr

    16.24%

  • Dil EPS 5Yr

    7.67%

  • Dil EPS 10Yr

    66.07%

  • Rev Fwd 2Yr

    -5.04%

  • EBITDA Fwd 2Yr

    -6.19%

  • EPS Fwd 2Yr

    -7.65%

  • EPS LT Growth Est

    5.78%

Dividends

  • Yield

    —

  • Payout

    50.02%

  • DPS

    ¥366

  • DPS Growth 3Yr

    16.08%

  • DPS Growth 5Yr

    7.64%

  • DPS Growth 10Yr

    38.93%

  • DPS Growth Fwd 2Yr

    -13.08%

Select a metric from the list below to chart it

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

Total Revenues

1,278,240.0

1,127,286.0

1,399,102.0

2,003,805.0

2,209,025.0

1,845,700.0

Total Revenues % Chg.

13.0%

-11.8%

24.1%

43.2%

10.2%

-18.1%

Cost of Goods Sold, Total

752,057.0

675,344.0

834,157.0

1,091,983.0

1,224,617.0

1,038,067.0

Gross Profit

526,183.0

451,942.0

564,945.0

911,822.0

984,408.0

807,633.0

Selling General & Admin Expenses, Total

101,632.0

94,381.0

107,611.0

154,295.0

175,488.0

166,934.0

R&D Expenses

113,980.0

120,268.0

136,648.0

158,256.0

191,196.0

194,561.0

Other Operating Expenses, Total

215,612.0

214,649.0

244,259.0

312,551.0

366,684.0

361,495.0

Operating Income

310,571.0

237,293.0

320,686.0

599,271.0

617,724.0

446,138.0

Interest And Investment Income

1,790.0

1,117.0

778.0

1,575.0

2,435.0

1,283.0

Net Interest Expenses

1,790.0

1,117.0

778.0

1,575.0

2,435.0

1,283.0

Income (Loss) On Equity Invest.

—

—

1,110.0

1,721.0

2,968.0

3,305.0

Currency Exchange Gains (Loss)

3,623.0

2,539.0

-3,147.0

-2,447.0

-1,401.0

-2,602.0

Other Non Operating Income (Expenses)

5,678.0

4,029.0

2,676.0

1,604.0

3,459.0

5,022.0

EBT, Excl. Unusual Items

321,662.0

244,978.0

322,103.0

601,724.0

625,185.0

453,146.0

Gain (Loss) On Sale Of Investments

768.0

136.0

—

—

—

—

Gain (Loss) On Sale Of Assets

-866.0

-449.0

-1,330.0

71.0

109.0

367.0

Asset Writedown

—

—

—

—

-438.0

-438.0

Other Unusual Items

-56.0

-40.0

-3,736.0

-5,097.0

—

—

EBT, Incl. Unusual Items

321,508.0

244,625.0

317,037.0

596,698.0

624,856.0

453,075.0

Income Tax Expense

73,280.0

59,419.0

74,096.0

159,622.0

153,272.0

111,346.0

Earnings From Continuing Operations

248,228.0

185,206.0

242,941.0

437,076.0

471,584.0

341,729.0

Minority Interest

—

—

—

—

—

—

Net Income

248,228.0

185,206.0

242,941.0

437,076.0

471,584.0

341,729.0

Net Income to Common Incl Extra Items

248,228.0

185,206.0

242,941.0

437,076.0

471,584.0

341,729.0

Net Income to Common Excl. Extra Items

248,228.0

185,206.0

242,941.0

437,076.0

471,584.0

341,729.0

Total Shares Outstanding

491.9

466.6

466.7

467.2

465.4

462.8

Weighted Avg. Shares Outstanding

492.0

474.7

466.5

467.0

467.9

467.1

Weighted Avg. Shares Outstanding Dil

494.1

477.3

469.2

469.3

469.8

468.7

EPS

504.5

390.2

520.7

936.0

1,007.8

731.6

EPS Diluted

502.4

388.0

517.8

931.3

1,003.9

729.1

EBITDA

335,248.0

266,596.0

354,728.0

636,204.0

660,819.0

492,725.0