Valuation Advantest Corporation Thailand S.E.

Stocks

ADVANT80

TH015012A406

Semiconductor Equipment & Testing

End-of-day quote Thailand S.E. 2026-10-19			5-day change	1st Jan Change
7.350 ^THB	0.00%		-15.52%	-

03:03am	Japan's Nikkei ends lower as higher yields, inflation fears weigh	RE
10:30pm	Japan's Nikkei falls as higher yields, inflation fears weigh	RE

Company Valuation: Advantest Corporation

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	1,859,608	2,237,070	5,033,620	4,748,144	14,755,312	24,940,646	-	-
Change	-	20.3%	125.01%	-5.67%	210.76%	69.03%	-	-
Enterprise Value (EV) ¹	1,786,489	2,202,377	5,021,361	4,579,103	14,435,538	24,368,950	24,004,971	23,457,309
Change	-	23.28%	128%	-8.81%	215.25%	68.81%	-1.49%	-2.28%
P/E	21.5x	17.4x	80.7x	29.6x	39.5x	37x	28.6x	24.7x
PBR	6.23x	6.07x	11.7x	9.37x	18.5x	19.8x	13.1x	9.3x
PEG	-	0.3x	-1.6x	0x	0x	0.5x	1x	1.6x
Capitalization / Revenue	4.46x	3.99x	10.3x	6.09x	13.1x	14.2x	11.1x	9.47x
EV / Revenue	4.29x	3.93x	10.3x	5.87x	12.8x	13.8x	10.7x	8.91x
EV / EBITDA	13.8x	11.6x	46.6x	17.9x	27.5x	26.9x	20.9x	17.9x
EV / EBIT	15.6x	13.1x	61.5x	20.1x	28.9x	27.5x	20.5x	17.2x
EV / FCF	55.9x	50.6x	1,062x	17.1x	48.3x	47.8x	31.5x	22.7x
FCF Yield	1.79%	1.98%	0.09%	5.86%	2.07%	2.09%	3.17%	4.41%
Dividend per Share ²	30	33.75	34.25	39	59	88.3	108.8	146.9
Rate of return	1.24%	1.11%	0.5%	0.6%	0.29%	0.26%	0.32%	0.43%
EPS ²	112.4	174.4	84.45	218.7	515.2	932	1,205	1,393
Distribution rate	26.7%	19.4%	40.6%	17.8%	11.5%	9.47%	9.03%	10.6%
Net sales ¹	416,901	560,191	486,507	779,707	1,128,610	1,761,565	2,250,553	2,632,496
EBITDA ¹	129,702	189,083	107,732	255,236	524,732	905,309	1,148,396	1,310,972
EBIT ¹	114,734	167,687	81,628	228,161	499,120	885,227	1,170,904	1,367,632
Net income ¹	87,301	130,400	62,290	161,177	375,353	675,486	871,036	1,004,334
Net Debt ¹	-73,119	-34,693	-12,259	-169,041	-319,774	-571,696	-935,675	-1,483,337
Reference price ²	2,417.50	3,040.00	6,819.00	6,472.00	20,330.00	34,450.00	34,450.00	34,450.00
Nbr of stocks (in thousands)	769,228	735,878	738,176	733,644	725,790	723,966	-	-
Announcement Date	4/27/22	4/26/23	4/26/24	4/25/25	4/27/26	-	-	-

¹JPY in Million²JPY

Estimates

P/E, Detailed evolution

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.($)
ASML HOLDING N.V.	36.04x	12.6x	28.76x	0.62%	645B
LAM RESEARCH CORPORATION	28.88x	9.57x	23.5x	0.42%	341B
APPLIED MATERIALS, INC.	31.34x	9.49x	27.54x	0.48%	328B
KLA CORPORATION	30.93x	12.11x	25.08x	0.57%	217B
ADVANTEST CORPORATION	36.96x	13.83x	26.92x	0.26%	157B
TOKYO ELECTRON LIMITED	30x	6.77x	20.65x	1.62%	149B
ASE TECHNOLOGY HOLDING CO., LTD.	34.95x	3.85x	17.47x	1.51%	90.69B
NAURA TECHNOLOGY GROUP CO., LTD.	55.5x	8.25x	43.9x	0.16%	62.19B
TERADYNE, INC.	37.78x	10.04x	28.3x	0.16%	52.46B
Average	35.82x	9.61x	26.90x	0.64%	226.83B
Weighted average by Cap.	33.77x	10.63x	26.51x	0.62%