Valuation Onto Innovation Inc.

Equities

Market Closed - Nyse Other stock markets 16:00:02 2025-07-16 EDT			5-day change	1st Jan Change
98.10 ^USD	-1.59%		-5.07%	-41.14%

06-30	Onto Innovation to Acquire Semilab International's Materials Analysis Business for $545 Million	MT
06-29	Onto Innovation Inc. entered into an equity purchase agreement to acquire Semilab USA LLC from SEMILAB International Zrt. for approximately $540 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	2,351	4,904	3,268	7,622	8,429	4,801	-	-
Change	-	108.58%	-33.36%	133.22%	10.59%	-43.05%	-	-
Enterprise Value (EV) ¹	2,351	4,904	3,268	6,924	7,577	4,290	3,881	3,694
Change	-	108.58%	-33.36%	111.86%	9.43%	-43.38%	-9.53%	-4.83%
P/E ratio	76.4x	34.8x	14.7x	63.1x	42x	23.2x	18.7x	15.6x
PBR	1.61x	3.48x	2.04x	4.39x	4.36x	2.33x	2.13x	-
PEG	-	0x	0.3x	-1.4x	0.6x	5.83x	0.8x	0.8x
Capitalization / Revenue	4.23x	6.22x	3.25x	9.34x	8.54x	4.81x	4.24x	3.87x
EV / Revenue	4.23x	6.22x	3.25x	8.49x	7.67x	4.3x	3.42x	2.98x
EV / EBITDA	19.2x	21x	10.5x	33.3x	23x	14.9x	10.4x	8.37x
EV / EBIT	21.7x	22.3x	10.8x	35.4x	28.3x	16.5x	11.8x	9.82x
EV / FCF	-	-	-	46.3x	35.4x	15.3x	11.9x	11.1x
FCF Yield	-	-	-	2.16%	2.82%	6.53%	8.42%	9%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.63	2.86	4.49	2.46	4.06	4.221	5.253	6.273
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	556.5	788.9	1,005	815.9	987.3	998.1	1,133	1,242
EBITDA ¹	122.4	233.9	311.1	207.8	329.6	287.6	371.6	441.2
EBIT ¹	108.6	219.5	301.7	195.4	267.3	259.6	328.6	376
Net income ¹	31.02	142.3	223.3	121.2	201.7	208.4	269.3	323
Net Debt ¹	-	-	-	-697.8	-852.3	-510.6	-919.5	-1,107
Reference price ²	48.15	99.52	66.00	155.29	170.66	98.10	98.10	98.10
Nbr of stocks (in thousands)	48,831	49,278	49,517	49,081	49,391	48,936	-	-
Announcement Date	2/4/21	2/8/22	2/9/23	2/8/24	2/6/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ONTO INNOVATION INC.	23.62x	4.38x	15.19x	-	4.88B
ASML HOLDING N.V.	30.24x	8.34x	22.88x	1.02%	319B
LAM RESEARCH CORPORATION	25.29x	7.01x	20.52x	0.9%	129B
TOKYO ELECTRON LIMITED	22.64x	4.68x	15.15x	2.2%	84.34B
ASE TECHNOLOGY HOLDING CO., LTD.	14.75x	1.23x	6.54x	3.9%	22.21B
ENTEGRIS, INC.	46.17x	5.18x	17.98x	0.46%	13.24B
LASERTEC CORPORATION	22.16x	6.76x	14.34x	1.56%	11.55B
SCREEN HOLDINGS CO., LTD.	12.66x	1.48x	6.8x	2.48%	7.66B
AMKOR TECHNOLOGY, INC.	19.75x	0.82x	4.94x	1.5%	5.33B
ZHEJIANG JINGSHENG MECHANICAL & ELECTRICAL CO., LTD.	11.29x	1.81x	6.23x	2.39%	5B
Average	22.86x	4.17x	13.06x	1.82%	60.25B
Weighted average by Cap.	27.21x	6.94x	19.85x	1.3%