Valuation SOITEC ADR OTC Markets

Stocks

Delayed OTC Markets Other stock markets 09:55:32 2021-09-28 EDT			5-day change	1st Jan Change
111.11 ^USD	-4.63%		-.--%	-

07-27	China begins making homegrown DUV chipmaking tools, The Information reports	RE
07-23	European shares post biggest drop in two weeks on oil surge, rate-hike concerns	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	5,970	5,252	3,423	1,748	1,843	3,821	-	-
Change	-	-12.02%	-34.82%	-48.94%	5.45%	107.31%	-	-
Enterprise Value (EV) ¹	5,828	5,111	3,462	1,841	1,901	3,813	3,697	3,579
Change	-	-12.3%	-32.26%	-46.83%	3.27%	100.55%	-3.04%	-3.18%
P/E	30.4x	23x	19.7x	19.1x	-8.37x	6,592x	52.3x	24.3x
PBR	5.53x	3.97x	2.29x	1.1x	1.39x	2.86x	2.63x	2.44x
PEG	-	1.7x	-0.8x	-0.4x	0x	-66x	0x	0x
Capitalization / Revenue	6.92x	4.82x	3.5x	1.96x	3.11x	5.71x	4.57x	3.56x
EV / Revenue	6.75x	4.69x	3.54x	2.07x	3.21x	5.69x	4.42x	3.34x
EV / EBITDA	18.9x	13.1x	10.4x	6.18x	12.6x	22.4x	14x	9.41x
EV / EBIT	29.9x	19.1x	16.6x	15.5x	-14.5x	135x	34.4x	17.4x
EV / FCF	119x	150x	-57.7x	920x	25.7x	60.1x	31.8x	119x
FCF Yield	0.84%	0.67%	-1.73%	0.11%	3.89%	1.66%	3.15%	0.84%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	5.63	6.41	4.88	2.56	-6.17	0.0162	2.045	4.408
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	863	1,089	978	891	592	669.6	835.8	1,072
EBITDA ¹	309	391	332	298	151	170	263.7	380.2
EBIT ¹	195	267	208	119	-131	28.19	107.4	205.5
Net income ¹	202	232	178	92	-220	7.023	79.37	158.4
Net Debt ¹	-142	-141	39	93	58	-8.269	-124.1	-241.7
Reference price ²	171.10	147.60	95.90	49.00	51.64	107.05	107.05	107.05
Nbr of stocks (in thousands)	34,893	35,585	35,696	35,671	35,691	35,692	-	-
Announcement Date	6/8/22	6/7/23	5/22/24	5/27/25	5/27/26	-	-	-

¹EUR in Million²EUR

Estimates

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.($)
NVIDIA CORPORATION	21.88x	12.32x	18.28x	0.37%	5,010B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.11x	10.78x	14.65x	1.15%	1,884B
BROADCOM INC.	42.4x	17.37x	25.57x	0.68%	1,817B
MICRON TECHNOLOGY, INC.	12.67x	7.68x	9.29x	0.06%	1,040B
SK HYNIX INC.	5.44x	3.11x	3.74x	0.32%	878B
AMD (ADVANCED MICRO DEVICES)	97.19x	16.85x	62.32x	-.--%	851B
INTEL CORPORATION	-39.91x	7.72x	21.62x	-.--%	466B
ARM HOLDINGS PLC	215.27x	45.78x	97.11x	-.--%	278B
TEXAS INSTRUMENTS INCORPORATED	32.89x	11.93x	22.12x	2.05%	255B
Average	45.55x	14.84x	30.52x	0.52%	1,386B
Weighted average by Cap.	30.34x	12.66x	21.98x	0.49%