Valuation BE Semiconductor Industries N.V.

Equities

Market Closed - Euronext Amsterdam Other stock markets 16:55:00 16/04/2026 BST			After hours 18:38:00
220.50 ^EUR	+1.33%		219.70	-0.36%

04-14	European shares climb 1% to one-month highs on Middle East de-escalation hopes	RE
03-26	AlphaValue/Baader Europe Ups Estimates for BE Semiconductor Amid Chip Manufacturing Advancements	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	5,825	4,507	10,527	10,547	10,544	17,232	-	-
Change	-	-22.62%	133.54%	0.19%	-0.02%	63.43%	-	-
Enterprise Value (EV) ¹	5,455	4,161	10,414	10,403	10,508	17,129	17,020	16,901
Change	-	-23.72%	150.27%	-0.1%	1.01%	63%	-0.64%	-0.69%
P/E ratio	22.1x	19.5x	61.2x	57.5x	80.6x	63.3x	41.6x	32.7x
PBR	9.45x	7.06x	26.8x	21.6x	25.6x	32.4x	24.4x	19.8x
PEG	-	-1.3x	-2.6x	18.32x	-2.9x	1x	0.8x	1.2x
Capitalization / Revenue	7.77x	6.24x	18.2x	17.4x	17.8x	19.7x	15x	12.3x
EV / Revenue	7.28x	5.76x	18x	17.1x	17.8x	19.6x	14.9x	12x
EV / EBITDA	16.3x	13.1x	43.6x	46.4x	50.8x	45.6x	31.6x	25.1x
EV / EBIT	17.2x	14.1x	48.8x	53.2x	60.7x	50.2x	34.2x	26.9x
EV / FCF	21.9x	17.1x	57.7x	61.3x	64.7x	73.2x	44.1x	32.6x
FCF Yield	4.57%	5.85%	1.73%	1.63%	1.54%	1.37%	2.27%	3.07%
Dividend per Share ²	3.33	2.85	2.15	2.18	1.58	3.031	4.215	5.085
Rate of return	4.44%	5.04%	1.58%	1.65%	1.18%	1.39%	1.94%	2.34%
EPS ²	3.39	2.9	2.23	2.3	1.66	3.439	5.225	6.649
Distribution rate	98.2%	98.3%	96.4%	94.8%	95.2%	88.1%	80.7%	76.5%
Net sales ¹	749.3	722.9	578.9	607.5	591.3	873.7	1,146	1,406
EBITDA ¹	335.1	317.1	239.1	224.2	206.8	375.9	538.7	672.6
EBIT ¹	317.6	294.1	213.4	195.6	173.1	341	497	627.2
Net income ¹	282.4	240.6	177.1	182	131.6	274.1	415.8	531.2
Net Debt ¹	-370.4	-346.5	-113	-143.8	-36	-103.7	-212.7	-330.9
Reference price ²	75.02	56.56	136.45	132.30	133.75	217.60	217.60	217.60
Nbr of stocks (in thousands)	77,646	79,693	77,147	79,720	78,837	79,193	-	-
Announcement Date	18/02/22	22/02/23	22/02/24	20/02/25	19/02/26	-	-	-

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.($)
BE SEMICONDUCTOR INDUSTRIES N.V.	63.27x	19.61x	45.57x	1.39%	20.34B
APPLIED MATERIALS, INC.	35.65x	9.86x	30.09x	0.49%	313B
NAURA TECHNOLOGY GROUP CO., LTD.	47.39x	8.58x	38.13x	0.25%	50.5B
DISCO CORPORATION	58.56x	17.31x	38.21x	0.63%	48.18B
ASM INTERNATIONAL N.V.	39.6x	9.61x	25.97x	0.51%	43.49B
ADVANCED MICRO-FABRICATION EQUIPMENT INC. CHINA	61.52x	11.45x	53.95x	0.15%	29.36B
GLOBALFOUNDRIES, INC.	33.7x	3.39x	10.13x	-.--%	26.88B
HANMI SEMICONDUCTOR CO., LTD.	80.16x	32.33x	63.62x	0.37%	19B
PIOTECH INC.	111.74x	17.46x	83.85x	0.18%	16.59B
SHENZHEN HAN'S CNC TECHNOLOGY CO., LTD.	55.74x	-	-	0.55%	12.74B
Average	58.73x	14.40x	43.28x	0.45%	58B
Weighted average by Cap.	45.13x	11.46x	34.72x	0.46%