SÜSS MICROTEC SE |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 55.10 EUR | +0.73% |
|
+9.11% | +98.92% |
| 09-09 | Hauck Aufhäuser IB raises Süss Microtec to 'Buy' - Target 72.10 euros | DP |
| 09-09 | Hauck Aufhäuser drives semiconductor equipment stocks Suess and PVA | DP |
Projected Income Statement: SÜSS MicroTec SE
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 213.8 | 252.1 | 263.4 | 299.1 | 327.2 | 401.6 | 449.4 | 506.3 |
| Change | - | 17.92% | 4.49% | 13.55% | 9.38% | 22.74% | 11.89% | 12.67% |
| EBITDA 1 | 9.057 | 28.2 | 29.6 | 41.9 | 34.65 | 70.21 | 83.06 | 99.62 |
| Change | - | 211.37% | 4.98% | 41.53% | -17.3% | 102.63% | 18.29% | 19.94% |
| EBIT 1 | 0.488 | 20.44 | 22.55 | 32.81 | 27.79 | 60.66 | 72.86 | 88.87 |
| Change | - | 4,087.91% | 10.35% | 45.47% | -15.3% | 118.32% | 20.11% | 21.98% |
| Interest Paid 1 | -0.362 | -0.418 | -0.457 | -0.475 | 0.537 | -0.3 | -0.3 | -0.3 |
| Earnings before Tax (EBT) 1 | -14.12 | 20.02 | 22.1 | 32.51 | 28.32 | 62.34 | 74.25 | 88.79 |
| Change | - | - | 10.38% | 47.13% | -12.88% | 120.09% | 19.11% | 19.59% |
| Net income 1 | -16.3 | 12.36 | 16.02 | 24.52 | 4.697 | 102.5 | 53.63 | 64.58 |
| Change | - | - | 29.54% | 53.13% | -80.85% | 2,082.85% | -47.7% | 20.42% |
| Announcement Date | 02/04/20 | 09/04/21 | 31/03/22 | 30/03/23 | 27/03/24 | - | - | - |
1EUR in Million
Estimates
Forecast Balance Sheet: SÜSS MicroTec SE
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 18 | -20.3 | -33.8 | -41.3 | -28.6 | -111 | -144 | -179 |
| Change | - | -212.78% | -266.5% | -222.19% | -169.25% | -488.11% | -229.73% | -224.31% |
| Announcement Date | 02/04/20 | 09/04/21 | 31/03/22 | 30/03/23 | 27/03/24 | - | - | - |
1EUR in Million
Estimates
Cash Flow Forecast: SÜSS MicroTec SE
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| CAPEX 1 | 5.676 | 6.838 | 8.458 | 6.571 | 4.603 | 10.41 | 14.15 | 13.28 |
| Change | - | 20.47% | 23.69% | -22.31% | -29.95% | 126.2% | 35.93% | -6.17% |
| Free Cash Flow (FCF) 1 | -36.93 | 44 | 14.7 | 16 | -0.816 | 56.6 | 40.22 | 48.84 |
| Change | - | -219.13% | -66.59% | 8.84% | -105.1% | -7,036.27% | -28.95% | 21.44% |
| Announcement Date | 02/04/20 | 09/04/21 | 31/03/22 | 30/03/23 | 27/03/24 | - | - | - |
1EUR in Million
Estimates
Forecast Financial Ratios: SÜSS MicroTec SE
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
Profitability | ||||||||
| EBITDA Margin (%) | 4.24% | 11.19% | 11.24% | 14.01% | 10.59% | 17.48% | 18.48% | 19.68% |
| EBIT Margin (%) | 0.23% | 8.11% | 8.56% | 10.97% | 8.49% | 15.1% | 16.21% | 17.55% |
| EBT Margin (%) | -6.6% | 7.94% | 8.39% | 10.87% | 8.66% | 15.52% | 16.52% | 17.54% |
| Net margin (%) | -7.62% | 4.9% | 6.08% | 8.2% | 1.44% | 25.53% | 11.93% | 12.75% |
| FCF margin (%) | -17.27% | 17.45% | 5.58% | 5.35% | -0.25% | 14.09% | 8.95% | 9.65% |
| FCF / Net Income (%) | 226.58% | 355.9% | 91.79% | 65.24% | -17.37% | 55.2% | 74.99% | 75.63% |
Profitability | ||||||||
| ROA | -32.49% | - | - | - | - | 25.18% | 10.77% | 12.12% |
| ROE | -13% | 9.1% | 10.2% | 14.66% | 2.65% | 41.41% | 17.42% | 17.75% |
Financial Health | ||||||||
| Leverage (Debt/EBITDA) | 1.99x | - | - | - | - | - | - | - |
| Debt / Free cash flow | -0.49x | - | - | - | - | - | - | - |
Capital Intensity | ||||||||
| CAPEX / Current Assets (%) | 2.65% | 2.71% | 3.21% | 2.2% | 1.41% | 2.59% | 3.15% | 2.62% |
| CAPEX / EBITDA (%) | 62.67% | 24.25% | 28.57% | 15.68% | 13.28% | 14.83% | 17.04% | 13.33% |
| CAPEX / FCF (%) | -15.37% | 15.54% | 57.54% | 41.07% | -564.09% | 18.4% | 35.19% | 27.19% |
Items per share | ||||||||
| Cash flow per share 1 | - | - | - | - | 0.1981 | 3.846 | 2.464 | 2.936 |
| Change | - | - | - | - | - | 1,841.37% | -35.93% | 19.15% |
| Dividend per Share 1 | - | - | 0.16 | 0.16 | 0.2 | 0.44 | 0.46 | 0.63 |
| Change | - | - | - | 0% | 25% | 120% | 4.55% | 36.96% |
| Book Value Per Share 1 | 6.559 | 7.141 | 8.207 | 9.298 | 9.239 | 14.46 | 17.05 | 19.81 |
| Change | - | 8.87% | 14.93% | 13.29% | -0.63% | 56.45% | 17.96% | 16.17% |
| EPS 1 | -0.85 | 0.65 | 0.84 | 1.28 | 0.25 | 5.361 | 2.803 | 3.392 |
| Change | - | -176.47% | 29.23% | 52.38% | -80.47% | 2,044.3% | -47.72% | 21.03% |
| Nbr of stocks (in thousands) | 19,116 | 19,116 | 19,116 | 19,116 | 19,116 | 19,116 | 19,116 | 19,116 |
| Announcement Date | 02/04/20 | 09/04/21 | 31/03/22 | 30/03/23 | 27/03/24 | - | - | - |
1EUR
Estimates
| 2024 * | 2025 * | |
|---|---|---|
| P/E ratio | 10.3x | 19.7x |
| PBR | 3.81x | 3.23x |
| EV / Sales | 2.35x | 2.02x |
| Yield | 0.8% | 0.83% |
More valuation ratios
* Estimated data
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Trading Rating
Investor Rating
ESG Refinitiv
B-
Sell
Buy
Mean consensus
BUY
Number of Analysts
7
Last Close Price
55.10EUR
Average target price
75.01EUR
Spread / Average Target
+36.14%
- Stock Market
- Equities
- SMHN Stock
- Financials SÜSS MicroTec SE
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition