Valuation SUSS MicroTec SE

Stocks

Market Closed - Xetra Other stock markets 16:35:18 10/07/2026 BST			5-day change	1st Jan Change
84.80 ^EUR	+3.48%		-4.29%	+116.66%

07-02	Abivax shores up its balance sheet, semiconductors under strain
06-25	Strong Micron results give AI optimists fresh momentum	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	401.4	289.4	529.5	930	748.2	1,621	-	-
Change	-	-27.9%	82.96%	75.63%	-19.55%	116.66%	-	-
Enterprise Value (EV) ¹	367.6	248.1	500.9	807.1	699.1	1,561	1,537	1,490
Change	-	-32.51%	101.89%	61.12%	-13.38%	123.25%	-1.53%	-3.06%
P/E	25x	11.8x	111x	8.43x	16.2x	42.5x	23.7x	18x
PBR	2.56x	1.63x	3x	3.32x	2.37x	4.59x	3.92x	3.27x
PEG	-	0.2x	-1.4x	0x	-0.3x	-2.5x	0.3x	0.6x
Capitalization / Revenue	1.52x	0.97x	1.62x	2.08x	1.49x	3.3x	2.65x	2.29x
EV / Revenue	1.4x	0.83x	1.53x	1.81x	1.39x	3.18x	2.51x	2.1x
EV / EBITDA	12.4x	5.92x	14.5x	9.72x	9x	23.4x	14.1x	10.4x
EV / EBIT	16.3x	7.56x	18x	10.7x	10.6x	29.6x	16.2x	11.6x
EV / FCF	25x	15.5x	-614x	31.1x	-31x	45.6x	48.5x	24.3x
FCF Yield	4%	6.45%	-0.16%	3.21%	-3.23%	2.19%	2.06%	4.11%
Dividend per Share ²	0.16	0.16	0.2	0.2	0.3	0.3736	0.4066	0.6148
Rate of return	0.76%	1.06%	0.72%	0.41%	0.77%	0.44%	0.48%	0.73%
EPS ²	0.84	1.28	0.25	5.77	2.41	1.996	3.575	4.706
Distribution rate	19%	12.5%	80%	3.47%	12.4%	18.7%	11.4%	13.1%
Net sales ¹	263.4	299.1	327.2	446.1	503.2	491.3	611.5	709.1
EBITDA ¹	29.6	41.9	34.65	83	77.7	66.71	108.8	143.3
EBIT ¹	22.55	32.81	27.79	75.13	65.87	52.69	95.02	128.2
Net income ¹	16.02	24.52	4.697	110.3	46.11	37.98	67.54	91.61
Net Debt ¹	-33.8	-41.3	-28.6	-122.9	-49.1	-60.27	-84.08	-131.1
Reference price ²	21.00	15.14	27.70	48.65	39.14	84.80	84.80	84.80
Nbr of stocks (in thousands)	19,116	19,116	19,116	19,116	19,116	19,116	-	-
Announcement Date	31/03/22	30/03/23	27/03/24	27/03/25	29/03/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SUSS MICROTEC SE	42.49x	3.18x	23.39x	0.46%	1.85B
APPLIED MATERIALS, INC.	45.91x	14.18x	41.11x	0.32%	478B
NAURA TECHNOLOGY GROUP CO., LTD.	75.74x	11.41x	58.1x	0.13%	85.73B
ADVANCED MICRO-FABRICATION EQUIPMENT INC. CHINA	115.1x	24.17x	112.55x	0.07%	61.38B
ASM INTERNATIONAL N.V.	41.41x	10.78x	28.21x	0.43%	50.88B
DISCO CORPORATION	43.23x	13.84x	29.18x	0.91%	48.73B
GLOBALFOUNDRIES, INC.	51.15x	4.98x	14.65x	0.06%	37.84B
ACM RESEARCH (SHANGHAI), INC.	105.01x	20.81x	93.51x	0.2%	27.94B
HWATSING TECHNOLOGY CO., LTD.	116.28x	26.39x	96.07x	0.12%	23.62B
BE SEMICONDUCTOR INDUSTRIES N.V.	63.75x	21.03x	46.83x	1.33%	23.11B
Average	70.01x	15.08x	54.36x	0.4%	83.94B
Weighted average by Cap.	58.25x	14.72x	48.81x	0.33%