Valuation Teradyne Inc.

Equities

Real-time Estimate Cboe BZX Other stock markets 18:18:09 10/09/2024 BST			5-day change	1st Jan Change
123.28 ^USD	-0.74%		-1.38%	+13.18%

09-04	Transcript : Teradyne, Inc. Presents at Citi's 2024 Global TMT Conference, Sep-04-2024 12:30 PM
08-29	PRS REIT Receives Requisition Letter for Chairman's Removal	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	11,427	19,908	26,656	13,605	16,590	20,266	-	-
Change	-	74.22%	33.89%	-48.96%	21.94%	22.16%	-	-
Enterprise Value (EV) ¹	10,911	18,882	25,398	12,761	15,771	19,599	19,339	19,139
Change	-	73.06%	34.51%	-49.76%	23.58%	24.27%	-1.32%	-1.03%
P/E ratio	25.5x	28x	29.4x	20.7x	39.8x	40.3x	27.6x	20.1x
PBR	7.65x	9.02x	10.5x	5.55x	6.63x	6.6x	5.72x	5.11x
PEG	-	0.5x	1x	-0.9x	-1.1x	3.1x	0.6x	0.5x
Capitalization / Revenue	4.98x	6.38x	7.2x	4.31x	6.2x	7.28x	5.93x	4.91x
EV / Revenue	4.75x	6.05x	6.86x	4.04x	5.89x	7.04x	5.66x	4.63x
EV / EBITDA	15.5x	17.6x	18.7x	13x	24x	29.3x	20.1x	15.2x
EV / EBIT	18.7x	19.9x	20.6x	14.7x	28.8x	35.1x	22.3x	16.3x
EV / FCF	24.6x	27.6x	26.3x	30.8x	37.1x	56.4x	40.1x	23.6x
FCF Yield	4.07%	3.62%	3.8%	3.25%	2.7%	1.77%	2.5%	4.23%
Dividend per Share ²	0.37	0.4	0.4	0.44	0.44	0.4736	0.5088	0.5536
Rate of return	0.54%	0.33%	0.24%	0.5%	0.41%	0.38%	0.41%	0.45%
EPS ²	2.67	4.28	5.56	4.22	2.73	3.085	4.505	6.176
Distribution rate	13.9%	9.35%	7.19%	10.4%	16.1%	15.4%	11.3%	8.96%
Net sales ¹	2,295	3,121	3,703	3,155	2,676	2,783	3,417	4,130
EBITDA ¹	703.1	1,074	1,357	979.1	658.2	670	960.6	1,257
EBIT ¹	582.4	947.2	1,232	868.4	547.3	558.3	866.6	1,173
Net income ¹	479.2	784.1	1,021	715.5	448.8	506.8	747	1,023
Net Debt ¹	-516.5	-1,026	-1,258	-844.3	-819.7	-667.8	-927.3	-1,127
Reference price ²	68.19	119.89	163.53	87.35	108.52	124.20	124.20	124.20
Nbr of stocks (in thousands)	167,578	166,056	163,004	155,756	152,879	163,176	-	-
Announcement Date	22/01/20	27/01/21	26/01/22	25/01/23	30/01/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
TERADYNE INC.	40.26x	7.04x	29.25x	+0.38%	20.27B
KLA CORPORATION	24.52x	8.52x	18.92x	+0.85%	95.43B
ADVANTEST CORPORATION	40.21x	6.94x	25.47x	+0.87%	30.11B
LASERTEC CORPORATION	36.59x	9.6x	24.17x	+0.94%	14B
KING YUAN ELECTRONICS CO., LTD.	13.73x	5.03x	9.11x	+3.62%	4.3B
TONGFU MICROELECTRONICS CO.,LTD	28.63x	1.38x	6.11x	+0.15%	3.95B
TIANSHUI HUATIAN TECHNOLOGY CO., LTD.	52.18x	2.23x	11.3x	+0.38%	3.38B
HANGZHOU CHANGCHUAN TECHNOLOGY CO.,LTD	32.81x	-	-	+0.38%	2.54B
WINWAY TECHNOLOGY CO., LTD.	37.5x	7.61x	26.85x	+1.73%	1.33B
Average	34.05x	6.05x	18.90x	+1.03%	19.48B
Weighted average by Cap.	30.58x	7.78x	21.07x	+0.85%