Valuation Tokyo Electron Limited

Equities

8035

JP3571400005

Semiconductor Equipment & Testing

Market Closed - Japan Exchange Other stock markets 06:30:00 13/02/2026 GMT			5-day change	1st Jan Change
41,990.00 ^JPY	+1.67%		+2.34%	+22.35%

02-13	Japan's Nikkei tracks Wall Street decline, SoftBank Group tanks nearly 9%	RE
02-13	Japan's Nikkei tracks Wall Street decline, SoftBank Group falls	RE

Company Valuation: Tokyo Electron Limited

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	7,276,081	9,849,367	7,511,064	18,317,132	9,211,693	19,248,420	-	-
Change	-	35.37%	-23.74%	143.87%	-49.71%	108.96%	-	-
Enterprise Value (EV) ¹	6,964,529	9,478,093	7,037,964	17,844,584	8,715,455	18,738,096	18,780,503	18,647,478
Change	-	36.09%	-25.74%	153.55%	-51.16%	115%	0.23%	-0.71%
P/E ratio	30x	22.5x	15.9x	50.5x	17x	36.3x	30.8x	25.5x
PBR	7.18x	7.38x	4.73x	10.5x	5.01x	9.39x	8.26x	7.16x
PEG	-	0.3x	2.07x	-2.3x	0.3x	-16.98x	1.7x	1.2x
Capitalization / Revenue	5.2x	4.92x	3.4x	10x	3.79x	7.98x	6.84x	6.08x
EV / Revenue	4.98x	4.73x	3.19x	9.75x	3.58x	7.76x	6.67x	5.89x
EV / EBITDA	19.6x	14.9x	10.7x	35.1x	11.5x	27.4x	20.7x	17.2x
EV / EBIT	21.7x	15.8x	11.4x	39.1x	12.5x	31.3x	23.7x	19.6x
EV / FCF	54.6x	41.6x	19.6x	57.6x	21.1x	48.9x	39.8x	31.9x
FCF Yield	1.83%	2.4%	5.11%	1.73%	4.73%	2.04%	2.51%	3.13%
Dividend per Share ²	260.3	467.7	570.3	393	592	577.3	685.5	834.5
Rate of return	1.67%	2.22%	3.56%	0.99%	2.94%	1.37%	1.63%	1.99%
EPS ²	520.7	935.9	1,008	783.8	1,182	1,157	1,363	1,646
Distribution rate	50%	50%	56.6%	50.1%	50.1%	49.9%	50.3%	50.7%
Net sales ¹	1,399,102	2,003,805	2,209,025	1,830,527	2,431,568	2,413,437	2,813,621	3,167,947
EBITDA ¹	354,727	635,998	660,650	508,602	759,467	683,529	906,112	1,086,860
EBIT ¹	320,685	599,271	617,723	456,263	697,319	598,783	792,350	950,094
Net income ¹	242,941	437,076	471,584	363,963	544,133	529,251	621,465	744,798
Net Debt ¹	-311,552	-371,274	-473,100	-472,548	-496,238	-510,324	-467,917	-600,943
Reference price ²	15,596.67	21,083.33	16,040.00	39,570.00	20,110.00	41,990.00	41,990.00	41,990.00
Nbr of stocks (in thousands)	466,515	467,164	468,271	462,905	458,065	458,405	-	-
Announcement Date	30/04/21	12/05/22	11/05/23	10/05/24	30/04/25	-	-	-

¹JPY in Million²JPY

Estimates

P/E ratio, Detailed evolution

Sector Comparison:

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.($)
TOKYO ELECTRON LIMITED	36.29x	7.76x	27.41x	1.37%	126B
ASML HOLDING N.V.	47.81x	13.94x	36.71x	0.62%	546B
LAM RESEARCH CORPORATION	44.97x	13.05x	36.09x	0.44%	294B
ASE TECHNOLOGY HOLDING CO., LTD.	40.64x	2.72x	14.98x	1.57%	49.27B
ENTEGRIS, INC.	57.59x	6.73x	24.19x	0.32%	19.96B
LASERTEC CORPORATION	36.71x	11.67x	24.3x	1.05%	18.09B
SCREEN HOLDINGS CO., LTD.	22.86x	2.85x	13.51x	1.39%	12.88B
AMKOR TECHNOLOGY, INC.	37.73x	1.75x	10.76x	0.68%	11.74B
ONTO INNOVATION INC.	59.14x	10.13x	35.08x	-	10.79B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	182.86x	32.3x	121.1x	-	10.66B
Average	56.66x	10.29x	34.41x	0.93%	109.9B
Weighted average by Cap.	46.42x	12.20x	34.32x	0.71%