Valuation Tokyo Electron Limited

Stocks

8035

JP3571400005

Semiconductor Equipment & Testing

Market Closed - Japan Exchange Other stock markets 07:30:00 16/06/2026 BST			5-day change	1st Jan Change
70,860.00 ^JPY	-2.61%		+28.79%	+106.47%

03:15am	Japan's Nikkei eases back from record high ahead of expected BOJ rate hike	RE
02:40am	Japan's Nikkei retreats from record high ahead of expected BOJ rate hike	RE

Company Valuation: Tokyo Electron Limited

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,276,081	9,849,367	7,511,064	18,317,132	9,211,693	32,230,649	-	-
Change	-	35.37%	-23.74%	143.87%	-49.71%	249.89%	-	-
Enterprise Value (EV) ¹	6,964,529	9,478,093	7,037,964	17,844,584	8,715,455	16,425,376	31,874,015	31,766,622
Change	-	36.09%	-25.74%	153.55%	-51.16%	88.46%	0.5%	-0.34%
P/E Ratio	30x	22.5x	15.9x	50.5x	17x	29.7x	45.5x	36.1x
PBR	7.18x	7.38x	4.73x	10.5x	5.01x	8.28x	13.7x	11.6x
PEG	-	0.3x	2.07x	-2.3x	0.3x	4.87x	1.5x	1.4x
Capitalization / Revenue	5.2x	4.92x	3.4x	10x	3.79x	6.93x	10x	8.61x
EV / Revenue	4.98x	4.73x	3.19x	9.75x	3.58x	6.72x	9.92x	8.48x
EV / EBITDA	19.6x	14.9x	10.7x	35.1x	11.5x	23.3x	31.4x	25.6x
EV / EBIT	21.7x	15.8x	11.4x	39.1x	12.5x	26.3x	34.8x	27.7x
EV / FCF	54.6x	41.6x	19.6x	57.6x	21.1x	37.1x	73x	48.4x
FCF Yield	1.83%	2.4%	5.11%	1.73%	4.73%	2.7%	1.37%	2.07%
Dividend per Share ²	260.3	467.7	570.3	393	592	628	764.7	987.1
Rate of return	1.67%	2.22%	3.56%	0.99%	2.94%	1.69%	1.08%	1.39%
EPS ²	520.7	935.9	1,008	783.8	1,182	1,255	1,556	1,963
Distribution rate	50%	50%	56.6%	50.1%	50.1%	50.1%	49.2%	50.3%
Net sales ¹	1,399,102	2,003,805	2,209,025	1,830,527	2,431,568	2,443,533	3,213,971	3,745,355
EBITDA ¹	354,727	635,998	660,650	508,602	759,467	705,918	1,014,331	1,240,110
EBIT ¹	320,685	599,271	617,723	456,263	697,319	624,936	916,468	1,148,581
Net income ¹	242,941	437,076	471,584	363,963	544,133	574,454	706,989	882,798
Net Debt ¹	-311,552	-371,274	-473,100	-472,548	-496,238	-506,250	-356,634	-464,027
Reference price ²	15,596.67	21,083.33	16,040.00	39,570.00	20,110.00	70,860.00	70,860.00	70,860.00
Nbr of stocks (in thousands)	466,515	467,164	468,271	462,905	458,065	454,850	-	-
Announcement Date	30/04/21	12/05/22	11/05/23	10/05/24	30/04/25	30/04/26	-	-

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	60.71x	13.34x	47.55x	0.83%	205B
ASML HOLDING N.V.	51.46x	15.71x	39.89x	0.53%	724B
LAM RESEARCH CORPORATION	69.34x	20.92x	56.05x	0.27%	486B
ASE TECHNOLOGY HOLDING CO., LTD.	34.87x	3.6x	16.51x	1.45%	82.07B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	202.1x	59.97x	154.22x	0.12%	33.65B
LASERTEC CORPORATION	57.28x	18.44x	38.4x	0.67%	27.03B
ENTEGRIS, INC.	63.09x	8.07x	28.56x	0.25%	24.84B
AMKOR TECHNOLOGY, INC.	40.87x	2.95x	16.07x	0.4%	21.18B
SCREEN HOLDINGS CO., LTD.	32.02x	4.21x	19.59x	0.94%	17.55B
ONTO INNOVATION INC.	64.73x	11.85x	37.72x	-	16.71B
Average	67.65x	15.91x	45.46x	0.61%	163.87B
Weighted average by Cap.	60.25x	16.86x	46.08x	0.53%