OTCM
BESIY
Market cap9.45bUSD
May 08, Last price
119.98USD
1D
-0.14%
1Q
0.07%
Name
BE Semiconductor Industries NV
Chart & Performance
Profile
BE Semiconductor Industries N.V. develops, manufactures, markets, sells, and services semiconductor assembly equipment for the semiconductor and electronics industries worldwide. The company's principal products include die attach equipment, such as single chip, multi chip, multi module, flip chip, thermal compression bonding, fan out wafer level packaging, hybrid and embedded bridge die bonding, and die sorting systems; and packaging equipment, including conventional, ultra thin, and wafer level molding, as well as trim and form, and singulation systems. Its principal products also comprise plating equipment comprising tin, copper, and precious metal and solar plating systems, as well as related process chemicals; and tooling, conversion kits, spare parts, and other services. The company's principal brand names include Datacon, Esec, Fico, and Meco. It offers its products primarily to multinational chip manufacturers, assembly subcontractors, and electronics and industrial companies. The company was incorporated in 1995 and is headquartered in Duiven, the Netherlands.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 607,473 4.94% | 578,862 -19.92% | 722,870 -3.53% | |||||||
Cost of revenue | 411,882 | 365,470 | 428,754 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 195,591 | 213,392 | 294,116 | |||||||
NOPBT Margin | 32.20% | 36.86% | 40.69% | |||||||
Operating Taxes | 6,528 | 30,605 | 34,843 | |||||||
Tax Rate | 3.34% | 14.34% | 11.85% | |||||||
NOPAT | 189,063 | 182,787 | 259,273 | |||||||
Net income | 181,992 2.77% | 177,084 -26.41% | 240,647 -14.79% | |||||||
Dividends | (171,534) | (222,109) | (269,467) | |||||||
Dividend yield | 1.58% | 1.97% | 5.57% | |||||||
Proceeds from repurchase of equity | (79,833) | (213,387) | (319,451) | |||||||
BB yield | 0.74% | 1.89% | 6.60% | |||||||
Debt | ||||||||||
Debt current | 2,818 | 6,883 | 5,698 | |||||||
Long-term debt | 550,353 | 330,940 | 354,896 | |||||||
Deferred revenue | 699 | 927 | ||||||||
Other long-term liabilities | 17,910 | 11,972 | 11,347 | |||||||
Net debt | 210,852 | (75,654) | (131,092) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 201,083 | 208,572 | 271,871 | |||||||
CAPEX | (31,476) | (28,020) | (28,393) | |||||||
Cash from investing activities | (136,476) | (72,947) | 16,318 | |||||||
Cash from financing activities | 88,671 | (439,803) | (247,679) | |||||||
FCF | (146,497) | 493,492 | (123,705) | |||||||
Balance | ||||||||||
Cash | 342,319 | 413,477 | 491,686 | |||||||
Long term investments | ||||||||||
Excess cash | 311,945 | 384,534 | 455,542 | |||||||
Stockholders' equity | 313,269 | 357,185 | ||||||||
Invested Capital | 1,059,995 | 439,975 | 604,774 | |||||||
ROIC | 25.21% | 34.99% | 44.82% | |||||||
ROCE | 18.27% | 27.85% | 30.16% | |||||||
EV | ||||||||||
Common stock shares outstanding | 81,890 | 82,800 | 85,526 | |||||||
Price | 132.30 -3.04% | 136.45 141.25% | 56.56 -24.61% | |||||||
Market cap | 10,834,035 -4.11% | 11,298,098 133.56% | 4,837,360 -24.46% | |||||||
EV | 11,044,887 | 11,222,444 | 4,706,268 | |||||||
EBITDA | 224,192 | 239,124 | 317,108 | |||||||
EV/EBITDA | 49.27 | 46.93 | 14.84 | |||||||
Interest | 7,071 | 11,664 | 12,203 | |||||||
Interest/NOPBT | 3.62% | 5.47% | 4.15% |