XETRAIXA
Market cap1.77bUSD
Dec 23, Last price
15.32EUR
1D
7.74%
1Q
-1.16%
Jan 2017
399.02%
Name
Aixtron SE
Chart & Performance
Profile
AIXTRON SE, together with its subsidiaries, provides deposition equipment to the semiconductor industry in Asia, Europe, and the Americas. It develops, produces, sells, maintains, and installs equipment for the deposition of semiconductor materials; and provides consulting and training, customer support, and peripheral equipment and services, as well as sells spare parts and services. The company supplies deposition equipment for volume production, as well as equipment for research and development, and pre-series production. Its technology solutions are used to build components for electronic and optoelectronic applications that are used in laser, LED, display technologies, optical and wireless data transmission, SiC and GaN power electronics, optical and electronic storage devices, computing, and signaling and lighting technology, as well as other applications. AIXTRON SE was founded in 1983 and is headquartered in Herzogenrath, Germany.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 629,879 35.99% | 463,167 7.98% | 428,954 59.32% | |||||||
Cost of revenue | 485,182 | 366,061 | 339,671 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 144,697 | 97,106 | 89,283 | |||||||
NOPBT Margin | 22.97% | 20.97% | 20.81% | |||||||
Operating Taxes | 12,492 | 4,671 | 4,092 | |||||||
Tax Rate | 8.63% | 4.81% | 4.58% | |||||||
NOPAT | 132,205 | 92,435 | 85,191 | |||||||
Net income | 145,185 44.55% | 100,437 4.99% | 95,660 174.26% | |||||||
Dividends | (34,839) | (33,662) | (12,303) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 827 | 741 | 4,793 | |||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 1,633 | 2,088 | 979 | |||||||
Long-term debt | 9,239 | 13,836 | 7,083 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 3,278 | 3,291 | 4,765 | |||||||
Net debt | (171,512) | (309,942) | (143,504) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (47,289) | 37,139 | (13,496) | |||||||
CAPEX | (62,645) | (29,662) | (17,461) | |||||||
Cash from investing activities | 78,118 | (48,271) | (17,489) | |||||||
Cash from financing activities | (35,881) | (34,592) | (8,585) | |||||||
FCF | (125,839) | 2,014 | 41,328 | |||||||
Balance | ||||||||||
Cash | 181,677 | 325,161 | 352,488 | |||||||
Long term investments | 707 | 705 | (200,922) | |||||||
Excess cash | 150,890 | 302,708 | 130,118 | |||||||
Stockholders' equity | 382,447 | 273,623 | 207,479 | |||||||
Invested Capital | 635,402 | 397,167 | 459,740 | |||||||
ROIC | 25.61% | 21.57% | 20.28% | |||||||
ROCE | 18.39% | 14.46% | 15.12% | |||||||
EV | ||||||||||
Common stock shares outstanding | 112,498 | 112,354 | 112,104 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 156,307 | 105,973 | 99,112 | |||||||
EV/EBITDA | ||||||||||
Interest | 205 | 356 | 279 | |||||||
Interest/NOPBT | 0.14% | 0.37% | 0.31% |