看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | 1.3x - 1.4x | 1.4x |
| Historical Pb Multiple | 1.4x - 3.4x | 1.8x |
| Fair Value | €19.70 - €21.77 | €20.74 |
| Upside | 19.4% - 32.0% | 25.7% |
| Benchmarks | - | Full Ticker |
| Axcelis Technologies, Inc. | - | NasdaqGS:ACLS |
| Photronics, Inc. | - | NasdaqGS:PLAB |
| Veeco Instruments Inc. | - | NasdaqGS:VECO |
| MACOM Technology Solutions Holdings, Inc. | - | NasdaqGS:MTSI |
| Cirrus Logic, Inc. | - | NasdaqGS:CRUS |
| Cohu, Inc. | - | DB:CU3 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| ACLS | PLAB | VECO | MTSI | CRUS | CU3 | |||
| NasdaqGS:ACLS | NasdaqGS:PLAB | NasdaqGS:VECO | NasdaqGS:MTSI | NasdaqGS:CRUS | DB:CU3 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 63.8% | 34.4% | NM- | NM- | 15.8% | NM- | ||
| 3Y CAGR | 26.8% | 33.1% | 41.5% | 26.5% | 0.5% | NM- | ||
| Latest Twelve Months | -33.8% | -10.5% | -27.0% | -197.2% | 16.3% | -205.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 17.5% | 17.2% | 6.7% | 16.2% | 14.9% | 2.8% | ||
| Prior Fiscal Year | 21.8% | 14.1% | -4.6% | 14.1% | 15.3% | 4.4% | ||
| Latest Fiscal Year | 19.7% | 15.1% | 10.3% | 10.5% | 17.5% | -17.4% | ||
| Latest Twelve Months | 17.7% | 14.0% | 8.7% | -7.7% | 18.1% | -22.1% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 22.9% | 10.4% | 8.2% | 17.0% | 16.2% | 5.2% | ||
| Prior Fiscal Year | 32.1% | 13.9% | -4.9% | 10.2% | 15.8% | 3.0% | ||
| Latest Twelve Months | 16.2% | 11.2% | 7.7% | -6.0% | 18.5% | -10.1% | ||
| Next Fiscal Year | 12.7% | 9.2% | 9.7% | 21.3% | 19.4% | -0.7% | ||
| Two Fiscal Years Forward | 12.1% | 10.1% | 11.0% | 21.1% | 20.8% | 3.4% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 2.9x | 1.5x | 2.1x | 10.2x | 2.9x | 2.3x | ||
| Price / LTM EPS | 16.2x | 10.6x | 24.6x | -132.6x | 15.9x | -10.3x | ||
| Price / Book | 2.5x | 1.2x | 1.7x | 7.3x | 2.9x | 1.1x | ||
| Price / Fwd Book | 2.3x | 1.0x | 1.7x | 6.5x | 2.7x | 1.1x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.2x | 2.5x | 7.3x | |||||
| Historical P/B Ratio | 1.4x | 1.8x | 3.4x | |||||
| Selected P/B Multiple | 1.3x | 1.4x | 1.4x | |||||
| (x) Book Value | 831 | 831 | 831 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | ACLS | PLAB | VECO | MTSI | CRUS | CU3 | |
| Value of Common Equity | 2,451 | 1,193 | 1,435 | 8,814 | 5,365 | 900 | |
| (/) Shares Outstanding | 31.4 | 60.2 | 60.2 | 74.5 | 51.3 | 46.7 | |
| Implied Stock Price | 78.00 | 19.83 | 23.86 | 118.35 | 104.51 | 19.28 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.17 | |
| Implied Stock Price (Trading Cur) | 78.00 | 19.83 | 23.86 | 118.35 | 104.51 | 16.50 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.17 | |