Valuation Advantest Corporation Thailand S.E.
Stocks
ADVANT80
TH015012A406
Semiconductor Equipment & Testing
|
End-of-day quote
Thailand S.E.
26/10/2026
|
5-day change | 1st Jan Change | ||
| 6.750 THB | -2.88% |
|
-8.16% | - |
| 06:34am | Aletheia Capital Adjusts Advantest's Price Target to 51,000 Yen | MT |
| 10-22 | Japan's Nikkei slides as AI capex caution weighs on chip shares | RE |
Company Valuation: Advantest Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,859,608 | 2,237,070 | 5,033,620 | 4,748,144 | 14,755,312 | 22,493,639 | - | - |
| Change | - | 20.3% | 125.01% | -5.67% | 210.76% | 52.44% | - | - |
| Enterprise Value (EV) 1 | 1,786,489 | 2,202,377 | 5,021,361 | 4,579,103 | 14,435,538 | 21,921,943 | 21,557,964 | 21,010,302 |
| Change | - | 23.28% | 128% | -8.81% | 215.25% | 51.86% | -1.66% | -2.54% |
| P/E | 21.5x | 17.4x | 80.7x | 29.6x | 39.5x | 33.1x | 25.5x | 21.9x |
| PBR | 6.23x | 6.07x | 11.7x | 9.37x | 18.5x | 17.8x | 12x | 8.55x |
| PEG | - | 0.3x | -1.6x | 0x | 0x | 0.4x | 0.9x | 1.3x |
| Capitalization / Revenue | 4.46x | 3.99x | 10.3x | 6.09x | 13.1x | 12.8x | 9.94x | 8.47x |
| EV / Revenue | 4.29x | 3.93x | 10.3x | 5.87x | 12.8x | 12.4x | 9.53x | 7.92x |
| EV / EBITDA | 13.8x | 11.6x | 46.6x | 17.9x | 27.5x | 24.1x | 18.7x | 15.7x |
| EV / EBIT | 15.6x | 13.1x | 61.5x | 20.1x | 28.9x | 24.7x | 18.3x | 15.3x |
| EV / FCF | 55.9x | 50.6x | 1,062x | 17.1x | 48.3x | 41.2x | 27.5x | 19.8x |
| FCF Yield | 1.79% | 1.98% | 0.09% | 5.86% | 2.07% | 2.43% | 3.64% | 5.04% |
| Dividend per Share 2 | 30 | 33.75 | 34.25 | 39 | 59 | 91.37 | 114.9 | 156 |
| Rate of return | 1.24% | 1.11% | 0.5% | 0.6% | 0.29% | 0.29% | 0.37% | 0.5% |
| EPS 2 | 112.4 | 174.4 | 84.45 | 218.7 | 515.2 | 939.7 | 1,218 | 1,421 |
| Distribution rate | 26.7% | 19.4% | 40.6% | 17.8% | 11.5% | 9.72% | 9.44% | 11% |
| Net sales 1 | 416,901 | 560,191 | 486,507 | 779,707 | 1,128,610 | 1,761,014 | 2,262,144 | 2,654,196 |
| EBITDA 1 | 129,702 | 189,083 | 107,732 | 255,236 | 524,732 | 908,042 | 1,154,324 | 1,337,975 |
| EBIT 1 | 114,734 | 167,687 | 81,628 | 228,161 | 499,120 | 887,832 | 1,175,261 | 1,377,410 |
| Net income 1 | 87,301 | 130,400 | 62,290 | 161,177 | 375,353 | 680,819 | 879,535 | 1,022,204 |
| Net Debt 1 | -73,119 | -34,693 | -12,259 | -169,041 | -319,774 | -571,696 | -935,675 | -1,483,337 |
| Reference price 2 | 2,417.50 | 3,040.00 | 6,819.00 | 6,472.00 | 20,330.00 | 31,070.00 | 31,070.00 | 31,070.00 |
| Nbr of stocks (in thousands) | 769,228 | 735,878 | 738,176 | 733,644 | 725,790 | 723,966 | - | - |
| Announcement Date | 27/04/22 | 26/04/23 | 26/04/24 | 25/04/25 | 27/04/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 33.9x | 11.83x | 27.01x | 0.66% | 605B | |
| 28.62x | 8.66x | 25.13x | 0.52% | 299B | |
| 24.05x | 7.94x | 19.08x | 0.55% | 287B | |
| 27.06x | 10.62x | 21.98x | 0.66% | 190B | |
| 34.42x | 12.97x | 25.15x | 0.28% | 149B | |
| 27.42x | 6.18x | 18.84x | 1.77% | 137B | |
| 34.11x | 3.76x | 17.09x | 1.54% | 88.23B | |
| 52.06x | 7.73x | 41.15x | 0.17% | 58.48B | |
| 34.29x | 9.22x | 25.69x | 0.17% | 48.29B | |
| Average | 32.88x | 8.77x | 24.57x | 0.7% | 207.05B | |
| Weighted average by Cap. | 30.99x | 9.70x | 24.16x | 0.68% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 6857 Stock
- ADVANT80 Stock
- Valuation Advantest Corporation
Select your edition
All financial news and data tailored to specific country editions
