Valuation Advantest Corporation

Stocks

6857

JP3122400009

Semiconductor Equipment & Testing

Market Closed - Japan Exchange 10:30:00 12/08/2026 +04			5-day change	1st Jan Change
34,550.00 ^JPY	+0.85%		+2.46%	+75.96%

06:10am	Japan's Nikkei struggles for direction as investors await US CPI data	RE
08-10	Japan's Nikkei posts highest close in nearly four weeks on AI rally	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	14,881,560	24,803,092	-	-
Change	-	20.3%	125.01%	-5.67%	213.42%	66.67%	-	-
Enterprise Value (EV) ¹	1,786,489	2,202,377	5,021,361	4,579,103	14,561,786	24,276,306	24,045,109	23,686,178
Change	-	23.28%	128%	-8.81%	218.01%	66.71%	-0.95%	-1.49%
P/E	21.5x	17.4x	80.7x	29.6x	39.5x	40.2x	33.9x	30.8x
PBR	6.23x	6.07x	11.7x	9.37x	18.5x	20.8x	14.4x	10.5x
PEG	-	0.3x	-1.6x	0x	0x	0.6x	1.8x	3.09x
Capitalization / Revenue	4.46x	3.99x	10.3x	6.09x	13.2x	14.3x	12.4x	10.7x
EV / Revenue	4.29x	3.93x	10.3x	5.87x	12.9x	14x	12x	10.2x
EV / EBITDA	13.8x	11.6x	46.6x	17.9x	27.8x	28.3x	22.8x	20.5x
EV / EBIT	15.6x	13.1x	61.5x	20.1x	29.2x	30.6x	24.4x	21.2x
EV / FCF	55.9x	50.6x	1,062x	17.1x	48.7x	55.7x	38.8x	29.3x
FCF Yield	1.79%	1.98%	0.09%	5.86%	2.05%	1.79%	2.58%	3.41%
Dividend per Share ²	30	33.75	34.25	39	59	90.43	117.5	159
Rate of return	1.24%	1.11%	0.5%	0.6%	0.29%	0.26%	0.34%	0.46%
EPS ²	112.4	174.4	84.45	218.7	515.2	852.6	1,011	1,112
Distribution rate	26.7%	19.4%	40.6%	17.8%	11.5%	10.6%	11.6%	14.3%
Net sales ¹	416,901	560,191	486,507	779,707	1,128,610	1,738,857	2,004,049	2,317,021
EBITDA ¹	129,702	189,083	107,732	255,236	524,732	856,669	1,056,116	1,156,275
EBIT ¹	114,734	167,687	81,628	228,161	499,120	794,281	984,753	1,115,469
Net income ¹	87,301	130,400	62,290	161,177	375,353	603,278	731,582	802,719
Net Debt ¹	-73,119	-34,693	-12,259	-169,041	-319,774	-526,786	-757,982	-1,116,914
Reference price ²	2,417.50	3,040.00	6,819.00	6,472.00	20,330.00	34,260.00	34,260.00	34,260.00
Nbr of stocks (in thousands)	769,228	735,878	738,176	733,644	732,000	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

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.($)
ADVANTEST CORPORATION	40.19x	13.96x	28.34x	0.26%	156B
KLA CORPORATION	36.96x	14.62x	30.29x	0.47%	262B
TERADYNE, INC.	42.82x	11.38x	32.05x	0.14%	59.34B
HON. PRECISION, INC.	48.95x	19.43x	39.18x	1.19%	35.43B
HANGZHOU CHANGCHUAN TECHNOLOGY CO.,LTD	89.2x	25.02x	76.73x	0.13%	26.36B
TONGFU MICROELECTRONICS CO.,LTD	59.21x	3.23x	15.74x	0.13%	13.96B
BEIJING HUAFENG TEST & CONTROL TECHNOLOGY CO.,LTD.	109.33x	43.94x	105.56x	0.23%	12.37B
KING YUAN ELECTRONICS CO., LTD.	27.35x	7.57x	15.23x	2%	9.8B
TIANSHUI HUATIAN TECHNOLOGY CO., LTD.	67.41x	3.4x	18.29x	0.26%	8.83B
WINWAY TECHNOLOGY CO., LTD.	69.98x	15.85x	56.79x	0.9%	7.73B
Average	59.14x	15.84x	41.82x	0.57%	59.15B
Weighted average by Cap.	44.21x	14.95x	33.70x	0.43%