Valuation ASMPT Limited

Stocks

Market Closed - Hong Kong S.E. 16:08:09 23/10/2026 HKT			5-day change	1st Jan Change
121.70 ^HKD	-1.14%		-11.81%	+57.13%

10-20	ASMPT Limited Announces Appointment of Katie Xu Yifan as Executive Director, Effective October 19, 2026	CI
10-05	ASMPT Limited Announces Resignation of Siu Hera Kitwan as Independent Non-Executive Director and Chairman of Audit Committee, Effective January 1, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	34,770	22,960	30,881	31,193	32,357	51,042	-	-
Change	-	-33.97%	34.5%	1.01%	3.73%	57.75%	-	-
Enterprise Value (EV) ¹	32,788	20,947	28,447	29,456	30,085	47,136	46,226	44,037
Change	-	-36.11%	35.8%	3.55%	2.13%	56.68%	-1.93%	-4.73%
P/E	11x	8.79x	43.1x	90.2x	35.9x	27.6x	19.4x	14.7x
PBR	2.27x	1.45x	1.97x	2.05x	1.9x	2.77x	2.51x	2.19x
PEG	-	-0.5x	-0.6x	-1.7x	0x	0x	0.5x	0.5x
Capitalization / Revenue	1.58x	1.19x	2.1x	2.36x	2.36x	2.67x	2.29x	2.01x
EV / Revenue	1.49x	1.08x	1.94x	2.23x	2.19x	2.47x	2.07x	1.73x
EV / EBITDA	6.72x	5.27x	15.7x	23.3x	23x	14.5x	11.1x	8.36x
EV / EBIT	7.92x	6.47x	25.8x	57.6x	49x	18.2x	13.4x	9.89x
EV / FCF	16.6x	-	14.4x	51.2x	-199x	71.1x	30.9x	19.8x
FCF Yield	6.03%	-	6.93%	1.95%	-0.5%	1.41%	3.24%	5.05%
Dividend per Share ²	3.9	3.2	0.87	0.42	0.6	2.215	3	4.197
Rate of return	4.63%	5.75%	1.17%	0.56%	0.77%	1.82%	2.47%	3.45%
EPS ²	7.69	6.33	1.73	0.83	2.16	4.404	6.265	8.287
Distribution rate	50.7%	50.6%	50.3%	50.6%	27.8%	50.3%	47.9%	50.6%
Net sales ¹	21,948	19,363	14,697	13,229	13,736	19,115	22,331	25,395
EBITDA ¹	4,879	3,975	1,818	1,266	1,310	3,253	4,174	5,268
EBIT ¹	4,142	3,237	1,104	511.4	614.5	2,591	3,462	4,454
Net income ¹	3,169	2,620	715.4	345.3	902	1,845	2,609	3,438
Net Debt ¹	-1,983	-2,013	-2,434	-1,737	-2,272	-3,905	-4,816	-7,005
Reference price ²	84.25	55.65	74.50	74.90	77.45	121.70	121.70	121.70
Nbr of stocks (in thousands)	412,705	412,572	414,505	416,459	417,780	419,408	-	-
Announcement Date	22/2/22	28/2/23	27/2/24	25/2/25	4/3/26	-	-	-

¹HKD in Million²HKD

Estimates

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.($)
ASMPT LIMITED	27.63x	2.47x	14.49x	1.82%	6.51B
ASML HOLDING N.V.	33.9x	11.83x	27.01x	0.66%	605B
LAM RESEARCH CORPORATION	24.05x	7.94x	19.08x	0.55%	287B
APPLIED MATERIALS, INC.	28.62x	8.66x	25.13x	0.52%	299B
KLA CORPORATION	27.06x	10.62x	21.98x	0.66%	190B
ADVANTEST CORPORATION	34.7x	12.97x	25.23x	0.27%	149B
TOKYO ELECTRON LIMITED	27.42x	6.18x	18.84x	1.77%	137B
ASE TECHNOLOGY HOLDING CO., LTD.	34.11x	3.76x	17.09x	1.54%	88.23B
NAURA TECHNOLOGY GROUP CO., LTD.	52.06x	7.73x	41.15x	0.17%	58.48B
TERADYNE, INC.	34.81x	9.22x	26.01x	0.17%	48.29B
Average	32.44x	8.14x	23.60x	0.81%	187B
Weighted average by Cap.	31.01x	9.67x	24.14x	0.69%