(BESI) BE Semiconductor Industries - Overview
Sector: Technology | Industry: Semiconductor Equipment & Materials | Exchange: AS (Netherlands) | Market Cap: 20.740m EUR | Total Return: 150% in 12m
Industry Rotation: -9.4
Avg Turnover: 111M
EPS Trend: -64.2%
Qual. Beats: 0
Rev. Trend: 47.8%
Qual. Beats: 0
Warnings
P/E ratio 137.1
Tailwinds
Supp Ema20, Tailwind, Confidence
BE Semiconductor Industries N.V. (Besi) designs and services high-precision assembly equipment for the global semiconductor and electronics industries. Operating through Die Attach, Packaging, and Plating segments, the company provides systems for die bonding, wafer-level packaging, and singulation under brands such as Fico, Meco, Datacon, and Esec.
The business model centers on the back-end of semiconductor manufacturing, where processed wafers are assembled into finished chips. Besi is a key player in the advanced packaging market, a sector currently driven by the demand for heterogeneous integration and high-performance computing applications.
Headquartered in the Netherlands, the company serves a diverse client base including multinational chip manufacturers, independent foundries, and assembly subcontractors. You can further analyze these market dynamics and competitive positioning on ValueRay.
- Hybrid bonding adoption accelerates revenue growth in high-end artificial intelligence applications
- Expansion of advanced packaging capacity by foundries drives die attach equipment orders
- Cyclical volatility in mainstream computing and smartphone markets impacts quarterly earnings performance
- Competitive pressure in thermal compression bonding affects long-term market share and margins
- Shift toward fan-out wafer level packaging increases demand for precision molding systems
| Net Income: 151.7m TTM > 0 and > 6% of Revenue |
| FCF/TA: 0.17 > 0.02 and ΔFCF/TA 3.93 > 1.0 |
| NWC/Revenue: 117.6% < 20% (prev 140.0%; Δ -22.36% < -1%) |
| CFO/TA 0.19 > 3% & CFO 226.7m > Net Income 151.7m |
| Net Debt (-81.0m) to EBITDA (243.3m): -0.33 < 3 |
| Current Ratio: 4.74 > 1.5 & < 3 |
| Outstanding Shares: last quarter (79.5m) vs 12m ago -2.54% < -2% |
| Gross Margin: 61.45% > 18% (prev 0.64%; Δ 6.08k% > 0.5%) |
| Asset Turnover: 51.85% > 50% (prev 48.86%; Δ 3.00% > 0%) |
| Interest Coverage Ratio: 7.49 > 6 (EBITDA TTM 243.3m / Interest Expense TTM 27.7m) |
| A: 0.62 (Total Current Assets 942.7m - Total Current Liabilities 199.1m) / Total Assets 1.20b |
| B: 0.10 (Retained Earnings 118.8m / Total Assets 1.20b) |
| C: 0.17 (EBIT TTM 207.1m / Avg Total Assets 1.22b) |
| D: 0.16 (Book Value of Equity 118.8m / Total Liabilities 742.0m) |
| Altman-Z'' = 5.70 = AAA |
| DSRI: 1.05 (Receivables 186.4m/170.4m, Revenue 632.1m/605.3m) |
| GMI: 1.05 (GM 61.45% / 64.33%) |
| AQI: 1.12 (AQ_t 0.16 / AQ_t-1 0.14) |
| SGI: 1.04 (Revenue 632.1m / 605.3m) |
| TATA: -0.06 (NI 151.7m - CFO 226.7m) / TA 1.20b) |
| Beneish M = -2.90 (Cap -4..+1) = A |
Over the past week, the price has changed by +1.39%, over one month by +19.40%, over three months by +45.01% and over the past year by +149.98%.
| Analysts Target Price | - | - |
P/E Trailing = 137.0681
P/E Forward = 68.0272
P/S = 32.8129
P/B = 45.2184
P/EG = 2.1494
Revenue TTM = 632.1m EUR
EBIT TTM = 207.1m EUR
EBITDA TTM = 243.3m EUR
Long Term Debt = 507.0m EUR (from longTermDebt, last fiscal year)
Short Term Debt = unknown (none)
Debt = 530.4m EUR (from shortLongTermDebtTotal, last quarter) + Leases 11.3m
Net Debt = -81.0m EUR (calculated: Debt 530.4m - CCE 611.4m)
Enterprise Value = 20.66b EUR (20.74b + Debt 530.4m - CCE 611.4m)
Interest Coverage Ratio = 7.49 (Ebit TTM 207.1m / Interest Expense TTM 27.7m)
EV/FCF = 101.1x (Enterprise Value 20.66b / FCF TTM 204.3m)
FCF Yield = 0.99% (FCF TTM 204.3m / Enterprise Value 20.66b)
FCF Margin = 32.32% (FCF TTM 204.3m / Revenue TTM 632.1m)
Net Margin = 24.00% (Net Income TTM 151.7m / Revenue TTM 632.1m)
Gross Margin = 61.45% ((Revenue TTM 632.1m - Cost of Revenue TTM 243.6m) / Revenue TTM)
Gross Margin QoQ = 60.30% (prev 63.86%)
Tobins Q-Ratio = 17.23 (Enterprise Value 20.66b / Total Assets 1.20b)
Interest Expense / Debt = 1.15% (Interest Expense 6.10m / Debt 530.4m)
Taxrate = 12.19% (7.16m / 58.7m)
NOPAT = 181.9m (EBIT 207.1m * (1 - 12.19%))
Current Ratio = 4.74 (Total Current Assets 942.7m / Total Current Liabilities 199.1m)
Debt / Equity = 1.16 (Debt 530.4m / totalStockholderEquity, last quarter 456.9m)
Debt / EBITDA = -0.33 (Net Debt -81.0m / EBITDA 243.3m)
Debt / FCF = -0.40 (Net Debt -81.0m / FCF TTM 204.3m)
Total Stockholder Equity = 397.8m (last 4 quarters mean from totalStockholderEquity)
RoA = 12.45% (Net Income 151.7m / Total Assets 1.20b)
RoE = 38.13% (Net Income TTM 151.7m / Total Stockholder Equity 397.8m)
RoCE = 22.89% (EBIT 207.1m / Capital Employed (Equity 397.8m + L.T.Debt 507.0m))
RoIC = 46.83% (NOPAT 181.9m / Invested Capital 388.4m)
WACC = 10.00% (E(20.74b)/V(21.27b) * Re(10.23%) + D(530.4m)/V(21.27b) * Rd(1.15%) * (1-Tc(0.12)))
Discount Rate = 10.23% (= CAPM, Blume Beta Adj.)
Shares (quarterly) Correlation: -95.56 | Cagr: -1.44%
[DCF] Terminal Value 70.25% ; FCFF base≈187.5m ; Y1≈175.7m ; Y5≈163.6m
[DCF] Fair Price = 27.88 (EV 2.13b - Net Debt -81.0m = Equity 2.21b / Shares 79.2m; r=10.00% [WACC]; 5y FCF grow -8.07% → 3.0% )
EPS Correlation: -64.23 | EPS CAGR: -6.95% | SUE: 0.0 | # QB: 0
Revenue Correlation: 47.82 | Revenue CAGR: 1.79% | SUE: -0.17 | # QB: 0
EPS current Quarter (2026-06-30): EPS=1.13 | Chg30d=+35.62% | Revisions=+64% | Analysts=7
EPS next Quarter (2026-09-30): EPS=1.14 | Chg30d=+25.46% | Revisions=+64% | Analysts=7
EPS current Year (2026-12-31): EPS=3.92 | Chg30d=+10.49% | Revisions=+68% | GrowthEPS=+135.9% | GrowthRev=+57.9%
EPS next Year (2027-12-31): EPS=5.83 | Chg30d=+10.60% | Revisions=+78% | GrowthEPS=+48.9% | GrowthRev=+32.8%
[Analyst] Revisions Ratio: +78%