(KLIC) Kulicke Soffa Industries - Overview
Sector: Technology | Industry: Semiconductor Equipment & Materials | Exchange: NASDAQ (USA) | Market Cap: 3.353m USD | Total Return: 166.6% in 12m
Industry Rotation: +23.4
Avg Turnover: 29.8M USD
Peers RS (IBD): 58.1
EPS Trend: -53.5%
Qual. Beats: 0
Rev. Trend: -69.3%
Qual. Beats: 3
Warnings
High Debt/EBITDA (13.5) with thin interest coverage (-338.9)
Interest Coverage Ratio -338.9 is critical
Tailwinds
Watch
Kulicke and Soffa Industries Inc. (KLIC) designs and manufactures capital equipment and consumables for the semiconductor industry. This sector is cyclical, driven by global demand for electronic devices.
The company operates through four segments: Ball Bonding Equipment, Wedge Bonding Equipment, Advanced Solutions, and Aftermarket Products and Services (APS). KLICs business model involves providing specialized machinery and ongoing support necessary for semiconductor device assembly.
Their products facilitate the assembly of various semiconductor devices, including integrated circuits, power discretes, LEDs, and sensors. They also offer advanced display and die-attach solutions.
KLIC serves a diverse customer base, including integrated device manufacturers and outsourced semiconductor assembly and test providers, primarily across Asia/Pacific and the United States. Further research on ValueRay can provide more detailed insights into their performance metrics.
- Semiconductor capital equipment demand drives revenue
- Advanced packaging solutions expand market share
- Automotive electronics sector growth boosts sales
- Aftermarket services provide recurring revenue stream
- Global economic slowdown impacts equipment sales
| Net Income: -64.6m TTM > 0 and > 6% of Revenue |
| FCF/TA: 0.07 > 0.02 and ΔFCF/TA 4.00 > 1.0 |
| NWC/Revenue: 104.3% < 20% (prev 120.5%; Δ -16.15% < -1%) |
| CFO/TA 0.08 > 3% & CFO 85.7m > Net Income -64.6m |
| Net Debt/EBITDA: error (EBITDA <= 0) |
| Current Ratio: 4.64 > 1.5 & < 3 |
| Outstanding Shares: last quarter (52.5m) vs 12m ago -3.12% < -2% |
| Gross Margin: 42.10% > 18% (prev 0.39%; Δ 4.17k% > 0.5%) |
| Asset Turnover: 58.12% > 50% (prev 56.03%; Δ 2.09% > 0%) |
| Interest Coverage Ratio: -338.9 > 6 (EBITDA TTM -32.9m / Interest Expense TTM 147k) |
| A: 0.64 (Total Current Assets 914.2m - Total Current Liabilities 196.9m) / Total Assets 1.11b |
| B: 1.08 (Retained Earnings 1.21b / Total Assets 1.11b) |
| C: -0.04 (EBIT TTM -49.8m / Avg Total Assets 1.18b) |
| D: 6.22 (Book Value of Equity 1.80b / Total Liabilities 289.6m) |
| Altman-Z'' Score: 14.00 = AAA |
| DSRI: 0.89 (Receivables 215.8m/247.9m, Revenue 687.6m/701.2m) |
| GMI: 0.93 (GM 42.10% / 39.35%) |
| AQI: 0.90 (AQ_t 0.10 / AQ_t-1 0.11) |
| SGI: 0.98 (Revenue 687.6m / 701.2m) |
| TATA: -0.13 (NI -64.6m - CFO 85.7m) / TA 1.11b) |
| Beneish M-Score: -3.39 (Cap -4..+1) = AA |
Over the past week, the price has changed by +9.17%, over one month by +10.90%, over three months by +34.54% and over the past year by +166.60%.
- StrongBuy: 2
- Buy: 1
- Hold: 2
- Sell: 0
- StrongSell: 0
| Analysts Target Price | 66.7 | -7.9% |
P/S = 4.8772
P/B = 4.061
P/EG = 2.3762
Revenue TTM = 687.6m USD
EBIT TTM = -49.8m USD
EBITDA TTM = -32.9m USD
Long Term Debt = 37.0m USD (from capitalLeaseObligations, last quarter)
Short Term Debt = 5.89m USD (from shortTermDebt, last quarter)
Debt = 37.0m USD (from shortLongTermDebtTotal, last quarter)
Net Debt = -444.1m USD (recalculated: Debt 37.0m - CCE 481.1m)
Enterprise Value = 2.91b USD (3.35b + Debt 37.0m - CCE 481.1m)
Interest Coverage Ratio = -338.9 (Ebit TTM -49.8m / Interest Expense TTM 147k)
EV/FCF = 38.25x (Enterprise Value 2.91b / FCF TTM 76.1m)
FCF Yield = 2.61% (FCF TTM 76.1m / Enterprise Value 2.91b)
FCF Margin = 11.06% (FCF TTM 76.1m / Revenue TTM 687.6m)
Net Margin = -9.40% (Net Income TTM -64.6m / Revenue TTM 687.6m)
Gross Margin = 42.10% ((Revenue TTM 687.6m - Cost of Revenue TTM 398.1m) / Revenue TTM)
Gross Margin QoQ = 49.42% (prev 45.74%)
Tobins Q-Ratio = 2.61 (Enterprise Value 2.91b / Total Assets 1.11b)
Interest Expense / Debt = 0.11% (Interest Expense 40.0k / Debt 37.0m)
Taxrate = 25.48% (5.74m / 22.5m)
NOPAT = -37.1m (EBIT -49.8m * (1 - 25.48%)) [loss with tax shield]
Current Ratio = 4.64 (Total Current Assets 914.2m / Total Current Liabilities 196.9m)
Debt / Equity = 0.04 (Debt 37.0m / totalStockholderEquity, last quarter 825.0m)
Debt / EBITDA = 13.50 (negative EBITDA) (Net Debt -444.1m / EBITDA -32.9m)
Debt / FCF = -5.84 (Net Debt -444.1m / FCF TTM 76.1m)
Total Stockholder Equity = 837.1m (last 4 quarters mean from totalStockholderEquity)
RoA = -5.46% (Net Income -64.6m / Total Assets 1.11b)
RoE = -7.72% (Net Income TTM -64.6m / Total Stockholder Equity 837.1m)
RoCE = -5.70% (EBIT -49.8m / Capital Employed (Equity 837.1m + L.T.Debt 37.0m))
RoIC = -4.43% (negative operating profit) (NOPAT -37.1m / Invested Capital 837.1m)
WACC = 13.32% (E(3.35b)/V(3.39b) * Re(13.47%) + D(37.0m)/V(3.39b) * Rd(0.11%) * (1-Tc(0.25)))
Discount Rate = 13.47% (= CAPM, Blume Beta Adj.)
Shares Correlation 3-Years: -100.0 | Cagr: -4.03%
[DCF] Terminal Value 50.75% ; FCFF base≈59.8m ; Y1≈39.2m ; Y5≈17.9m
[DCF] Fair Price = 12.10 (EV 188.8m - Net Debt -444.1m = Equity 632.9m / Shares 52.3m; r=13.32% [WACC]; 5y FCF grow -40.0% → 3.0% )
EPS Correlation: -53.46 | EPS CAGR: -26.15% | SUE: -0.72 | # QB: 0
Revenue Correlation: -69.31 | Revenue CAGR: -16.02% | SUE: 3.08 | # QB: 3
EPS next Quarter (2026-06-30): EPS=0.74 | Chg7d=+0.343 | Chg30d=+0.349 | Revisions Net=+0 | Analysts=3
EPS current Year (2026-09-30): EPS=2.62 | Chg7d=+1.127 | Chg30d=+1.126 | Revisions Net=+3 | Growth EPS=+1149.2% | Growth Revenue=+42.2%
EPS next Year (2027-09-30): EPS=3.28 | Chg7d=+0.980 | Chg30d=+1.149 | Revisions Net=+0 | Growth EPS=+24.9% | Growth Revenue=+12.0%
[Analyst] Revisions Ratio: +0.00 (2 Up / 2 Down within 30d for Next Quarter)