Tokyo Electron Limited (TOELY) Stock Analysis | Financial Data & Charts

Investment Radar

Seven-Dimensional Value Assessment Based on 2025 Q4 Financials

加载雷达图...

加载图表中...

📊 Valuation

Key valuation metrics

EV/EBITDA (TTM)

i

Enterprise Value, EBITDA and Ratio

EV/EBIT (TTM)

i

Enterprise Value, EBIT and Ratio

EV/Sales (TTM)

i

Enterprise Value, Revenue and Ratio

P/E Ratio (TTM)

i

Market Cap, Net Income and Ratio

P/B Ratio (Quarterly)

i

Market Cap, Book Value and Ratio

FCF Yield (TTM)

i

FCF, Enterprise Value and Yield

PR Profit Ratio (PPM)

i

PE Ratio, ROE and Profit Ratio (PR = PE / ROE)

📈 Growth

Revenue, earnings, and per-share growth metrics

Revenue (Quarterly)

i

Quarterly Revenue

Revenue/Share (Quarterly)

i

Revenue Per Share

Net Income (Quarterly)

i

Quarterly Net Income

EPS (Quarterly)

i

Earnings Per Share

Gross Profit/Share (Quarterly)

i

Gross Profit Per Share

OCF/Share (Quarterly)

i

Operating Cash Flow Per Share

FCF/Share (Quarterly)

i

Free Cash Flow Per Share

Operating Leverage (YoY)

i

Change in Operating Income / Change in Revenue

💰 Profitability

Profit margins and return on equity

Gross Margin (TTM)

i

Revenue, Gross Profit and Gross Margin

Operating Margin (TTM)

i

Revenue, Operating Income and Operating Margin

Net Profit Margin (TTM)

i

Revenue, Net Income and Net Profit Margin

ROE (TTM)

i

Equity, Net Income and Return on Equity

ROA (TTM)

i

Assets, Net Income and Return on Assets

ROTCE - Return on Tangible Common Equity (TTM)

i

Net Income, Tangible Common Equity and ROTCE

OCF Margin (TTM)

i

Revenue, Operating Cash Flow and OCF Margin

FCF Margin (TTM)

i

Revenue, Free Cash Flow and FCF Margin

💵 Cash Quality

Cash flow quality and conversion metrics

OCF/NI Ratio (TTM)

i

Operating Cash Flow, Net Income and Ratio

FCF/NI Ratio (TTM)

i

Free Cash Flow, Net Income and Ratio

OCF/Capex (TTM)

i

Operating Cash Flow, Capex and Coverage Ratio

OCF/SBC (TTM)

i

Operating Cash Flow, SBC and Coverage Ratio

🛡️ Leverage & Liquidity

Debt, liquidity, and financial health

Debt/Equity (quarterly)

i

Total Debt, Total Equity and Debt/Equity Ratio

EBITDA/Net Debt (TTM)

i

EBITDA, Net Debt and Coverage Ratio

Interest Coverage (TTM)

i

EBIT, Interest Expense and Coverage Ratio

Current Ratio (quarterly)

i

Current Assets, Current Liabilities and Current Ratio

Quick Ratio (quarterly)

i

Quick Assets, Current Liabilities and Quick Ratio

Altman Z-Score

i

Financial Distress Prediction Model

⚙️ Ops & Cap Efficiency

Asset utilization, working capital, ROIC, and capital efficiency

ROIC (TTM)

i

NOPAT, Invested Capital and Return on Invested Capital

ROCE - Return on Capital Employed (TTM)

i

EBIT, Capital Employed and Return on Capital Employed

Asset Turnover (TTM)

i

Revenue, Total Assets and Turnover Ratio

CapEx/Depreciation - Investment Intensity (TTM)

i

CapEx, Depreciation and Ratio (>1=Expansion, <1=Contraction)

R&D/Gross Profit - R&D Intensity (TTM)

i

R&D Expenses, Gross Profit and Ratio

SG&A/Revenue - SG&A Efficiency (TTM)

i

SG&A Expenses, Revenue and Ratio

Cash Conversion Cycle (TTM)

i

DSO + DIO - DPO (in days)

DSO - Days Sales Outstanding (TTM)

i

Average Receivables and Days Sales Outstanding

DIO - Days Inventory Outstanding (TTM)

i

Average Inventory and Days Inventory Outstanding

DPO - Days Payables Outstanding (TTM)

i

Average Payables and Days Payables Outstanding

Goodwill/Assets (Quarterly)

i

Goodwill as % of Total Assets

🎁 Shareholder Returns

Dividends, share buybacks, dilution, and insider trading activity

Dividend Yield (TTM)

i

Dividend Per Share, Share Price and Dividend Yield

Buyback Yield (TTM)

i

Net Buyback and Buyback Yield

Buyback Yield (3 Years)

i

Net Buyback 3Y and Buyback Yield 3Y

Dilution Rate (1 Year)

i

Current Shares, 1Y Ago Shares and Dilution Rate

Dilution Rate (3 Years)

i

Current Shares, 3Y Ago Shares and Dilution Rate

SBC Offset Rate (TTM)

i

Buyback / Stock-Based Comp and SBC Ratio

Insider Activity Rate (TTM)

i

Insider Net Buying and Activity Rate

Profit Waterfall Analysis

加载图表中...

P

Profitability Margins

Gross Profit Margini

45.21%

Gross Profit = $1.93B

Revenue = $4.27B

Operating Profit Margini

25.15%

Operating Income = $1.07B

Revenue = $4.27B

EBITDA Margini

28.60%

EBITDA = $1.22B

Revenue = $4.27B

EBIT Margini

25.56%

EBIT = $1.09B

Revenue = $4.27B

Net Profit Margini

19.65%

Net Income = $0.84B

Revenue = $4.27B

Pretax Profit Margini

25.56%

EBT = $1.09B

Revenue = $4.27B

E

Operating Efficiency

Interest Coveragei

N/A (No Interest Expense)

EBIT (TTM) = $4.61B

Interest Expense (TTM) = $0

N/A

SG&A / Revenuei

8.53%

SG&A = $0.36B

Revenue = $4.27B

R&D / Revenuei

11.54%

R&D = $0.49B

Revenue = $4.27B

R

Return Metrics (TTM)

⚡ Ratios calculated in JPY to eliminate exchange rate impact

ROAi

21.78%

Net Income = $3.62B

Avg Total Assets = $16.64B

⚡ ROA Ratio = 21.78% (calculated in JPY to eliminate FX impact)

ROEi

29.40%

Net Income = $3.62B

Avg Equity = $12.32B

⚡ ROE Ratio = 29.40% (calculated in JPY to eliminate FX impact)

ROICi

42.81%

NOPAT (TTM) = $3.56B

Avg Invested Capital = $8.32B

(NOPAT = Operating Income × (1 - Effective Tax Rate))

(Avg IC = (Current IC + Year-Ago IC) / 2)

⚡ ROIC Ratio = 42.81% (calculated in JPY to eliminate FX impact)

Revenue Growthi

-14.14%

Current Revenue = $562.01B

Previous Revenue = $654.57B

⚡ Revenue Growth = -14.14% (calculated in JPY to eliminate FX impact)

+41.2%

+19.8%

-1.0%

+11.2%

-14.1%

Operating Cash Flow/Sharei

$651.12

Operating CF = $599.21B

Diluted Shares = 0.92B

$494.80

$633.78

$515.32

$544.97

$651.12

Comprehensive Analysis

⚡ YoY Growth & Margin按JPY计算，去除汇率影响

Income Statement Items	YoY Growth	Current Quarter Value	Trend
Revenue	-14.1%	$562.01B	↓
Gross Profit	-23.0%	$240.09B, 42.72%	↓
Operating Income	-40.8%	$118.24B, 21.04%	↓
EBITDA	-17.6%	$177.72B, 31.62%	↓
EBT	-22.0%	$156.09B, 27.77%	↓
Net Income	-23.3%	$120.68B, 21.47%	↓
Diluted EPS	-23.1%	131.13	↓

加载图表中...

L

Liquidity Metrics

Current Ratioi

2.99

Healthy

Total Current Assets = $11.31B

Total Current Liabilities = $3.79B

Quick Ratioi

1.70

Healthy

Quick Assets = $6.44B

Total Current Liabilities = $3.79B

Cash Ratioi

0.81

Healthy

Cash & Equivalents = $3.08B

Total Current Liabilities = $3.79B

Cash Ratio = (Cash + Short-term Investments) / Current Liabilities

L

Leverage Metrics

Debt to Equityi

0.00

Healthy

Total Debt = $0.57B

Total Equity = $13.55B

Liabilities to Assetsi

24.8%

Healthy

Total Liabilities = $4.48B

Total Assets = $18.03B

Equity Multiplieri

1.33

Healthy

Total Assets = $18.03B

Total Equity = $13.55B

E

Efficiency Metrics

Asset Turnoveri

0.97

Normal

Revenue (TTM) = $16.10B

Avg Total Assets = $16.64B

Inventory Turnoveri

1.76

Attention

COGS (TTM) = $8.89B

Avg Inventory = $4.82B

Receivables Turnoveri

6.05

Normal

Revenue (TTM) = $16.66B

Avg Receivables = $2.71B

S

Solvency Metrics

Interest Coveragei

N/A

Normal

EBIT (TTM) = $4.61B

Interest Expense (TTM) = $0.00B

Net Debt to EBITDAiNet Debt/EBITDA

-0.53

Healthy

Net Debt = $-2.67B

EBITDA (TTM) = $5.08B

Debt Service Coveragei

N/A

Normal

Operating CF (TTM) = $3.35B

Debt Service = $0.00B

V

Value Metrics

Goodwill %iGoodwill/Assets

0.0%

Healthy

Goodwill = $0.00B

Total Assets = $18.03B

Working Capital Ratioi

0.42

Healthy

Working Capital = $7.52B

Total Assets = $18.03B

加载图表中...

Cash Flow Waterfall Chart

加载图表中...

Inflow

Outflow

Subtotal

Start/End

C

Cash Flow Metrics

Operating Cash Flow TTMi

$3.15B

Free Cash Flow TTMi

$1.93B

FCF = OCF - CapEx

OCF (TTM) = $3.15B

CapEx (TTM) = $-1.22B

FCF Yieldi

396.73%

Attention

FCF (TTM) = $1.93B

Market Cap = $86.12B

OCF/Sales Ratioi

25.00%

Healthy

OCF (TTM) = $3.15B

Revenue (TTM) = $16.20B

⚡ OCF/Sales Ratio = 25.00% (Ratios calculated in JPY to eliminate exchange rate impact)

Q

Quality & Coverage Metrics

Income Qualityi

1.19x

Normal

OCF (TTM) = $3.15B

Net Income (TTM) = $3.57B

⚡ Income Quality = 1.19x (Ratios calculated in JPY to eliminate exchange rate impact)

Cash Flow/Debti

6.89x

Healthy

OCF (TTM) = $3.15B

Total Debt = $0.00B

⚡ Cash Flow/Debt = 6.89x (Ratios calculated in JPY to eliminate exchange rate impact)

Short Term Coveragei

1.14x

Healthy

OCF (TTM) = $3.15B

Current Liabilities = $3.72B

⚡ Short Term Coverage = 1.14x (Ratios calculated in JPY to eliminate exchange rate impact)

Capex Coveragei

3.07x

Healthy

OCF (TTM) = $3.15B

CapEx (TTM) = $1.22B

⚡ Capex Coverage = 3.07x (Ratios calculated in JPY to eliminate exchange rate impact)

E

Efficiency Metrics

⚡ Ratios calculated in JPY to eliminate exchange rate impact

FCF/OCF Ratioi

67.40%

Normal

FCF (TTM) = $1.93B

OCF (TTM) = $3.15B

Capex/Revenuei

8.15%

Normal

CapEx (TTM) = $1.22B

Revenue (TTM) = $16.20B

Net Debt/EBITDAi

-0.49

Healthy

Net Debt = $-2.41B

EBITDA (TTM) = $4.95B

G

Growth Metrics

OCF Growthi

19.77%

Healthy

Current OCF (TTM) = $3.15B

Previous OCF = $2.63B

Owner Earningsi

$2.80B

Healthy

Net Income (TTM) = $3.57B

+ D&A (TTM) = $0.44B

- CapEx (TTM) = $-1.22B

加载图表中...

Loading...

Tokyo Electron Limited

Investment Radar

🔍 Business Model Analysis (DuPont Model)

Leading Indicators

Financial Metrics

📊 Valuation

EV/EBITDA (TTM)

EV/EBIT (TTM)

EV/Sales (TTM)

P/E Ratio (TTM)

P/B Ratio (Quarterly)

FCF Yield (TTM)

PR Profit Ratio (PPM)

📈 Growth

Revenue (Quarterly)

Revenue/Share (Quarterly)

Net Income (Quarterly)

EPS (Quarterly)

Gross Profit/Share (Quarterly)

OCF/Share (Quarterly)

FCF/Share (Quarterly)

Operating Leverage (YoY)

💰 Profitability

Gross Margin (TTM)

Operating Margin (TTM)

Net Profit Margin (TTM)

ROE (TTM)

ROA (TTM)

ROTCE - Return on Tangible Common Equity (TTM)

OCF Margin (TTM)

FCF Margin (TTM)

💵 Cash Quality

OCF/NI Ratio (TTM)

FCF/NI Ratio (TTM)

OCF/Capex (TTM)

OCF/SBC (TTM)

🛡️ Leverage & Liquidity

Debt/Equity (quarterly)

EBITDA/Net Debt (TTM)

Interest Coverage (TTM)

Current Ratio (quarterly)

Quick Ratio (quarterly)

Altman Z-Score

⚙️ Ops & Cap Efficiency

ROIC (TTM)

ROCE - Return on Capital Employed (TTM)

Asset Turnover (TTM)

CapEx/Depreciation - Investment Intensity (TTM)

R&D/Gross Profit - R&D Intensity (TTM)

SG&A/Revenue - SG&A Efficiency (TTM)

Cash Conversion Cycle (TTM)

DSO - Days Sales Outstanding (TTM)

DIO - Days Inventory Outstanding (TTM)

DPO - Days Payables Outstanding (TTM)

Goodwill/Assets (Quarterly)

🎁 Shareholder Returns

Dividend Yield (TTM)

Buyback Yield (TTM)

Buyback Yield (3 Years)

Dilution Rate (1 Year)

Dilution Rate (3 Years)

SBC Offset Rate (TTM)

Insider Activity Rate (TTM)

Income Statement Analysis

Profit Waterfall Analysis

Balance Sheet Analysis

Cash Flow Statement Analysis

📊 Valuation

EV/EBITDA (TTM)

EV/EBIT (TTM)

EV/Sales (TTM)

P/E Ratio (TTM)

P/B Ratio (Quarterly)

FCF Yield (TTM)

PR Profit Ratio (PPM)

📈 Growth

Revenue (Quarterly)

Revenue/Share (Quarterly)

Net Income (Quarterly)