| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | Dividend | P/B Ratio |
|---|---|---|---|---|---|---|---|
| $301.89 | $240.50B | 34.9 | 25.7 | 17.4% | 14.1% | $1.84 0.6% | 11.7 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-10-31 | $17.2B | $3.6B | $3.95 | N/A | N/A | N/A |
| 1 | 2021-10-31 | $23.1B | $5.9B | $6.47 | 34.1% | 62.7% | 63.8% |
| 2 | 2022-10-31 | $25.8B | $6.5B | $7.49 | 11.8% | 10.8% | 15.8% |
| 3 | 2023-10-31 | $26.5B | $6.9B | $8.16 | 2.8% | 5.1% | 8.9% |
| 4 | 2024-10-31 | $27.2B | $7.2B | $8.68 | 2.5% | 4.7% | 6.4% |
| 5 | TTM 2025-04-30 | $28.1B | $4.6B | $8.07 | 3.4% | -35.6% | -7.0% |
| 6 | Average | 10.9% | 9.5% | 17.6% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2026 | 2027 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 34.1% | 11.8% | 2.8% | 2.5% | 6.6% | 10.7% | 11.4% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 7 | 7 | |
| EPS Growth (%) | 62.7% | 10.8% | 5.1% | 4.7% | 6.0% | 18.6% | 18.0% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 10 | 10 |
| Year | Revenue ($) | Cost of Revenue ($) | R&D ($) | Sales & Marketing ($) | G&A ($) | SG&A ($) | Facilities / D&A ($) |
|---|---|---|---|---|---|---|---|
| 2022 | $25.8B | $13.3B | $2.8B | $703.0M | $735.0M | $1.4B | $444.0M |
| 2023 | $26.5B | $13.6B | $3.1B | $776.0M | $852.0M | $1.6B | $515.0M |
| 2024 | $27.2B | $13.9B | $3.2B | $836.0M | $961.0M | $1.8B | $392.0M |
| 2025 | $28.4B | $14.1B | $3.6B | $858.0M | $910.0M | $1.8B | $435.0M |
| Year | Revenue Change (%) | Cost of Revenue Change (%) | R&D Change (%) | Sales & Marketing Change (%) | G&A Change (%) | SG&A Change (%) | Facilities / D&A Change (%) |
|---|---|---|---|---|---|---|---|
| 2023 | 2.84 | 2.02 | 11.95 | 10.38 | 15.92 | 13.21 | 15.99 |
| 2024 | 2.49 | 1.98 | 4.22 | 7.73 | 12.79 | 10.38 | -23.88 |
| 2025 | 4.39 | 1.71 | 10.42 | 2.63 | -5.31 | -1.61 | 10.97 |

| Year | Semiconductor Systems Rev | Semiconductor Systems OI | Applied Global Services Rev | Applied Global Services OI | Total Rev | Total OI |
|---|---|---|---|---|---|---|
| 2023 | 19.7B | 6.88B | 5.73B | 1.53B | 25.4B | 8.41B |
| 2024 | 19.9B | 6.98B | 6.22B | 1.81B | 26.1B | 8.79B |
| 2025 | 20.8B | 7.38B | 6.38B | 1.79B | 27.2B | 9.17B |
| TTM | 81.8B | 29B | 25.1B | 7.17B | 107B | 36.2B |
| % of Total (TTM) | 76.5% | — | 23.5% | — | 100% | — |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $34,211M |
| 1 | Cash | $5,384M |
| 2 | Total Liabilities | $14,707M |
| 3 | Total Debt | $6,763M |
| 4 | Total Equity | $19,504M |
| 5 | Debt to Equity Ratio | 0.35 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $301.89 | 4.1% | Nicks Growth: 10% Nick's Expected Margin: 25% FINVIZ Growth: 9% |
Nicks: 18 Finviz: 16 |
Nick's: 4.418 | 8.5 | 34.9 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $8.66 EPS | TTM | $153.05 | -49.3% | $139.72 | -53.7% |
| $9.55 EPS | 2026 | $168.78 | -44.1% | $154.08 | -49.0% |
| $11.33 EPS | 2027 | $200.24 | -33.7% | $182.80 | -39.4% |
| Average | Median | Std Dev | Current | Percentile | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | |
| Timeframe | ||||||||||
| 1 Year | 13.65% | 11.88% | 13.52% | 11.83% | 1.72% | 1.51% | 17.58% | 14.20% | 99.3% | 94.6% |
| 3 Years | 13.65% | 11.88% | 13.52% | 11.83% | 1.72% | 1.51% | 17.58% | 14.20% | 99.3% | 94.6% |
| 5 Years | 13.65% | 11.88% | 13.52% | 11.83% | 1.72% | 1.51% | 17.58% | 14.20% | 99.3% | 94.6% |
| 10 Years | 13.65% | 11.88% | 13.52% | 11.83% | 1.72% | 1.51% | 17.58% | 14.20% | 99.3% | 94.6% |