ASM International NV
AEX:ASM

Watchlist Manager
ASM International NV Logo
ASM International NV
AEX:ASM
Watchlist
Price: 427.8 EUR 2.54% Market Closed
Market Cap: 21.1B EUR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Revenue
+0%
3Y
+70%
5Y
+161%
10Y
-
0
Operating Income
+0%
3Y
+64%
5Y
+258%
10Y
-
0
Net Income
+0%
3Y
+39%
5Y
+108%
10Y
-

Earnings Waterfall
ASM International NV

Revenue
2.9B EUR
Cost of Revenue
-1.5B EUR
Gross Profit
1.5B EUR
Operating Expenses
-678.8m EUR
Operating Income
802.6m EUR
Other Expenses
-116.8m EUR
Net Income
685.7m EUR

Income Statement
ASM International NV

Rotate your device to view
Income Statement
Currency: EUR
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
Dec-1999 Mar-2000 Jun-2000 Sep-2000 Dec-2000 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024
Revenue
Revenue
415
N/A
528
+27%
685
+30%
822
+20%
935
+14%
142
-85%
281
+97%
425
+51%
598
+41%
612
+2%
688
+12%
722
+5%
737
+2%
757
+3%
751
-1%
769
+2%
818
+6%
908
+11%
959
+6%
1 035
+8%
1 125
+9%
1 201
+7%
1 283
+7%
1 326
+3%
1 328
+0%
1 397
+5%
1 467
+5%
1 585
+8%
1 730
+9%
1 853
+7%
2 001
+8%
2 178
+9%
2 411
+11%
2 604
+8%
2 714
+4%
2 726
+0%
2 634
-3%
2 563
-3%
2 600
+1%
2 757
+6%
2 933
+6%
Gross Profit
Cost of Revenue
(245)
(305)
(391)
(462)
(518)
(80)
(158)
(238)
(333)
(343)
(386)
(415)
(432)
(454)
(453)
(460)
(484)
(531)
(559)
(600)
(645)
(680)
(708)
(709)
(705)
(723)
(760)
(832)
(902)
(973)
(1 052)
(1 140)
(1 268)
(1 358)
(1 410)
(1 417)
(1 363)
(1 304)
(1 312)
(1 384)
(1 451)
Gross Profit
170
N/A
223
+31%
294
+32%
359
+22%
417
+16%
63
-85%
123
+97%
187
+52%
265
+41%
269
+2%
302
+12%
307
+2%
306
0%
303
-1%
298
-2%
309
+4%
334
+8%
377
+13%
400
+6%
435
+9%
479
+10%
521
+9%
575
+10%
617
+7%
624
+1%
674
+8%
707
+5%
754
+7%
828
+10%
880
+6%
948
+8%
1 037
+9%
1 143
+10%
1 246
+9%
1 303
+5%
1 310
+0%
1 272
-3%
1 259
-1%
1 288
+2%
1 373
+7%
1 481
+8%
Operating Income
Operating Expenses
(131)
(145)
(178)
(206)
(226)
(43)
(88)
(133)
(176)
(184)
(189)
(192)
(188)
(188)
(189)
(193)
(209)
(215)
(230)
(242)
(255)
(267)
(275)
(282)
(286)
(290)
(296)
(312)
(339)
(368)
(408)
(455)
(510)
(553)
(587)
(605)
(615)
(620)
(641)
(666)
(679)
Selling, General & Administrative
(83)
(93)
(117)
(138)
(147)
(23)
(45)
(66)
(88)
(90)
(93)
(97)
(99)
(103)
(108)
(112)
(121)
(128)
(139)
(143)
(149)
(151)
(151)
(156)
(157)
(162)
(166)
(176)
(190)
(210)
(232)
(256)
(277)
(287)
(295)
(300)
(309)
(311)
(323)
(321)
(312)
Research & Development
(47)
(52)
(59)
(65)
(74)
(21)
(43)
(67)
(75)
(91)
(89)
(84)
(75)
(73)
(69)
(69)
(76)
(75)
(78)
(86)
(91)
(99)
(105)
(105)
(108)
0
(83)
(88)
(124)
(135)
(151)
(171)
(199)
(227)
(262)
(273)
(263)
(271)
(262)
(282)
(289)
Depreciation & Amortization
(0)
(1)
(1)
(3)
(4)
0
0
0
(13)
(4)
(7)
(10)
(13)
(13)
(12)
(11)
(12)
(12)
(13)
(13)
(16)
(17)
(19)
(20)
(21)
(21)
(21)
(23)
(25)
(27)
(29)
(32)
(35)
(38)
0
(32)
(44)
(34)
(47)
(49)
(66)
Other Operating Expenses
0
0
0
0
0
0
1
0
1
0
0
0
0
0
0
0
0
0
0
(0)
0
0
(0)
(0)
0
(107)
(25)
(25)
(0)
4
4
4
0
0
(30)
0
0
(5)
(9)
(14)
(12)
Operating Income
39
N/A
78
+97%
116
+50%
154
+32%
192
+25%
19
-90%
36
+84%
54
+52%
89
+64%
85
-4%
113
+32%
115
+2%
118
+3%
115
-3%
109
-5%
116
+7%
126
+8%
162
+29%
171
+5%
193
+13%
224
+16%
255
+14%
300
+18%
335
+12%
337
+1%
384
+14%
411
+7%
442
+8%
489
+11%
512
+5%
540
+5%
583
+8%
632
+9%
694
+10%
717
+3%
704
-2%
656
-7%
639
-3%
646
+1%
707
+9%
803
+13%
Pre-Tax Income
Interest Income Expense
(9)
(7)
(4)
(1)
(2)
(12)
8
25
56
90
184
186
344
343
255
251
48
48
16
18
4
9
16
(12)
7
24
37
85
106
108
145
150
88
57
24
(14)
(3)
29
34
(15)
75
Non-Reccuring Items
0
0
0
0
0
(1)
0
(2)
(7)
(2)
(4)
(3)
(5)
(5)
(3)
(3)
(1)
(2)
101
101
154
155
47
45
(10)
(10)
(6)
(4)
2
(2)
(1)
(322)
(215)
0
(0)
321
213
(2)
(3)
4
(0)
Total Other Income
0
0
0
0
0
0
(1)
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
0
0
0
0
0
0
0
0
0
2
2
(0)
(9)
Pre-Tax Income
31
N/A
70
+129%
113
+60%
153
+36%
190
+24%
7
-96%
43
+520%
77
+78%
138
+79%
173
+25%
293
+70%
299
+2%
457
+53%
454
-1%
361
-20%
363
+1%
173
-53%
207
+20%
287
+39%
312
+9%
383
+22%
419
+9%
363
-13%
368
+1%
334
-9%
398
+19%
441
+11%
523
+18%
597
+14%
618
+4%
684
+11%
410
-40%
505
+23%
751
+49%
741
-1%
1 012
+37%
867
-14%
668
-23%
679
+2%
696
+3%
868
+25%
Net Income
Tax Provision
(1)
(6)
(12)
(17)
(23)
(2)
(3)
(3)
(2)
(2)
(4)
(5)
(5)
(5)
(7)
(8)
(15)
(16)
(34)
(44)
(54)
(65)
(57)
(58)
(49)
(64)
(73)
(84)
(103)
(104)
(117)
(123)
(116)
(124)
(123)
(114)
(114)
(123)
(127)
(146)
(182)
Income from Continuing Operations
29
65
101
136
167
5
41
74
135
171
290
294
452
449
354
356
157
192
254
268
329
354
306
311
285
334
368
439
495
515
567
287
389
627
618
898
752
545
553
551
686
Income to Minority Interest
(18)
(30)
(45)
(60)
(69)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
11
N/A
32
+186%
52
+65%
73
+39%
94
+30%
5
-94%
41
+659%
74
+81%
135
+83%
171
+26%
290
+70%
294
+1%
452
+54%
449
-1%
354
-21%
356
+1%
157
-56%
192
+22%
254
+32%
268
+6%
329
+23%
354
+8%
306
-13%
311
+2%
285
-8%
334
+17%
368
+10%
439
+19%
495
+13%
515
+4%
567
+10%
287
-49%
389
+35%
627
+61%
618
-1%
898
+45%
752
-16%
545
-28%
553
+1%
551
0%
686
+24%
EPS (Diluted)
0.29
N/A
0.7
+141%
1.04
+49%
1.45
+39%
1.87
+29%
0.09
-95%
0.67
+644%
1.21
+81%
2.21
+83%
2.81
+27%
4.86
+73%
4.95
+2%
7.63
+54%
8.07
+6%
6.42
-20%
6.8
+6%
2.96
-56%
3.83
+29%
5.04
+32%
5.32
+6%
6.58
+24%
7.15
+9%
6.17
-14%
6.29
+2%
5.78
-8%
6.8
+18%
7.51
+10%
8.95
+19%
10.11
+13%
10.53
+4%
11.57
+10%
5.9
-49%
7.93
+34%
12.62
+59%
12.42
-2%
18.12
+46%
15.18
-16%
11
-28%
11.17
+2%
11.17
N/A
13.89
+24%

See Also

Summary
ASM intrinsic value, competitors valuation, and company profile.
DCF Valuation
ASM stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ASM stock valuation using valuation multiples.
Wall Street Estimates
ASM price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
ASM stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 250,300+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.