Data is not available at this time.
Tokyo Electron Limited (TEL) is a global leader in semiconductor and flat panel display (FPD) production equipment, serving key markets in Japan, North America, Europe, and Asia. The company specializes in advanced wafer processing systems, including coaters/developers, etch systems, deposition systems, and cleaning systems, which are critical for semiconductor manufacturing. Additionally, TEL provides FPD production equipment such as OLED inkjet printing systems, positioning itself as a key enabler of next-generation display technologies. TEL operates in the highly cyclical semiconductor industry, where demand is driven by technological advancements, chip complexity, and global electronics consumption. Its strong R&D focus and close collaboration with leading foundries and memory manufacturers reinforce its competitive edge. The company’s diversified product portfolio and aftermarket services, including logistics and maintenance, enhance recurring revenue streams. As one of the top three semiconductor equipment suppliers globally, TEL benefits from long-term industry tailwinds, including the rise of AI, 5G, and IoT, which drive demand for advanced semiconductor nodes.
Tokyo Electron reported revenue of JPY 2.43 trillion in FY 2025, with net income reaching JPY 544.1 billion, reflecting robust profitability. The company’s operating cash flow stood at JPY 582.2 billion, supported by strong demand for semiconductor equipment. Capital expenditures of JPY 168 billion indicate continued investment in innovation and capacity expansion, aligning with industry growth trends.
TEL’s diluted EPS of JPY 1,179.08 underscores its earnings strength, driven by high-margin semiconductor equipment sales. The absence of total debt and a cash reserve of JPY 416.2 billion highlight efficient capital management, providing financial flexibility for R&D and strategic initiatives without reliance on leverage.
The company maintains a pristine balance sheet with zero debt and JPY 416.2 billion in cash and equivalents, ensuring resilience against industry cyclicality. This strong liquidity position supports dividend payouts and reinvestment in growth opportunities, reinforcing long-term stability.
TEL’s growth is tied to semiconductor industry expansion, with rising demand for advanced nodes and FPD technologies. The company’s dividend per share of JPY 746 reflects a commitment to shareholder returns, balancing reinvestment needs with income distribution.
With a market cap of JPY 10.42 trillion and a beta of 1.28, TEL is priced as a high-growth player in the semiconductor equipment sector. Investors anticipate sustained demand for its products, driven by global chip shortages and technological advancements.
TEL’s strategic advantages include its technological leadership, strong customer relationships, and exposure to secular growth trends in semiconductors and displays. The outlook remains positive, supported by industry capex increases and innovation in AI and IoT applications.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |