investorscraft@gmail.com

Intrinsic Value of Photronics, Inc. (PLAB)

Previous Close$19.49
Intrinsic Value
Upside potential
Previous Close
$19.49

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Photronics, Inc. operates in the semiconductor industry, specializing in the design and manufacture of photomasks, which are critical components in the fabrication of integrated circuits and flat panel displays. The company serves a diverse clientele, including leading semiconductor manufacturers and display producers, leveraging its advanced manufacturing capabilities to deliver high-precision photomasks. Photronics maintains a strong market position by focusing on technological innovation, operational efficiency, and customer-specific solutions, catering to both high-volume and niche markets. The company’s revenue model is driven by recurring demand from semiconductor and display manufacturers, supported by long-term customer relationships and a global production footprint. Its ability to adapt to evolving industry trends, such as the shift toward smaller node technologies and advanced packaging, reinforces its competitive edge. Photronics operates in a cyclical industry but mitigates risks through diversification across end markets and geographies, ensuring resilience against sector-specific downturns.

Revenue Profitability And Efficiency

Photronics reported revenue of $866.9 million for FY 2024, with net income of $130.7 million, reflecting a robust profitability margin. The company generated $261.4 million in operating cash flow, underscoring strong operational efficiency. Capital expenditures of $130.9 million indicate ongoing investments in capacity and technology, aligning with industry demands. The diluted EPS of $2.09 highlights effective earnings distribution across its 61.7 million outstanding shares.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its ability to convert revenue into net income efficiently, supported by disciplined cost management and scalable operations. Photronics’ capital efficiency is demonstrated by its balanced approach to reinvestment, with capex directed toward growth initiatives while maintaining healthy cash reserves. The absence of significant debt ($18.0 million) further enhances its ability to allocate capital strategically.

Balance Sheet And Financial Health

Photronics maintains a strong balance sheet, with $598.5 million in cash and equivalents, providing ample liquidity for operational and strategic needs. The minimal debt level reflects a conservative financial structure, reducing leverage risk. This financial health positions the company to navigate industry cycles effectively and pursue growth opportunities without overreliance on external financing.

Growth Trends And Dividend Policy

Photronics has demonstrated consistent growth, driven by demand for advanced photomasks in semiconductor and display markets. The company does not currently pay dividends, opting instead to reinvest earnings into technology and capacity expansion. This reinvestment strategy aligns with its focus on sustaining long-term growth and maintaining technological leadership in a competitive industry.

Valuation And Market Expectations

The market values Photronics based on its technological expertise and positioning in the semiconductor supply chain. Its valuation reflects expectations of sustained demand for photomasks, particularly in advanced nodes and emerging applications. Investors likely weigh its growth potential against industry cyclicality, with a focus on its ability to maintain margins and market share.

Strategic Advantages And Outlook

Photronics’ strategic advantages include its technological leadership, global manufacturing footprint, and strong customer relationships. The outlook remains positive, supported by secular growth in semiconductor demand and the company’s ability to innovate. However, macroeconomic factors and industry cyclicality pose risks, requiring continued operational agility and strategic investments to sustain competitive positioning.

Sources

Company filings, financial statements

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount