Real-time
Other stock markets
|
|
5-day change | 1st Jan Change | |
42.71 EUR | +2.07% | +2.29% | +29.43% |
11:52am | Confidence improves, bullish push on stock markets | AN |
Nov. 24 | STMICRO : Jefferies remains Neutral | ZD |
Valuation
Fiscal Period : December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 12 859 | 23 969 | 32 795 | 44 697 | 32 103 | 41 528 | - | - |
Enterprise Value (EV) 1 | 12 173 | 23 297 | 31 696 | 43 720 | 30 302 | 38 700 | 37 188 | 35 061 |
P/E ratio | 10,2x | 23,6x | 30,8x | 22,8x | 8,43x | 10,7x | 11,4x | 10,3x |
Yield | 1,68% | 0,89% | 0,45% | 0,49% | 0,68% | 0,54% | 0,66% | 0,70% |
Capitalization / Revenue | 1,33x | 2,51x | 3,21x | 3,50x | 1,99x | 2,39x | 2,36x | 2,18x |
EV / Revenue | 1,26x | 2,44x | 3,10x | 3,43x | 1,88x | 2,23x | 2,11x | 1,84x |
EV / EBITDA | 5,56x | 11,3x | 14,0x | 12,6x | 5,36x | 6,23x | 6,17x | 5,14x |
EV / FCF | 22,8x | 46,9x | 50,6x | 39,0x | 19,0x | 25,2x | 18,6x | 13,2x |
FCF Yield | 4,38% | 2,13% | 1,98% | 2,56% | 5,25% | 3,97% | 5,37% | 7,60% |
Price to Book | 2,02x | 3,40x | 3,96x | 4,85x | 2,51x | 2,62x | 2,16x | 1,79x |
Nbr of stocks (in thousands) | 898 246 | 891 870 | 886 740 | 906 449 | 909 136 | 903 310 | - | - |
Reference price 2 | 14,3 | 26,9 | 37,0 | 49,3 | 35,3 | 46,0 | 46,0 | 46,0 |
Announcement Date | 24.01.19 | 23.01.20 | 28.01.21 | 27.01.22 | 26.01.23 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
Fiscal Period : December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 9 664 | 9 556 | 10 219 | 12 761 | 16 128 | 17 348 | 17 599 | 19 012 |
EBITDA 1 | 2 191 | 2 062 | 2 257 | 3 466 | 5 654 | 6 215 | 6 028 | 6 819 |
EBIT 1 | 1 421 | 1 208 | 1 334 | 2 421 | 4 439 | 4 643 | 4 330 | 5 005 |
Operating Margin | 14,7% | 12,6% | 13,1% | 19,0% | 27,5% | 26,8% | 24,6% | 26,3% |
Earnings before Tax (EBT) 1 | 1 389 | 1 189 | 1 267 | 2 337 | 4 486 | 4 721 | 4 419 | 5 027 |
Net income 1 | 1 287 | 1 032 | 1 106 | 2 000 | 3 960 | 4 012 | 3 741 | 4 213 |
Net margin | 13,3% | 10,8% | 10,8% | 15,7% | 24,6% | 23,1% | 21,3% | 22,2% |
EPS 2 | 1,41 | 1,14 | 1,20 | 2,16 | 4,19 | 4,28 | 4,02 | 4,48 |
Free Cash Flow 1 | 533 | 497 | 627 | 1 120 | 1 591 | 1 535 | 1 998 | 2 666 |
FCF margin | 5,52% | 5,20% | 6,14% | 8,78% | 9,86% | 8,85% | 11,4% | 14,0% |
FCF Conversion (EBITDA) | 24,3% | 24,1% | 27,8% | 32,3% | 28,1% | 24,7% | 33,1% | 39,1% |
FCF Conversion (Net income) | 41,4% | 48,2% | 56,7% | 56,0% | 40,2% | 38,3% | 53,4% | 63,3% |
Dividend per Share 2 | 0,24 | 0,24 | 0,17 | 0,24 | 0,24 | 0,25 | 0,30 | 0,32 |
Announcement Date | 24/01/19 | 23/01/20 | 28/01/21 | 27/01/22 | 26/01/23 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
Fiscal Period : December | 2019 S1 | 2019 S2 | 2020 S1 | 2020 S2 | 2021 Q2 | 2021 S1 | 2021 Q3 | 2021 Q4 | 2021 S2 | 2022 Q1 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2022 S2 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2023 S2 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 4 249 | 5 307 | 4 318 | 5 901 | 2 992 | 6 008 | 3 197 | 3 556 | 6 753 | 3 546 | 3 837 | 7 383 | 4 305 | 4 424 | 8 729 | 4 247 | 4 326 | 8 573 | 4 431 | 4 379 | 8 882 | 4 134 | 4 256 | 4 498 | 4 559 |
EBITDA 1 | - | - | - | - | 747 | - | 870 | 1 156 | - | 1 160 | 1 294 | - | 1 584 | 1 618 | - | 1 569 | 1 529 | - | 1 637 | 1 769 | - | 1 421 | 1 462 | 1 607 | 1 662 |
EBIT 1 | 410 | 799 | 346 | 988 | 489 | 929 | 606 | 889 | 1 494 | 877 | 1 004 | 1 876 | 1 272 | 1 287 | 2 559 | 1 201 | 1 146 | 2 347 | 1 241 | 1 075 | 2 355 | 964 | 1 008 | 1 166 | 1 189 |
Operating Margin | 9,65% | 15,1% | 8,01% | 16,7% | 16,3% | 15,5% | 19,0% | 25,0% | 22,1% | 24,7% | 26,2% | 25,4% | 29,5% | 29,1% | 29,3% | 28,3% | 26,5% | 27,4% | 28,0% | 24,6% | 26,5% | 23,3% | 23,7% | 25,9% | 26,1% |
Earnings before Tax (EBT) 1 | 404 | 785 | 328 | 939 | 478 | 910 | 549 | 878 | 1 427 | 875 | 1 008 | 1 883 | 1 286 | 1 317 | 2 603 | 1 233 | 1 174 | 2 408 | 1 280 | 1 122 | 2 344 | 999 | 1 037 | 1 186 | 1 219 |
Net income 1 | 338 | 694 | 282 | 824 | 412 | 776 | 474 | 750 | 1 224 | 747 | 867 | 1 614 | 1 099 | 1 248 | 2 347 | 1 044 | 1 001 | 2 045 | 1 090 | 931 | 1 988 | 843 | 879 | 1 007 | 1 046 |
Net margin | 7,95% | 13,1% | 6,53% | 14,0% | 13,8% | 12,9% | 14,8% | 21,1% | 18,1% | 21,1% | 22,6% | 21,9% | 25,5% | 28,2% | 26,9% | 24,6% | 23,1% | 23,9% | 24,6% | 21,3% | 22,4% | 20,4% | 20,6% | 22,4% | 22,9% |
EPS 2 | - | - | 0,31 | 0,89 | 0,46 | 0,84 | 0,51 | 0,82 | 1,32 | 0,79 | 0,92 | 1,70 | 1,16 | 1,32 | 2,48 | 1,10 | 1,06 | 2,16 | 1,16 | 0,99 | 2,11 | 0,90 | 0,93 | 1,07 | 1,08 |
Dividend per Share 2 | - | - | - | - | 0,06 | - | 0,06 | 0,06 | - | 0,06 | 0,06 | - | 0,06 | 0,06 | - | - | 0,06 | - | 0,06 | 0,06 | - | 0,06 | 0,07 | 0,07 | 0,07 |
Announcement Date | 25/07/19 | 23/01/20 | 23/07/20 | 28/01/21 | 29/07/21 | 29/07/21 | 28/10/21 | 27/01/22 | 27/01/22 | 27/04/22 | 28/07/22 | 28/07/22 | 27/10/22 | 26/01/23 | 26/01/23 | 27/04/23 | 27/07/23 | 27/07/23 | 26/10/23 | - | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
Fiscal Period : December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - | - | - |
Net Cash position 1 | 686 | 672 | 1 099 | 977 | 1 801 | 2 828 | 4 339 | 6 467 |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
Free Cash Flow 1 | 533 | 497 | 627 | 1 120 | 1 591 | 1 535 | 1 998 | 2 666 |
ROE (net income / shareholders' equity) | 21,9% | 15,4% | 14,3% | 22,7% | 36,2% | 28,1% | 21,1% | 20,5% |
Shareholders' equity 1 | 5 881 | 6 701 | 7 745 | 8 821 | 10 951 | 14 298 | 17 735 | 20 531 |
ROA (Net income/ Total Assets) | 12,5% | 9,08% | 8,40% | 13,3% | 22,3% | 18,8% | 15,3% | 14,8% |
Assets 1 | 10 274 | 11 368 | 13 161 | 14 984 | 17 761 | 21 398 | 24 454 | 28 465 |
Book Value Per Share 2 | 7,08 | 7,90 | 9,33 | 10,2 | 14,0 | 17,6 | 21,3 | 25,7 |
Cash Flow per Share 2 | 2,03 | 2,07 | 2,28 | 3,31 | 5,50 | 6,48 | 6,00 | 6,88 |
Capex 1 | 1 262 | 1 174 | 1 280 | 1 828 | 3 520 | 4 004 | 3 344 | 3 315 |
Capex / Sales | 13,1% | 12,3% | 12,5% | 14,3% | 21,8% | 23,1% | 19,0% | 17,4% |
Announcement Date | 24/01/19 | 23/01/20 | 28/01/21 | 27/01/22 | 26/01/23 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating :
Investor Rating :
ESG Refinitiv :
A
Sell
Buy

Mean consensus
OUTPERFORM
Number of Analysts
22
Last Close Price
45.97USD
Average target price
57.43USD
Spread / Average Target
+24.92%
EPS Revisions
1st Jan change | Capi. (M$) | |
---|---|---|
+29.44% | 41 528 M $ | |
+227.23% | 1181 B $ | |
+28.21% | 475 B $ | |
+69.25% | 391 B $ | |
+88.37% | 197 B $ | |
+67.31% | 186 B $ | |
+15.14% | 141 B $ | |
-7.46% | 139 B $ | |
+52.30% | 83 582 M $ | |
+75.20% | 70 195 M $ |
- Stock
- Equities
- Stock STMicroelectronics N.V. - Euronext Paris
- Financials STMicroelectronics N.V.