Financials Universal Display Corporation

Equities

OLED

US91347P1057

Semiconductors

Market Closed - Nasdaq Other stock markets 04:00:00 2024-04-26 pm EDT			5-day change	1st Jan Change
158.3 ^USD	+1.10%		+5.67%	-17.23%

Mar. 07	Universal Display Corporation Announces the Appointment of Dr. Nigel Brown and Dr. Joan Lau to the Board of Directors	CI
Feb. 29	Universal Display Insider Sold Shares Worth $1,199,265, According to a Recent SEC Filing	MT

Valuation

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	9,708	10,825	7,777	5,103	9,058	7,510	-	-
Enterprise Value (EV) ¹	9,062	10,095	7,114	4,526	8,544	6,737	6,470	6,217
P/E ratio	70.6 x	82.1 x	42.6 x	24.6 x	45.1 x	34.1 x	28.1 x	19.2 x
Yield	0.19%	0.26%	0.48%	1.11%	0.73%	1.01%	1.1%	1.14%
Capitalization / Revenue	24 x	25.2 x	14.1 x	8.28 x	15.7 x	11.4 x	9.87 x	8.38 x
EV / Revenue	22.4 x	23.5 x	12.9 x	7.34 x	14.8 x	10.3 x	8.5 x	6.94 x
EV / EBITDA	47 x	51.8 x	26.4 x	14.6 x	32.8 x	22.5 x	17.7 x	13.1 x
EV / FCF	55.3 x	83.6 x	48.1 x	53.7 x	89.9 x	38.1 x	37.7 x	19.6 x
FCF Yield	1.81%	1.2%	2.08%	1.86%	1.11%	2.62%	2.65%	5.12%
Price to Book	12.1 x	11.9 x	7.16 x	4.02 x	6.26 x	4.64 x	4.14 x	-
Nbr of stocks (in thousands)	47,111	47,104	47,126	47,237	47,358	47,439	-	-
Reference price ²	206.1	229.8	165.0	108.0	191.3	158.3	158.3	158.3
Announcement Date	2/20/20	2/18/21	2/23/22	2/23/23	2/22/24	-	-	-

¹USD in Million²USD

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	405.2	428.9	553.5	616.6	576.4	656	760.8	896.3
EBITDA ¹	192.8	194.7	269.6	309.4	260.6	299.6	366.3	473.9
EBIT ¹	158.3	157.5	227.6	267.1	217.2	252.6	316.4	419.1
Operating Margin	39.08%	36.73%	41.13%	43.32%	37.68%	38.51%	41.6%	46.76%
Earnings before Tax (EBT) ¹	169.9	163.5	228.2	268.2	245.2	277.4	351.4	501
Net income ¹	138.3	133.4	184.2	210.1	203	221.6	272.1	391
Net margin	34.13%	31.1%	33.28%	34.07%	35.22%	33.78%	35.76%	43.62%
EPS ²	2.920	2.800	3.870	4.400	4.240	4.638	5.633	8.260
Free Cash Flow ¹	163.9	120.8	147.9	84.32	94.98	176.7	171.7	318
FCF margin	40.44%	28.17%	26.73%	13.67%	16.48%	26.94%	22.57%	35.48%
FCF Conversion (EBITDA)	85%	62.04%	54.87%	27.25%	36.45%	58.98%	46.87%	67.1%
FCF Conversion (Net income)	118.47%	90.57%	80.31%	40.14%	46.79%	79.74%	63.11%	81.33%
Dividend per Share ²	0.4000	0.6000	0.8000	1.200	1.400	1.602	1.742	1.800
Announcement Date	2/20/20	2/18/21	2/23/22	2/23/23	2/22/24	-	-	-

¹USD in Million²USD

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December	2021 Q3	2021 Q4	2022 Q1	2022 Q2	2022 Q3	2022 Q4	2023 Q1	2023 Q2	2023 Q3	2023 Q4	2024 Q1	2024 Q2	2024 Q3	2024 Q4	2025 Q1
Net sales ¹	143.6	146.2	150.5	136.6	160.6	169	130.5	146.6	141.1	158.3	150.4	154.8	169.6	180.9	172.1
EBITDA ¹	68.48	67.46	73.38	64.72	78.48	92.81	54.76	69.34	59.91	76.58	68.46	61.64	71.87	77.47	77.03
EBIT ¹	57.73	56.46	62.25	53.31	68.46	83.08	45.37	58.64	48.44	64.75	56.52	57.41	66.92	74.81	67.71
Operating Margin	40.2%	38.61%	41.37%	39.04%	42.64%	49.15%	34.77%	40.01%	34.33%	40.9%	37.59%	37.08%	39.45%	41.36%	39.35%
Earnings before Tax (EBT) ¹	57.76	56.54	62.51	54.99	70.09	80.65	51.63	64.05	53.88	75.61	60.87	64.11	74.34	83.11	73.88
Net income ¹	46.11	45.88	49.97	41.5	53.46	65.13	39.84	49.68	51.52	61.98	48.78	51.52	58.49	65.57	58.1
Net margin	32.11%	31.37%	33.21%	30.39%	33.29%	38.53%	30.54%	33.89%	36.52%	39.15%	32.44%	33.28%	34.48%	36.25%	33.76%
EPS ²	0.9700	0.9600	1.050	0.8700	1.120	1.360	0.8300	1.040	1.080	1.290	1.020	1.076	1.219	1.364	1.200
Dividend per Share ²	0.2000	0.2000	0.3000	0.3000	0.3000	0.3000	0.3500	0.3500	0.3500	0.3500	0.4000	0.4000	0.4000	0.4000	0.4500
Announcement Date	11/4/21	2/23/22	5/5/22	8/4/22	11/3/22	2/23/23	5/3/23	8/3/23	11/2/23	2/22/24	-	-	-	-	-

¹USD in Million²USD

Estimates

Balance Sheet Analysis

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	-	-	-	-	-	-	-	-
Net Cash position ¹	646	730	663	578	514	773	1,040	1,293
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Free Cash Flow ¹	164	121	148	84.3	95	177	172	318
ROE (net income / shareholders' equity)	18.4%	15.5%	18.3%	17.7%	14.9%	16.5%	16.6%	-
ROA (Net income/ Total Assets)	13.5%	11.2%	13.5%	14%	12.7%	13%	15.6%	-
Assets ¹	1,027	1,195	1,368	1,500	1,601	1,705	1,747	-
Book Value Per Share ²	17.10	19.30	23.10	26.90	30.60	34.10	38.20	-
Cash Flow per Share ²	4.130	3.150	4.030	2.670	3.250	5.550	7.250	-
Capex ¹	30.1	28	43.2	42.5	59.8	50.9	59.1	5
Capex / Sales	7.42%	6.53%	7.8%	6.89%	10.37%	7.76%	7.77%	0.56%
Announcement Date	2/20/20	2/18/21	2/23/22	2/23/23	2/22/24	-	-	-

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

Ratings for Universal Display Corporation

Trading Rating

Investor Rating

ESG Refinitiv

B-

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

158.3 USD

Average target price

202.1 USD

Spread / Average Target

+27.66%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Integrated Circuits

	1st Jan change	Capi.
UNIVERSAL DISPLAY CORPORATION	-17.23%	7.51B
MEDIATEK INC.	-0.99%	49.04B
SKYWORKS SOLUTIONS, INC.	-7.22%	16.73B
NOVATEK MICROELECTRONICS CORP.	+16.63%	11.25B
UNIMICRON TECHNOLOGY CORP.	+3.69%	8.53B
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD.	+49.91%	8.75B
AVARY HOLDING(SHENZHEN)CO., LIMITED	+6.14%	7.56B
UNIGROUP GUOXIN MICROELECTRONICS CO., LTD.	-14.19%	6.74B
GLOBALWAFERS CO., LTD.	-12.95%	6.83B
SHENNAN CIRCUIT COMPANY LIMITED	+29.74%	6.52B

Integrated Circuits