ASML Holding (ASML)

Index:

AEX Index

  621.20
   
  • Change Today:
     -12.80
  • 52 Week High:  1,002.20
  • 52 Week Low:  571.30
  • Currency: Euro
  • Shares Issued: 394.10m
  • Volume: 868,544
  • Market Cap:  244,815m
  • Beta: 2.82

Fundamentals - based on IFRS

    (Millions)   (Millions)   (Millions)   (Millions)   (Millions)
Income Statement 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19
Continuing Operations          
Revenue 27,558.50 21,173.40 18,611.00 13,978.50 11,820.00
Operating Profit/(Loss) 9,042.30 6,500.70 6,750.10 4,051.50 2,790.80
Profit Before Tax 9,083.50 6,456.10 6,705.50 4,016.60 2,765.80
Profit After Tax 7,647.70 5,486.20 5,684.10 3,553.70 2,574.10
           
Earnings per Share - Basic 1,991.00¢ 1,414.00¢ 1,436.00¢ 849.00¢ 616.00¢
Earnings per Share - Adjusted 1,991.00¢ 1,414.00¢ 1,436.00¢ 849.00¢ 616.00¢
           
Dividend per Share 610.00¢ 580.00¢ 550.00¢ 275.00¢ 240.00¢
    (Millions)   (Millions)   (Millions)   (Millions)   (Millions)
Balance Sheet 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19
Assets          
Non-Current Assets          
Property, Plant & Equipment 5,799.80 4,136.90 3,147.50 2,815.20 2,323.20
Intangible Assets 5,330.30 5,398.00 5,507.70 5,678.00 5,645.50
Other Non-Current Assets 4,433.50 3,700.60 3,385.60 2,844.20 2,529.80
  15,563.60 13,235.50 12,040.80 11,337.40 10,498.50
Current Assets          
Inventories 8,850.70 7,199.70 5,179.20 4,569.40 3,809.20
Cash at Bank & in Hand 7,004.70 7,268.30 6,951.80 6,049.40 3,532.30
Other Current Assets 8,538.50 8,596.90 6,059.20 5,311.20 4,789.60
  24,393.90 23,064.90 18,190.20 15,930.00 12,131.10
           
Other Assets n/a n/a n/a n/a n/a
Total Assets 39,957.50 36,300.40 30,231.00 27,267.40 22,629.60
Current Liabilities          
Borrowings 0.10 746.20 509.10 15.40 n/a
Other Current Liabilities 16,274.60 17,237.40 11,788.90 6,588.10 4,694.10
           
Current Liabilities 16,274.70 17,983.60 12,298.00 6,603.50 4,694.10
           
Net Current Assets c8,119.20 c5,081.30 c5,892.20 c9,326.50 c7,437.00
           
Borrowings 4,631.50 3,514.20 4,075.00 4,662.80 3,108.30
Other Non-Current Liabilities 5,598.90 5,991.80 3,717.40 2,135.70 2,235.00
Non-Current Liabilities 10,230.40 9,506.00 7,792.40 6,798.50 5,343.30
           
Other Liabilities n/a n/a n/a n/a n/a
Total Liabilities 26,505.10 27,489.60 20,090.40 13,402.00 10,037.40
           
Net Assets 13,452.40 8,810.80 10,140.60 13,865.40 12,592.20
           
Shareholders Funds 13,452.40 8,810.80 10,140.60 13,865.40 12,592.20
           
Minority Interests/Other Equity n/a n/a n/a n/a n/a
Total Equity 13,452.40 8,810.80 10,140.60 13,865.40 12,592.20
Cash Flow 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19
Net Cash Flow From Operating Activities 5,443.40 8,486.80 10,845.80 4,627.60 3,276.40
Net Cash Flow from Investing Activities (2,689.30) (1,028.90) (72.00) (1,352.20) (1,157.50)
Net Cash Flow from Financing Activities (3,003.90) (7,138.30) (9,891.70) (753.00) (1,712.30)
Net Increase/Decrease In Cash (249.80) 319.60 882.10 2,522.40 406.60
Ratios - based on IFRS 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19
Continuing Operations          
PE Ratio - Adjusted 34.2 35.6 49.2 46.8 42.8
PEG - Adjusted 0.8 n/a 0.7 1.2 n/a
Earnings per Share Growth - Adjusted 41% -2% 69% 38% 0%
Dividend Cover 3.26 2.44 2.61 3.09 2.57
Revenue per Share 6,992.77¢ 5,372.60¢ 47.67¢ 3,546.94¢ 2,999.24¢
Pre-Tax Profit per Share 2,304.87¢ 1,638.19¢ 17.18¢ 1,019.18¢ 701.80¢
Operating Margin 32.81% 30.70% 36.27% 28.98% 23.61%
Return on Capital Employed 71.22% 84.14% 0.73% 31.22% 27.51%
           
Dividend Yield 0.9% 1.2% 0.8% 0.7% 0.9%
Dividend per Share Growth 5.17% 5.45% 100.00% 14.58% 14.29%
Operating Cash Flow per Share 1,381.22¢ 2,153.46¢ 2,752.04¢ 1,174.22¢ 831.36¢
Cash Incr/Decr per Share (63.38¢) 81.10¢ 2.26¢ 640.04¢ 103.17¢
Net Asset Value per Share (exc. Intangibles) 2,060.92¢ 865.97¢ 1,175.56¢ 2,077.49¢ 1,762.67¢
Net Gearing -17.64% -34.14% -23.35% -9.89% -3.37%

Key

* GAAP

a. Includes discontinued activities

b. Including assets due in more than one year

c. Not disclosed under IFRS

d. Total fixed assets

e. Includes borrowings

f. Included in cash flow from operating activities under IFRS

g. Included in net cash from investing activities under IFRS

h. Pre-tax

i. Capital expenditure

j. Based on operating cash flow before tax

k. Issue of ordinary shares

Note 1: Prices and trades are provided by Digital Look Corporate Solutions and are delayed by at least 15 minutes.

Note 2: Forecast figures based on normalised accounts.

 

Top of Page