| Finding | Assessment |
|---|---|
| 5-Year Stock Return | Stock currently $441, up 209% from $142 (5 years ago). TTM OP grew 30% ($6.9B→$8.9B). P/E(ttm) re-rated 19x→39x on AI WFE narrative. |
| Business Model | STRONG. #1 semi equipment maker by revenue. $30B+ TTM rev, 35K+ AIx chambers. Semi Systems (75%) + AGS (21%) + Other (4%). #1 in leading-edge foundry logic, DRAM, advanced packaging. 0.6x Debt/EBITDA. |
| Competitive Moat | NARROW. Process tech + materials engineering depth; EPIC Center co-development with TSMC/Samsung/SK hynix/Micron/Advantest; 35K AIx chambers. Lam/TEL/KLA compete in niches. |
| Past 5-YR Drivers | Equipment intensity rises every node (GAA, HBM stack, panel packaging). GM up 800bps to 50% on portfolio enrichment. AGS annuity expanded to record $1.67B Q2. |
| Recent Stock Move | Stock currently $441, +29% post last quarter end from $342 close. Q2 print + raised >30% CY26 equipment guide drove re-rating. P/E(ttm) 33x→39x; TTM OP $8.93B breaks out of $7.7-8.8B steady-state. |
| Revenue Trend | ACCELERATING Rev YoY: +11% (Q2 2026) → +23% (Q3 2026E). |
| Margin Trend | FLAT OM%: 32% (Q2 2026) → 32% (Q3 2026E). GM 50% record (highest in 25+ years). |
| TTM OP Trajectory | ACCELERATING TTM OP QoQ: +4% (Q2 2026) → +7% (Q3 2026E). TTM OP $8.93B. |
| Key Opportunities | Semi equipment >30% CY26 (raised from >20%); 2027 another record year; advanced packaging +50%; NEXX panel acquisition; EPIC Center opens Fall 2026; AGS mid-teens (raised). |
| Key Risks | 39x P/E pricing in multi-year ramp; China export controls + Huawei letter (China 27%); customer concentration (top-2 ~34%); Taiwan/Korea geopolitical; Q2 FCF $210M (vs $1.06B PY) on inventory build. |
| Catalysts | Q3 FY26 guide $8.95B/EPS $3.36 (Aug print). EPIC Center opening Oct 12. SEMICON West investor breakfast Oct 13. Master Class June 25 (DRAM + adv packaging roadmap). NEXX close. Trillium / Precision PECVD design wins at GAA node. |
| P/E(ttm) Valuation | EXTREME at 39x (range: 11x–39x over 20 quarters). All-time high — prices in >30% CY26 ramp delivering + 2027 strength + sustained mid-teens AGS growth. On Q3E TTM EPS, fwd P/E ~35x; on FY26 consensus EPS ~$11, fwd P/E ~40x. Compresses to 25x quickly if H2 deliveries slip or hyperscaler capex moderates. |
| Segment | Q2 FY26 Revenue | % of Total | Key Details |
|---|---|---|---|
| Semiconductor Systems | $5,965M | 75% | +10% YoY. Foundry/Logic 67%, DRAM 29%, Flash 4%. Non-GAAP GM 54.8% record; OM 35.2%. Effective Q1 FY26, 200mm equipment moved here from AGS. |
| Applied Global Services | $1,665M | 21% | +17% YoY record. GM 34.7%, OM 29.2%. 35K+ AIx-connected chambers; mid-teens growth now expected (raised from low-double-digit). 2/3 installed base under contract at 90% renewal. |
| Other (incl. Display) | $280M | 4% | Flat YoY. Display equipment + 200mm legacy now in Other (no longer separately reported). |
Precision components vendors
Specialty gases & chemicals
Advanced ceramics & materials
Optics & sensor suppliers
~2,000 direct suppliers
Deposition (CVD, PVD, ALD, EPI)
Etch & CMP systems
eBeam inspection & metrology
Advanced packaging (Kinex, NEXX panel)
$30B+ TTM revenue, 35K+ AIx chambers
TSMC (leading-edge foundry)
Samsung (DRAM/HBM, foundry)
SK Hynix, Micron (HBM/DRAM)
Intel (foundry services)
China fabs (ICAPS, mature)
| USD | Q2'24 | Q3'24 | Q4'24 | Q1'25 | Q2'25 | Q3'25 | Q4'25 | Q1'26 | Q2'26 | Q3'26E |
|---|---|---|---|---|---|---|---|---|---|---|
| Quarter End | Apr 24 | Jul 24 | Oct 24 | Jan 25 | Apr 25 | Jul 25 | Oct 25 | Jan 26 | Apr 26 | Jul 26 |
| Stock Price | $209 | $237 | $202 | $163 | $145 | $183 | $205 | $257 | $342 | $441 |
| Stock QoQ | +35% | +14% | -15% | -20% | -11% | +26% | +12% | +26% | +33% | +29% |
| Rev YoY | +0% | +5% | +5% | +7% | +7% | +8% | -3% | -2% | +11% | +23% |
| OM% | 29% | 29% | 29% | 30% | 31% | 31% | 30% | 30% | 32% | 32% |
| R40 (Rev YoY + OM%) | 29% | 34% | 34% | 37% | 37% | 38% | 27% | 28% | 43% | 55% |
| TTM OP ($M) | 7,652 | 7,792 | 7,867 | 8,075 | 8,332 | 8,623 | 8,651 | 8,572 | 8,926 | 9,567 |
| TTM OP QoQ | +0% | +2% | +1% | +3% | +3% | +3% | +0% | -1% | +4% | +7% |
| FCF/OP ttm | 89% | 84% | 95% | 73% | 70% | 68% | 66% | 72% | 60% | 63% |
| Debt/EBITDA | 0.6x | 0.7x | 0.7x | 0.7x | 0.7x | 0.6x | 0.7x | 0.7x | 0.6x | 0.6x |
| P/E(ttm) | 24x | 27x | 23x | 21x | 17x | 21x | 23x | 25x | 33x | 39x |
| Q4'21 | Q1'22 | Q2'22 | Q3'22 | Q4'22 | Q1'23 | Q2'23 | Q3'23 | Q4'23 | Q1'24 | Q2'24 | Q3'24 | Q4'24 | Q1'25 | Q2'25 | Q3'25 | Q4'25 | Q1'26 | Q2'26 | Q3'26E | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Quarter End | Oct 21 | Jan 22 | Apr 22 | Jul 22 | Oct 22 | Jan 23 | Apr 23 | Jul 23 | Oct 23 | Jan 24 | Apr 24 | Jul 24 | Oct 24 | Jan 25 | Apr 25 | Jul 25 | Oct 25 | Jan 26 | Apr 26 | Jul 26 |
| R40 > 40% | ✅ | ✅ | ✅ | ✅ | ✅ | |||||||||||||||
| R40 accelerate | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ||||||||||
| TTM OP QoQ > 10% | ✅ | |||||||||||||||||||
| TTM OP QoQ accelerate | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ||||||||
| TTM FCF/OP > 60% | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | |||
| Debt/EBITDA < 3.5 | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ |
| Total passes | 4 | 3 | 3 | 2 | 3 | 2 | 3 | 2 | 4 | 3 | 4 | 4 | 2 | 4 | 4 | 4 | 2 | 3 | 4 | 5 |
| Stock QoQ | -10% | +22% | -16% | -31% | -10% | +18% | +27% | +18% | -3% | +11% | +35% | +14% | -15% | -20% | -11% | +26% | +12% | +26% | +33% | +29% |
| P/E(ttm) | 19x | 21x | 17x | 12x | 11x | 13x | 16x | 19x | 17x | 18x | 24x | 27x | 23x | 21x | 17x | 21x | 23x | 25x | 33x | 39x |