| Finding | Assessment |
|---|---|
| 5-Year Stock Return | +106% ($691→$1,421). TTM OP +126% ($5.5B→$12,424M) outpaced stock. P/E(ttm) compressed 59x→45x as earnings caught up. |
| Business Model | Sole global EUV lithography supplier. EUV 36%, DUV 37%, IBM 25% of €33B FY2025 revenue. Logic 66%, Memory 34%. |
| Competitive Moat | WIDE Absolute EUV monopoly, exclusive Zeiss/Trumpf partnerships, €38.8B backlog (€25.5B EUV). No competitor despite decades of effort. |
| Past 5-YR Drivers | EUV intensity increase (20+ layers/wafer at 2nm), High NA ramp (5→20 units/year by 2028), AI-driven semiconductor capex. |
| Recent Stock Move | $1,421 vs. $801 (Jun 2025). Driven by Q1 2026 beat (€8.8B rev, 53% GM), FY2026 guidance raised to €36-40B, “very strong” order intake. |
| Revenue Trend | ACCELERATING Rev YoY: 13% (Q1 2026) → 18% (Q2 2026E). |
| Margin Trend | EXPANDING OM%: 36.0% (Q1 2026) → 37.0% (Q2 2026E). |
| TTM OP Trajectory | ACCELERATING TTM OP QoQ: 3.7% (Q1 2026) → 6.0% (Q2 2026E). TTM OP $12,424M. |
| Key Opportunities | AI demand: Memory sold out through 2026+, Logic ramping 2nm. High-NA: 500K+ wafers, 80%+ availability, single-expose 3+ nodes. FY2026 raised €36-40B. |
| Key Risks | Export controls could eliminate ~20% China revenue. Cyclicality: single EUV system €150M+, quarter-to-quarter lumpy. China fell from 49% to ~20%. |
| Catalysts | Q2 2026 earnings (€8.4-9.0B guide). FY2026 raised guidance execution. High-NA production milestones. NXE:3800F shipping 2027. |
| P/E(ttm) Valuation | 45x near 5-year median (~40x). Monopoly + raised guidance + €39B backlog. Upside 55x on sustained demand; downside 35x on export escalation. |
| Segment | FY2025 Revenue | % of Total | Key Details |
|---|---|---|---|
| EUV Systems | €11.6B | ~36% | 48 systems shipped (incl. High NA); +39% YoY. Q4: €3.6B incl. 2 High NA units |
| DUV Systems | €12.0B | ~37% | ArF immersion, dry; declined 6% YoY on China DUV export restrictions |
| Metrology & Inspection | €825M | ~3% | YieldStar, HMI multi e-beam; grew 28% YoY on 3D structure adoption |
| Installed Base Management | €8.2B | ~25% | Service, upgrades, field options; +26% YoY driven by growing EUV fleet |
End-market mix: Logic €16.1B (66%, +22% YoY), Memory €8.4B (34%, -2% YoY). Q4 system mix: Logic 70%, Memory 30%. China ~29% of FY2025 sales, expected to normalize to ~20% in FY2026 in line with backlog share. FY2025 net income €9.6B (€24.73 EPS); free cash flow €11.0B.
Carl Zeiss SMT (EUV optics, 24.9% owned)
Trumpf (EUV laser sources)
ASML Berlin (optical components)
VDL, Prodrive (mechatronics)
EUV lithography (sole global supplier)
DUV lithography (ArFi, ArF dry, KrF)
Installed Base Management (~25% rev)
Metrology & Inspection (YieldStar, HMI)
TSMC (~30% of revenue, leading-edge logic)
Samsung (logic foundry + advanced DRAM)
Intel (logic fabs, EUV adoption)
SK Hynix, Micron (DRAM, first High NA)
| Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 | Q2 2026E | |
|---|---|---|---|---|---|---|---|---|---|---|
| Quarter End | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
| Stock Price | $993 | $1033 | $833 | $693 | $663 | $801 | $968 | $1070 | $1321 | $1421 |
| Stock QoQ | +39% | +4% | -19% | -17% | -4% | +21% | +21% | +11% | +23% | +8% |
| Rev YoY | -22% | -10% | 12% | 28% | 46% | 23% | 1% | 5% | 13% | 18% |
| OM% | 26% | 29% | 33% | 36% | 35% | 35% | 33% | 35% | 36% | 37% |
| R40 (Rev YoY + OM%) | 5% | 20% | 45% | 64% | 82% | 58% | 33% | 40% | 49% | 55% |
| TTM OP ($M) | $8,228 | $7,800 | $8,059 | $9,022 | $10,369 | $11,198 | $11,225 | $11,301 | $11,721 | $12,424 |
| TTM OP QoQ | -9% | -5% | +3% | +12% | +15% | +8% | +0% | +1% | +4% | +6% |
| FCF/OP ttm | 29% | 38% | 36% | 101% | 90% | 82% | 80% | 98% | 77% | 91% |
| Debt/EBITDA | 0.5x | 0.5x | 0.5x | 0.5x | 0.3x | 0.3x | 0.2x | 0.2x | 0.2x | 0.2x |
| P/E(ttm) | 48x | 52x | 41x | 31x | 26x | 29x | 34x | 37x | 44x | 45x |
| Q3'21 | 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 | Q2'26E | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Quarter End | Sep21 | Dec21 | Mar22 | Jun22 | Sep22 | Dec22 | Mar23 | Jun23 | Sep23 | Dec23 | Mar24 | Jun24 | Sep24 | Dec24 | Mar25 | Jun25 | Sep25 | Dec25 | Mar26 | Jun26 |
| R40 > 40% | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ||||
| R40 accelerate | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | |||||||||
| TTM OP QoQ > 10% | ✅ | ✅ | ✅ | ✅ | ||||||||||||||||
| TTM OP QoQ accelerate | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ||||||||
| TTM FCF/OP > 60% | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ |
| Debt/EBITDA < 3.5 | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ |
| Total passes | 6 | 3 | 2 | 5 | 3 | 5 | 6 | 3 | 3 | 4 | 2 | 4 | 5 | 6 | 6 | 3 | 2 | 5 | 5 | 5 |
| Stock QoQ | +8% | +7% | -16% | -29% | -13% | +32% | +24% | +6% | -20% | +23% | +39% | +4% | -19% | -17% | -4% | +21% | +21% | +11% | +23% | +8% |
| P/E(ttm) | 48x | 49x | 46x | 31x | 27x | 34x | 34x | 33x | 26x | 31x | 48x | 52x | 41x | 31x | 26x | 29x | 34x | 37x | 44x | 45x |