| Finding | Assessment |
|---|---|
| 5-Year Stock Return | $24→$266. TTM OP +238% ($2.4B→$8.1B). P/E(ttm) expanded 15x→46x on AI semi upcycle. |
| Business Model | #1-#2 in etch & deposition globally. Foundry 59%, Memory 34%, Logic 7%. CSBG ~$8.4B/yr from 100K+ chambers. |
| Competitive Moat | WIDE Dominant high-aspect-ratio etch (3D NAND standard), Striker ALD tool-of-record at ALL memory makers, 100K+ chamber installed base. |
| Past 5-YR Drivers | 3D scaling etch/dep intensity gains (SAM% low-30s→mid-30s), AI demand across all device segments, CSBG growing to $8B+ run-rate. |
| Recent Stock Move | $72→$266 (vs Dec 2024). TTM OP doubled in 8Q. R40 at 65%. WFE raised to $140B. GM expanding to 50%+. |
| Revenue Trend | ACCELERATING Rev YoY: 24% (Q3 2026) → 28% (Q4 2026E). |
| Margin Trend | EXPANDING OM%: 35.0% (Q3 2026) → 37.0% (Q4 2026E). |
| TTM OP Trajectory | ACCELERATING TTM OP QoQ: 7.0% (Q3 2026) → 9.5% (Q4 2026E). TTM OP $8,133M. |
| Key Opportunities | NAND recovery (200+ layer conversion pulled forward), WFE $140B with upside bias, advanced packaging +50%. 2027 “pretty good year.” |
| Key Risks | China 34% of rev (export risk). 46x P/E prices in multi-year upcycle. Memory inherently cyclical. Semi equip historically corrects 30%+. |
| Catalysts | Q4 FY2026 guided record $6.6B rev, 50.5% GM, $1.65 EPS. Long-term model update CY2026. NAND greenfield cycle visibility. |
| P/E(ttm) Valuation | 46x (5-yr range: 10x–46x). At all-time high end. Upside if WFE sustains $140B+; downside to 20-25x on cycle correction. |
| Segment | Q3 FY2026 | % of Rev | Key Details |
|---|---|---|---|
| Systems — Foundry | ~$2,050M | 54% of sys | +35% YoY. Leading edge + mature nodes. Advanced packaging exceeding 50% growth. Full dielectric etch wins at key customer. |
| Systems — DRAM | ~$1,030M | 27% of sys | Record. HBM investments strong. Transition to 1C node driving ALD low-K adoption (Striker tool of record at all makers). DDR5/LPDDR5 ramp. |
| Systems — NAND | ~$460M | 12% of sys | Growing through year. AI driving QLC SSD demand. $40B conversion to 200+ layer pulled forward. Greenfield needed as installed capacity -20%+. |
| Customer Support (CSB) | $2,100M | 36% of rev | Record. +25% YoY. Spares, upgrades, services. Dextro Cobots expanding (8 tool types). Equipment Intelligence growing. Utilization at max. |
Geographic: China 34%, Korea 23% (record), Taiwan 23% (record). Installed base: 100,000+ chambers. Key competitors: Applied Materials (AMAT), Tokyo Electron (TEL.TYO), KLA (KLAC). Employee count: ~20,600 (+900 Q/Q).
Precision components & subsystems
Vacuum & gas delivery systems
RF power generators
Advanced materials (GaN, SiC)
Etch systems (Vantex, Flex, Kiyo)
Deposition (Striker ALD, Vector, ALTUS)
Advanced packaging (plating, TSV)
Customer support (100K+ chambers)
Dextro Cobots & Equipment Intelligence
TSMC, Samsung, SK Hynix
Intel, Micron, YMTC
GlobalFoundries, UMC
Emerging foundries worldwide
| USD | Q3'24 | Q4'24 | Q1'25 | Q2'25 | Q3'25 | Q4'25 | Q1'26 | Q2'26 | Q3'26 | Q4'26E |
|---|---|---|---|---|---|---|---|---|---|---|
| Quarter End | Mar24 | Jun24 | Sep24 | Dec24 | Mar25 | Jun25 | Sep25 | Dec25 | Mar26 | Jun26 |
| Stock | $98 | $106 | $82 | $72 | $73 | $97 | $134 | $171 | $214 | $266 |
| Stock QoQ | +31% | +8% | -23% | -12% | +1% | +34% | +38% | +28% | +25% | +24% |
| Rev YoY | -2% | -2% | +21% | +20% | +16% | +24% | +34% | +28% | +22% | +24% |
| OM% | 29% | 29% | 29% | 30% | 31% | 33% | 34% | 34% | 35% | 37% |
| R40 (RevYoY+OM%) | +27% | +27% | +50% | +50% | +47% | +58% | +67% | +62% | +56% | +65% |
| TTM OP ($M) | $4,084 | $4,344 | $4,573 | $4,831 | $5,290 | $5,901 | $6,466 | $6,942 | $7,427 | $8,133 |
| TTM OP QoQ | +0% | +6% | +5% | +6% | +10% | +12% | +10% | +7% | +7% | +10% |
| FCF/OP | 111% | 98% | 106% | 84% | 72% | 92% | 86% | 90% | 81% | 69% |
| Debt/EBITDA | 1.1x | 1.0x | 1.0x | 0.9x | 0.7x | 0.7x | 0.6x | 0.6x | 0.3x | 0.3x |
| P/E(ttm) | 36x | 36x | 26x | 22x | 20x | 23x | 29x | 35x | 40x | 46x |
| 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 | Q3'26 | Q4'26E | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Quarter End | 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 | 3 | 2 | 5 | 5 | 4 | 2 | 2 | 3 | 3 | 4 | 5 | 4 | 4 | 5 | 6 | 3 | 3 | 4 | 5 |
| Stock QoQ | +26% | -25% | -21% | -14% | +13% | +28% | +21% | -2% | +19% | +31% | +8% | -23% | -12% | +1% | +34% | +38% | +28% | +25% | +24% |
| P/E(ttm) | 22x | 17x | 13x | 10x | 11x | 14x | 19x | 21x | 28x | 36x | 36x | 26x | 22x | 20x | 23x | 29x | 35x | 40x | 46x |