investorscraft@gmail.com

Intrinsic ValueTeradyne, Inc. (0LEF.L)

Previous Close£243.57
Intrinsic Value
Upside potential
Previous Close
£243.57

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Teradyne, Inc. is a global leader in automatic test equipment (ATE), serving the semiconductor, industrial automation, and wireless technology markets. The company operates through four key segments: Semiconductor Test, System Test, Industrial Automation, and Wireless Test. Its Semiconductor Test segment dominates, offering advanced solutions for wafer-level and device package testing, catering to automotive, industrial, and consumer electronics applications. Teradyne’s FLEX, J750, and Magnum platforms are critical for integrated device manufacturers, foundries, and fabless companies, reinforcing its stronghold in high-performance testing. The Industrial Automation segment, featuring collaborative robots and autonomous mobile solutions, positions Teradyne at the forefront of smart manufacturing and logistics. Meanwhile, its LitePoint-branded Wireless Test solutions support the rapid evolution of 5G and IoT devices. Teradyne’s diversified portfolio and technological leadership enable it to maintain a competitive edge in precision testing and automation, serving blue-chip clients across multiple high-growth industries.

Revenue Profitability And Efficiency

Teradyne reported revenue of $2.82 billion with a net income of $542.4 million, reflecting robust profitability. The company’s diluted EPS of $3.32 underscores efficient earnings generation. Operating cash flow stood at $672.2 million, though capital expenditures of $198.1 million indicate ongoing investments in innovation and infrastructure. These metrics highlight Teradyne’s ability to convert revenue into strong cash flows while maintaining operational discipline.

Earnings Power And Capital Efficiency

With a net income margin of approximately 19.2%, Teradyne demonstrates significant earnings power. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its revenue base. Its focus on high-margin semiconductor and automation solutions further enhances return on invested capital, supporting sustained profitability in cyclical markets.

Balance Sheet And Financial Health

Teradyne maintains a solid balance sheet with $553.4 million in cash and equivalents against modest total debt of $76.6 million, indicating strong liquidity. The low debt-to-equity ratio reflects prudent financial management, providing flexibility for strategic investments or shareholder returns without overleveraging.

Growth Trends And Dividend Policy

Teradyne’s growth is driven by demand for advanced semiconductor testing and industrial automation, though cyclicality in the semiconductor sector poses risks. The company offers a dividend yield of approximately 0.48%, signaling a conservative but stable return policy. Its capital allocation balances reinvestment with modest shareholder distributions, aligning with long-term growth objectives.

Valuation And Market Expectations

With a market cap of $12.3 billion and a beta of 1.7, Teradyne is priced for growth but carries higher volatility relative to the market. Investors likely anticipate continued leadership in ATE and automation, though macroeconomic and sector-specific cycles could influence performance.

Strategic Advantages And Outlook

Teradyne’s technological expertise and diversified segment exposure position it well for sustained growth in automation and semiconductor testing. Strategic investments in R&D and a strong balance sheet provide resilience, though competition and industry cyclicality remain key challenges. The company’s outlook remains positive, supported by secular trends in 5G, IoT, and smart manufacturing.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount