investorscraft@gmail.com

Intrinsic ValueNova Ltd. (0YAA.L)

Previous Close£1,582.72
Intrinsic Value
Upside potential
Previous Close
£1,582.72

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

Nova Ltd. operates in the semiconductor industry, specializing in advanced process control systems critical for semiconductor manufacturing. The company’s product portfolio includes metrology platforms for dimensional, film, and materials measurements, serving key manufacturing steps such as lithography, etch, and deposition. Nova’s solutions are integral to improving yield and efficiency in semiconductor fabrication, positioning it as a trusted partner for leading logic, foundry, and memory manufacturers globally. The company’s focus on precision and innovation allows it to maintain a competitive edge in a highly technical and rapidly evolving sector. With a strong presence in key markets like Taiwan, the U.S., and China, Nova benefits from diversified demand across the semiconductor supply chain. Its ability to address complex metrology challenges in advanced nodes and packaging technologies further solidifies its market position. The company’s expertise in process control aligns with industry trends toward miniaturization and higher performance, ensuring sustained relevance in the semiconductor ecosystem.

Revenue Profitability And Efficiency

In FY 2023, Nova reported revenue of ILS 517.9 million, with net income of ILS 136.3 million, reflecting a robust net margin of approximately 26.3%. The company’s operating cash flow stood at ILS 123.5 million, demonstrating efficient cash generation. Capital expenditures were modest at ILS 17.2 million, indicating disciplined investment in growth while maintaining profitability.

Earnings Power And Capital Efficiency

Nova’s diluted EPS of ILS 4.25 underscores its earnings strength, supported by high-margin metrology solutions. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to revenue, highlighting effective management of working capital and operational leverage in a capital-intensive industry.

Balance Sheet And Financial Health

Nova maintains a solid balance sheet with ILS 107.6 million in cash and equivalents, against total debt of ILS 244.1 million. The manageable debt level, coupled with strong cash flow generation, suggests financial stability. The company’s liquidity position supports ongoing R&D and potential strategic investments without undue strain.

Growth Trends And Dividend Policy

Nova’s growth is driven by increasing demand for semiconductor process control solutions, particularly in advanced manufacturing nodes. The company does not currently pay dividends, opting to reinvest cash flows into innovation and market expansion. This aligns with its focus on sustaining technological leadership and capturing long-term growth opportunities in the semiconductor sector.

Valuation And Market Expectations

With a market capitalization of approximately ILS 22.2 billion and a beta of 1.66, Nova is viewed as a growth-oriented player with higher volatility. Investors likely price in expectations for continued innovation and market share gains in the semiconductor metrology space, given the industry’s secular growth trends.

Strategic Advantages And Outlook

Nova’s strategic advantages lie in its deep technical expertise, diversified customer base, and alignment with semiconductor industry advancements. The outlook remains positive, supported by sustained demand for advanced metrology solutions and the company’s ability to innovate in a critical niche. Long-term success will depend on maintaining technological differentiation and expanding its footprint in emerging semiconductor markets.

Sources

Company filings, market data

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