Previous Close | $104.68 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
MKS Instruments, Inc. operates as a global provider of instruments, subsystems, and process control solutions for advanced manufacturing processes in semiconductor, industrial, and life sciences markets. The company generates revenue through the sale of precision measurement, control, and automation technologies, which are critical for high-tech manufacturing environments. Its product portfolio includes power and reactive gas solutions, vacuum measurement instruments, and laser-based manufacturing systems, positioning MKS as a key enabler of next-generation fabrication technologies. MKS Instruments serves a diverse customer base, ranging from semiconductor equipment manufacturers to medical device producers, leveraging its deep technical expertise to maintain a competitive edge. The company’s market position is strengthened by its focus on innovation, with R&D investments driving advancements in plasma, laser, and motion control applications. As industries increasingly adopt automation and precision engineering, MKS is well-positioned to capitalize on growing demand for its specialized solutions.
MKS Instruments reported revenue of $3.59 billion for FY 2024, with net income of $190 million, reflecting a net margin of approximately 5.3%. The company generated $528 million in operating cash flow, demonstrating strong cash conversion efficiency. Capital expenditures totaled $118 million, indicating disciplined reinvestment in core operations. These metrics suggest a balanced approach to growth and profitability, though margins may be pressured by competitive dynamics in the semiconductor equipment sector.
Diluted EPS stood at $2.81, supported by operational leverage and cost management. The company’s ability to generate substantial operating cash flow relative to net income highlights its earnings quality. However, high R&D and capital intensity in its end markets necessitate ongoing efficiency improvements to sustain returns on invested capital.
MKS Instruments held $714 million in cash and equivalents against total debt of $4.78 billion, reflecting a leveraged balance sheet. The debt load may constrain financial flexibility, though strong operating cash flow provides a buffer. Investors should monitor debt servicing capabilities, particularly in cyclical downturns affecting semiconductor capital spending.
Revenue growth is tied to semiconductor and industrial demand cycles, with long-term drivers including advanced node manufacturing and automation trends. The company paid a dividend of $0.88 per share, signaling commitment to shareholder returns, though payout ratios remain moderate to preserve capital for growth initiatives.
Current valuation reflects expectations of cyclical recovery in semiconductor equipment spending. Investors appear to balance MKS’s technological leadership against macroeconomic uncertainties impacting near-term demand. The stock’s performance will likely hinge on execution in margin expansion and debt reduction.
MKS Instruments benefits from its entrenched position in critical manufacturing workflows and a diversified end-market exposure. Strategic focus on high-growth segments like EUV lithography and electric vehicle manufacturing could drive outperformance. However, macroeconomic volatility and supply chain risks remain key watchpoints for 2025.
Company 10-K, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |