investorscraft@gmail.com

Intrinsic ValueSoitec S.A. (SOI.PA)

Previous Close26.35
Intrinsic Value
Upside potential
Previous Close
26.35

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Soitec S.A. is a leading designer and manufacturer of advanced semiconductor materials, specializing in engineered substrates that enhance chip performance and energy efficiency. The company operates in the high-growth semiconductor industry, serving key markets such as smartphones, automotive, data centers, and 5G infrastructure. Its product portfolio includes FD-SOI, RF-SOI, and GaN-based substrates, which are critical for next-generation applications like autonomous vehicles, IoT, and AI-driven computing. Soitec’s technology enables higher integration, lower power consumption, and improved signal integrity, positioning it as a key enabler for the semiconductor industry’s transition to more efficient and scalable solutions. The company’s strong R&D focus and strategic partnerships with global semiconductor players reinforce its competitive edge in niche substrate markets. With increasing demand for energy-efficient chips and 5G adoption, Soitec is well-placed to capitalize on secular growth trends in automotive electrification, data center expansion, and smart devices.

Revenue Profitability And Efficiency

Soitec reported revenue of €977.9 million for FY 2024, reflecting its strong positioning in high-value semiconductor substrates. Net income stood at €178.3 million, translating to a diluted EPS of €4.73, indicating solid profitability. Operating cash flow was €165.3 million, though capital expenditures of €176.8 million suggest ongoing investments in production capacity and R&D to support future growth. The company’s ability to maintain profitability amid high R&D intensity underscores its operational efficiency.

Earnings Power And Capital Efficiency

Soitec demonstrates robust earnings power, with its specialized substrate solutions commanding premium pricing in the semiconductor supply chain. The company’s capital efficiency is evident in its ability to generate positive operating cash flow despite significant reinvestment needs. Its focus on high-margin engineered substrates, particularly for 5G and automotive applications, enhances return on invested capital and supports long-term earnings sustainability.

Balance Sheet And Financial Health

Soitec maintains a solid balance sheet, with €708.2 million in cash and equivalents against total debt of €742.7 million, indicating manageable leverage. The company’s liquidity position is healthy, providing flexibility for strategic investments and R&D initiatives. Its financial structure remains well-suited to support growth while maintaining stability in a cyclical industry.

Growth Trends And Dividend Policy

Soitec is positioned for sustained growth, driven by increasing demand for energy-efficient semiconductors in automotive, 5G, and data center markets. The company does not currently pay dividends, opting instead to reinvest cash flows into capacity expansion and technological innovation. This aligns with its growth-focused strategy and the capital-intensive nature of the semiconductor materials sector.

Valuation And Market Expectations

With a market capitalization of approximately €1.88 billion, Soitec trades at a premium reflective of its niche leadership and growth prospects. Investors appear to price in expectations of continued demand for its specialized substrates, particularly as 5G and automotive semiconductor content grows. The company’s beta of 1.29 suggests moderate sensitivity to broader market movements.

Strategic Advantages And Outlook

Soitec’s strategic advantages lie in its proprietary substrate technologies and strong industry partnerships, which create high barriers to entry. The company is well-positioned to benefit from secular trends in semiconductor miniaturization and energy efficiency. Near-term challenges include cyclical demand fluctuations, but long-term prospects remain favorable given its technological leadership in FD-SOI, RF-SOI, and GaN substrates.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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