Previous Close | $93.06 |
Intrinsic Value | $6.66 |
Upside potential | -93% |
Data is not available at this time.
Teradyne, Inc. is a leading provider of automated test equipment (ATE) for semiconductors, wireless devices, and industrial applications. The company operates in the highly specialized semiconductor testing sector, where its systems ensure the performance and reliability of integrated circuits (ICs) and system-on-chip (SoC) designs. Teradyne’s core revenue model is driven by capital expenditures from semiconductor manufacturers, who rely on its precision testing solutions to maintain yield and efficiency in chip production. The company holds a dominant position in the ATE market, competing with firms like Advantest, and benefits from long-term relationships with top-tier semiconductor foundries and fabless companies. Its product portfolio spans semiconductor test systems, robotics, and wireless test platforms, catering to diverse industries including automotive, consumer electronics, and 5G infrastructure. Teradyne’s market leadership is reinforced by its technological innovation, particularly in high-speed and high-precision testing, which is critical for next-generation chips. The company’s robotics division, through subsidiaries like Universal Robots, further diversifies its revenue streams by addressing automation needs in manufacturing and logistics. This dual focus on semiconductor testing and industrial automation positions Teradyne as a key enabler of advanced manufacturing and IoT ecosystems.
In FY 2024, Teradyne reported revenue of $2.82 billion, with net income of $542.4 million, reflecting a net margin of approximately 19.2%. The company generated $672.2 million in operating cash flow, demonstrating strong cash conversion from operations. Capital expenditures totaled $198.1 million, indicating disciplined reinvestment to support growth. These metrics underscore Teradyne’s ability to maintain profitability while funding innovation and operational scalability.
Teradyne’s diluted EPS of $3.32 highlights its earnings power, supported by efficient capital allocation and high-margin product lines. The company’s robust operating cash flow relative to net income suggests effective working capital management. With modest debt levels and a focus on R&D, Teradyne balances growth investments with shareholder returns, maintaining a capital-efficient business model.
Teradyne’s balance sheet remains solid, with $553.4 million in cash and equivalents and total debt of $76.6 million, yielding a net cash position. This conservative leverage profile provides flexibility for strategic initiatives or M&A. The company’s financial health is further reinforced by its ability to fund operations and dividends without excessive reliance on debt.
Teradyne’s growth is tied to semiconductor industry cycles, with demand driven by advanced chip testing needs. The company paid a dividend of $0.48 per share in FY 2024, reflecting a modest but stable payout ratio. While dividend growth has been incremental, Teradyne prioritizes reinvestment in innovation to sustain its competitive edge in high-growth segments like 5G and AI.
Teradyne’s valuation reflects its leadership in ATE and exposure to secular trends in semiconductor demand. Market expectations are anchored to its ability to capitalize on next-generation chip testing and industrial automation. The company’s P/E and cash flow multiples are typically benchmarked against peers, with investors weighing cyclical risks against long-term growth potential.
Teradyne’s strategic advantages include its technological leadership in ATE and diversification into robotics. The outlook remains positive, supported by semiconductor industry tailwinds and increasing automation adoption. However, macroeconomic volatility and customer capex fluctuations pose near-term risks. The company’s focus on R&D and strategic partnerships positions it to navigate these challenges while sustaining growth.
10-K, company filings
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 |