Data is not available at this time.
Vishay Intertechnology, Inc. operates as a global manufacturer of discrete semiconductors and passive electronic components, serving industries such as automotive, industrial, computing, consumer electronics, and telecommunications. The company generates revenue through the design, production, and sale of resistors, capacitors, inductors, diodes, and optoelectronic components. Vishay’s diversified product portfolio enables it to cater to a broad customer base, positioning it as a key supplier in the highly competitive electronics components market. The company leverages its extensive manufacturing footprint and R&D capabilities to maintain technological leadership, particularly in high-reliability applications. Vishay’s market position is reinforced by its long-standing relationships with OEMs and distributors, though it faces pricing pressures from commoditized segments. Its focus on operational efficiency and vertical integration helps mitigate margin compression in cyclical downturns.
Vishay reported revenue of $2.94 billion for FY 2024, reflecting its scale in the electronic components sector. However, net income was negative at -$31.15 million, with diluted EPS of -$0.23, indicating margin challenges amid macroeconomic headwinds. Operating cash flow stood at $173.7 million, but capital expenditures of -$320.1 million suggest aggressive reinvestment, likely aimed at capacity expansion or technological upgrades.
The company’s negative earnings highlight cyclical pressures, though its operating cash flow remains positive, signaling underlying operational resilience. High capital expenditures relative to cash flow indicate a focus on long-term growth, but this has temporarily strained profitability. Vishay’s ability to sustain R&D and manufacturing investments will be critical to improving capital efficiency in future periods.
Vishay maintains a solid liquidity position with $590.3 million in cash and equivalents, though total debt of $1.03 billion suggests moderate leverage. The balance sheet structure supports ongoing operations, but debt levels warrant monitoring, especially if interest rates remain elevated. The company’s ability to generate consistent cash flow will be key to managing its financial obligations.
Despite recent profitability challenges, Vishay continues to pay a dividend of $0.40 per share, signaling confidence in its cash flow stability. Growth trends may hinge on recovery in end markets like automotive and industrial, where demand for electronic components remains robust long-term. The company’s capital allocation strategy balances reinvestment with shareholder returns.
The market likely prices Vishay with consideration for its cyclical exposure and margin recovery potential. Negative earnings in FY 2024 may weigh on near-term valuation multiples, but long-term investors may focus on its technological niche and cash-generating ability. Comparables in the semiconductor and passive components space could provide context for relative valuation.
Vishay’s vertically integrated manufacturing and broad product portfolio provide competitive advantages in cost control and customer diversification. The outlook depends on macroeconomic recovery and sustained demand in key sectors. Strategic investments in capacity and innovation could position the company for improved performance as industry conditions normalize.
10-K filing, company financial statements
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 |