Teradyne, Inc (NASDAQ: TER)

Sector: Technology Industry: Semiconductor Equipment & Materials CIK: 0000097210
Market Cap 47.70 Bn
P/B 23.19
P/E 421.67
P/S 28.58
ROIC (Qtr) 14.48
Div Yield % 0.13
Rev 1y % (Qtr) 4.33
Total Debt (Qtr) 268.75 Mn
Debt/Equity (Qtr) 0.10

About

Teradyne, Inc., a company known by its ticker symbol TER, is a leading global supplier of automated test equipment and robotics solutions. Since its inception in 1960, Teradyne has been a pioneer in the industry, specializing in the design, manufacturing, and sale of automated test systems and robotics products. The company operates in four primary segments: Semiconductor Test, System Test, Wireless Test, and Robotics. Teradyne's Semiconductor Test segment is a significant contributor to the company's revenue. This segment focuses on producing...

Read more

Price action

Investment thesis

Bull case

  • Strong operating cash flow of 675.33M provides robust 2.51x coverage of total debt 268.75M, indicating excellent debt servicing capability and financial flexibility.
  • Operating cash flow of 675.33M provides strong 10.82x coverage of stock compensation 62.42M, indicating sustainable incentive practices.
  • Strong tangible asset base of 3.39B provides 12.61x coverage of total debt 268.75M, indicating robust asset backing and low credit risk.
  • Operating cash flow of 675.33M provides exceptional 193.06x coverage of interest expenses 3.50M, showing strong debt service capability.
  • Robust free cash flow of 456.83M exceeds capital expenditure of 218.51M by 2.09x, indicating strong organic growth funding capability.

Bear case

  • Operating cash flow of 675.33M barely covers its investment activities of (375.15M), with a coverage ratio of -1.80, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Investment activities of (375.15M) provide weak support for R&D spending of 489.72M, which is -0.77x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • Operating cash flow of 675.33M provides thin coverage of dividend payments of (77.06M) with a -8.76 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Cash reserves of 272.70M provide limited coverage of acquisition spending of (174.90M), which is -1.56x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • Long-term investments of 667.66M represent a high 1.06x of fixed assets 632.38M, indicating potential overexposure to financial assets versus operational capabilities.

Segments Breakdown of Revenue (2024)

Product and Service Breakdown of Revenue (2024)

Peer comparison

Companies in the Semiconductor Equipment & Materials
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 ASML Asml Holding Nv 545.55 Bn 81.60 25.80 3.18 Bn
2 LRCX Lam Research Corp 270.12 Bn 366.11 84.92 4.48 Bn
3 AMAT Applied Materials Inc /De 260.74 Bn 38.58 9.28 6.56 Bn
4 KLAC Kla Corp 207.40 Bn 64.64 19.12 5.89 Bn
5 TER Teradyne, Inc 47.70 Bn 421.67 28.58 0.27 Bn
6 ENTG Entegris Inc 15.99 Bn 199.19 14.79 3.91 Bn
7 NVMI Nova Ltd. 12.80 Bn 52.23 15.01 0.88 Bn
8 AMKR Amkor Technology, Inc. 11.99 Bn 21.67 2.07 1.89 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 11.96 3.68
EV to Cash from Ops. EV/CFO 85.36 27.99
EV to Debt EV to Debt 176.40 2,137.46
EV to EBIT EV/EBIT 337.75 47.14
EV to EBITDA EV/EBITDA 171.96 30.10
EV to Free Cash Flow [EV/FCF] EV/FCF 119.57 68.49
EV to Market Cap EV to Market Cap 0.99 0.93
EV to Revenue EV/Rev 28.40 55.25
Price to Book Value [P/B] P/B 23.19 11.74
Price to Earnings [P/E] P/E 421.67 58.42
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 5.75 0.93
Dividend Payout Ratio % Div Payout % (Qtr) 17.50 667.25
Dividend per Basic Share Div per Share (Qtr) 0.48 0.62
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 16.67 8.52
Interest Coverage Int. cover (Qtr) 143.55 86.73
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -18.08 -57.75
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -46.53 21.17
Dividend Growth (1y) % Div 1y % (Qtr) 2.13 6.43
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -13.61 -69.60
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -6.95 -68.67
EBIT Growth (1y) % EBIT 1y % (Qtr) -15.44 -68.41
EBT Growth (1y) % EBT 1y % (Qtr) -15.49 -76.59
EPS Growth (1y) % EPS 1y % (Qtr) -15.64 -164.09
FCF Growth (1y) % FCF 1y % (Qtr) 0.77 70.63
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 6.56 43.70
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.72 0.54
Cash Payout Ratio Cash Payout (Qtr) 0.09 0.04
Cash Ratio Cash Ratio (Qtr) 0.27 1.52
Current Ratio Curr Ratio (Qtr) 1.76 4.04
Debt to Equity Ratio Debt/Equity (Qtr) 0.10 0.30
Interest Cover Ratio Int Coverage (Qtr) 143.55 86.73
Times Interest Earned Times Interest Earned (Qtr) 143.55 86.73
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 21.90 -1,802.55
EBIT Margin % EBIT Margin % (Qtr) 17.56 -1,926.38
EBT Margin % EBT Margin % (Qtr) 17.44 -1,932.94
Gross Margin % Gross Margin % (Qtr) 58.90 22.58
Net Profit Margin % Net Margin % (Qtr) 15.50 -2,101.05