Full history for every metric is available with a Kvantra account
Key financial summary
Financials in EUR| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | €m | 233 | 322 | 447 | 575 | 581 | 583 | 625 | 663 |
| Operating profit | €m | 138 | 131 | ||||||
| Net profit | €m | 6 | 40 | 71 | 99 | 129 | 101 | 102 | 122 |
| EPS reported | € | 5.88 | 5.95 | ||||||
| Operating cashflow per share | € | 6.98 | 7.18 | ||||||
| Capex per share | € | 1.21 | 1.30 | ||||||
| FCF per share | € | 5.77 | 5.87 | ||||||
| Free cash flow | €m | 99 | 101 | ||||||
| Net debt | €m | -15 | -5 | ||||||
| Book value equity | €m | 641 | 544 | ||||||
| Book value per share | € | 37.31 | 31.68 | ||||||
| Number of shares | m | 17.19 | 17.16 | ||||||
| DPS (TTM paid) | € | 1.50 | 1.50 |
Financial summary
Financials in EUR| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | 16.50 | 26.99 | ||||||
| P/B LTM | x | 2.60 | 5.07 | ||||||
| P/S LTM | x | 2.86 | 4.41 | ||||||
| P/FCF LTM | x | 16.81 | 27.33 | ||||||
| EV/EBITDA LTM | x | 9.39 | 14.92 | ||||||
| EV/Sales LTM | x | 2.84 | 4.40 | ||||||
| Earnings Yield LTM | % | 6.06% | 3.71% | ||||||
| FCF Yield | % | 5.95% | 3.66% | ||||||
| Quality | |||||||||
| ROE | % | 15.76% | 16.64% | ||||||
| ROIC | % | 14.54% | 14.90% | ||||||
| Operating margin | % | 23.64% | 21.00% | ||||||
| Gross margin | % | 42.29% | 43.77% | ||||||
| FCF/Sales | % | 17.03% | 16.14% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | -21.70% | -19.05% | ||||||
| Sales Growth YoY | % | +0.26% | +8.63% | ||||||
| Net Income Growth YoY | % | -21.44% | -18.78% | ||||||
| FCF Growth | % | - | +447.79% | ||||||
| Operating Profit Growth | % | -1.83% | -2.38% | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | 1.03% | 0.93% | ||||||
| Dividend Growth | % | +50.00% | +50.00% | ||||||
| Payout Ratio | % | 16.98% | 25.15% | ||||||
| FCF/Debt | x | 0.99 | 1.00 | ||||||
| Net Debt/EBITDA | x | -0.06 | -0.02 | ||||||
| EBIT/Net interest | x | 40.31 | 45.71 | ||||||
| Net debt/market cap | % | -0.88% | -0.17% | ||||||
| Net debt/Equity | x | -0.02 | -0.01 | ||||||
| Gross debt/equity | x | 0.16 | 0.19 | ||||||
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
Company overview
Elmos Semiconductor SE, operating globally with its subsidiaries, specializes in the design, manufacture, and sale of advanced semiconductors and sensors, predominantly serving the automotive sector. Its product portfolio encompasses a variety of sensor integrated circuits (ICs), such as ultrasonic distance sensors, signal processors for sensors, integrated absolute pressure systems, optical infrared sensors, Time-of-Flight (ToF) imagers, and passive infrared ICs. The company also provides interface ICs like PSI5, LIN/CAN, and KNX/EIB transceivers. Furthermore, Elmos delivers specialized project solutions, including ASIC design services, alongside dedicated automotive safety, engine management, and relay driver ICs. Its offerings extend to motor control ICs, covering stepper, brushless DC, and standard DC motor controllers, as well as power management ICs, exemplified by LED drivers, DC/DC converters, and low dropout regulators. These components find wide application in automotive systems like ADAS (Advanced Driver-Assistance Systems) and safety features, body electronics and convenience functions, infotainment, lighting, and powertrain management. Beyond the automotive realm, they are also integral to smart home and industrial automation technologies. Established in 1984, the company maintains its headquarters in Dortmund, Germany.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
Elmos Semiconductor SE (ELG.DE)
Based on consensus from external analysts. Not Kvantra's opinion.
Elmos Semiconductor SE, operating globally with its subsidiaries, specializes in the design, manufacture, and sale of advanced semiconductors and sensors, predominantly serving the automotive sector. Its product portfolio encompasses a variety of sensor integrated circuits (ICs), such as ultrasonic distance sensors, signal processors for sensors, integrated absolute pressure systems, optical infrared sensors, Time-of-Flight (ToF) imagers, and passive infrared ICs. The company also provides interface ICs like PSI5, LIN/CAN, and KNX/EIB transceivers. Furthermore, Elmos delivers specialized project solutions, including ASIC design services, alongside dedicated automotive safety, engine management, and relay driver ICs. Its offerings extend to motor control ICs, covering stepper, brushless DC, and standard DC motor controllers, as well as power management ICs, exemplified by LED drivers, DC/DC converters, and low dropout regulators. These components find wide application in automotive systems like ADAS (Advanced Driver-Assistance Systems) and safety features, body electronics and convenience functions, infotainment, lighting, and powertrain management. Beyond the automotive realm, they are also integral to smart home and industrial automation technologies. Established in 1984, the company maintains its headquarters in Dortmund, Germany.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free