Search/
Company exports
CSV downloadsPro company pages include CSV downloads for statements, ratios, chart data, and transcript indexes.
Semicap·VACN.SW
VAT Group AG
SIX · CH
Vacuum valve and related subsystem supplier for semiconductor manufacturing equipment.
AI relevance
Critical vacuum subsystem exposure to deposition, etch, and other AI fab equipment.
Price
$686.20
Change
-1.60 (-0.23%)
Market cap
$20.6B
52w range
$258–$695
Exchange
SIX
Country
CH
Jason's Chips
Subscribe or sign in with your Substack email for charts, exports, estimates, transcripts, filings, earnings, and news.
Price chart
VACN.SW market performance
Daily close for VAT Group AG
- Latest close
- $686.2
- Range move
- +$352.0 (+105.3%)
- Range high
- $687.8
- Range low
- $257.7
- Latest volume
- 158.7K
- Source
- FMP EOD
Downloads
CSVExports
Download statements, ratios, chart data, and transcript indexes.
Income statement
11 annual rowsRevenue, gross profit, R&D, operating income, EBITDA, net income, and EPS.
Balance sheet
11 annual rowsCash, receivables, inventory, PP&E, assets, debt, liabilities, and equity.
Cash flow
11 annual rowsOperating cash flow, capital expenditures, and free cash flow.
Key metrics
11 annual rowsEnterprise value, valuation multiples, returns, yields, and cash conversion.
Ratios
11 annual rowsMargins, liquidity ratios, valuation ratios, leverage, and per-share metrics.
Chart data
1257 rowsFive years of daily close and volume data powering the company chart.
Transcript list
6 rowsAvailable earnings-call transcript dates by fiscal year and quarter.
StreetHold
Analyst expectations
Rating consensus1 ratings
Strong buy
0
Buy
0
Hold
1
Sell
0
Strong sell
0
Annual estimates
| Period | Revenue avg | Revenue range | EPS avg | EPS range | EBITDA avg | EBIT avg | Net income avg | SG&A avg | Analysts |
|---|---|---|---|---|---|---|---|---|---|
| 2026-12-31 | $1.29B | $1.23B - $1.39B | $10.32 | $9.17 - $11.66 | $411.6M | $354.0M | $304.7M | $57.2M | 17 rev / 16 EPS |
| 2027-12-31 | $1.65B | $1.48B - $1.88B | $14.60 | $12.67 - $17.31 | $527.4M | $453.7M | $420.1M | $73.3M | 17 rev / 16 EPS |
| 2028-12-31 | $1.87B | $1.85B - $1.89B | $17.12 | $12.73 - $21.04 | $596.9M | $513.4M | $480.3M | $82.9M | 16 rev / 12 EPS |
| 2029-12-31 | $2.21B | $2.04B - $2.46B | $20.88 | $18.74 - $23.92 | $705.1M | $606.5M | $625.8M | $97.9M | 15 rev / 10 EPS |
| 2030-12-31 | $2.38B | $2.19B - $2.65B | $23.61 | $21.19 - $27.05 | $758.8M | $652.7M | $707.6M | $105.4M | 15 rev / 5 EPS |
Quarterly estimates
| Period | Revenue avg | Revenue range | EPS avg | EPS range | EBITDA avg | EBIT avg | Net income avg | SG&A avg | Analysts |
|---|---|---|---|---|---|---|---|---|---|
| 2026-06-30 | $311.4M | $289.8M - $350.0M | $0.00 | $0.00 - $0.00 | $99.3M | $85.4M | $0 | $13.8M | 3 rev / 0 EPS |
| 2026-12-31 | $358.4M | $346.8M - $379.0M | $0.00 | $0.00 - $0.00 | $114.3M | $98.3M | $0 | $15.9M | 1 rev / 0 EPS |
Price target history
No price target summary on file.
Latest grade actions
| Date | Firm | Action | Previous | New |
|---|---|---|---|---|
| 2021-08-02 | Berenberg | Downgrade | Buy | Hold |
Historical rating snapshots
| Date | Strong buy | Buy | Hold | Sell | Strong sell |
|---|---|---|---|---|---|
| 2026-06-01 | 3 | 7 | 6 | 2 | 0 |
| 2026-05-01 | 3 | 7 | 6 | 1 | 0 |
| 2026-04-01 | 3 | 7 | 9 | 1 | 0 |
| 2026-03-01 | 2 | 5 | 9 | 1 | 0 |
| 2026-02-01 | 2 | 5 | 9 | 1 | 0 |
| 2026-01-01 | 2 | 6 | 9 | 1 | 0 |
| 2025-12-01 | 2 | 6 | 9 | 0 | 0 |
| 2025-11-01 | 1 | 6 | 10 | 0 | 0 |
FinancialsFY 2025
Financials
Income statement annual
| Period | Revenue | Gross profit | Gross margin | R&D | Operating income | EBITDA | Net income | EPS |
|---|---|---|---|---|---|---|---|---|
| FY 2025 | $1.07B | $380.7M | 35.5% | $74.8M | $264.8M | $313.6M | $214.3M | $7.15 |
| FY 2024 | $942.2M | $634.1M | 67.3% | $1.5M | $252.2M | $303.1M | $211.8M | $7.06 |
| FY 2023 | $885.3M | $299.6M | 33.8% | $54.2M | $215.7M | $256.0M | $190.3M | $6.35 |
| FY 2022 | $1.15B | $469.6M | 41.0% | $50.7M | $369.7M | $402.3M | $306.8M | $10.23 |
| FY 2021 | $901.2M | $336.0M | 37.3% | $45.1M | $267.3M | $306.9M | $217.4M | $7.25 |
| FY 2020 | $692.4M | $224.3M | 32.4% | $41.5M | $169.5M | $201.0M | $127.9M | $4.27 |
| FY 2019 | $570.4M | $332.4M | 58.3% | $33.4M | $106.1M | $151.8M | $74.8M | $2.50 |
| FY 2018 | $698.1M | $403.8M | 57.8% | $34.1M | $171.6M | $204.9M | $135.7M | $4.53 |
| FY 2017 | $692.4M | $413.8M | 59.8% | $34.0M | $178.3M | $208.7M | $115.7M | $3.86 |
| FY 2016 | $507.9M | $307.1M | 60.5% | $33.1M | $120.8M | $150.0M | $67.2M | $2.43 |
| FY 2015 | $411.0M | $253.0M | 61.6% | $28.5M | $93.3M | $122.6M | $7.1M | $0.34 |
Cash flow annual
| Period | Operating cash flow | Capex | Free cash flow |
|---|---|---|---|
| FY 2025 | $294.9M | $68.3M | $236.7M |
| FY 2024 | $240.6M | $46.6M | $185.0M |
| FY 2023 | $256.4M | $60.3M | $187.2M |
| FY 2022 | $289.7M | $66.2M | $223.5M |
| FY 2021 | $235.0M | $43.0M | $192.0M |
| FY 2020 | $161.1M | $19.3M | $141.8M |
| FY 2019 | $157.7M | $6.6M | $151.1M |
| FY 2018 | $171.7M | $42.0M | $129.8M |
| FY 2017 | $155.6M | $43.8M | $111.8M |
| FY 2016 | $146.4M | $15.9M | $130.5M |
| FY 2015 | $117.5M | $9.9M | $107.5M |
Balance sheet annual
| Period | Cash + ST inv. | Receivables | Inventory | PP&E | Assets | Debt | Net debt | Liabilities | Equity |
|---|---|---|---|---|---|---|---|---|---|
| FY 2025 | $141.0M | $128.6M | $190.0M | $335.0M | $1.27B | $248.3M | $107.3M | $480.2M | $793.2M |
| FY 2024 | $158.2M | $131.5M | $247.6M | $273.2M | $1.29B | $241.8M | $83.7M | $540.9M | $753.9M |
| FY 2023 | $144.1M | $98.6M | $188.5M | $234.8M | $1.17B | $207.3M | $63.2M | $411.3M | $757.2M |
| FY 2022 | $174.4M | $165.8M | $229.2M | $204.3M | $1.28B | $214.3M | $40.0M | $496.6M | $780.3M |
| FY 2021 | $127.2M | $125.1M | $152.8M | $158.5M | $1.07B | $206.9M | $79.8M | $435.1M | $634.4M |
| FY 2020 | $137.9M | $94.9M | $104.7M | $146.5M | $994.0M | $266.3M | $128.5M | $449.4M | $544.6M |
| FY 2019 | $109.9M | $98.2M | $84.2M | $162.1M | $972.7M | $254.1M | $144.3M | $449.2M | $523.4M |
| FY 2018 | $79.1M | $83.8M | $104.2M | $170.5M | $968.2M | $226.7M | $147.6M | $404.0M | $564.2M |
| FY 2017 | $72.1M | $124.1M | $110.7M | $147.8M | $991.1M | $215.8M | $143.7M | $433.1M | $558.0M |
| FY 2016 | $62.7M | $96.8M | $56.6M | $116.1M | $883.4M | $196.5M | $133.9M | $372.8M | $510.6M |
| FY 2015 | $80.6M | $74.9M | $58.0M | $115.0M | $893.5M | $709.2M | $628.6M | $844.3M | $49.2M |
Annual ratios and key metrics
| Period | Gross margin | Op margin | Net margin | Current | Quick | ROE | ROIC | EV / sales | EV / EBITDA | FCF yield | R&D / rev. | Cash cycle |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| FY 2025 | 35.5% | 24.7% | 20.0% | 1.3x | 0.8x | 27.0% | 19.8% | 10.9x | 37.2x | 2.0% | 7.0% | 127d |
| FY 2024 | 67.3% | 26.8% | 22.5% | 2.5x | 1.4x | 28.1% | 19.8% | 11.0x | 34.2x | 1.8% | 0.2% | 258d |
| FY 2023 | 33.8% | 24.4% | 21.5% | 3.2x | 1.9x | 25.1% | 16.2% | 14.3x | 49.6x | 1.5% | 6.1% | 127d |
| FY 2022 | 41.0% | 32.3% | 26.8% | 1.4x | 0.8x | 39.3% | 30.3% | 6.7x | 18.9x | 2.9% | 4.4% | 160d |
| FY 2021 | 37.3% | 29.7% | 24.1% | 2.6x | 1.6x | 34.3% | 24.7% | 15.2x | 44.7x | 1.4% | 5.0% | 117d |
| FY 2020 | 32.4% | 24.5% | 18.5% | 2.1x | 1.4x | 23.5% | 15.8% | 9.7x | 33.6x | 2.1% | 6.0% | 128d |
| FY 2019 | 58.3% | 18.6% | 13.1% | 1.9x | 1.4x | 14.3% | 9.4% | 8.9x | 33.3x | 3.1% | 5.9% | 115d |
| FY 2018 | 57.8% | 24.6% | 19.4% | 2.3x | 1.5x | 24.1% | 16.3% | 3.7x | 12.7x | 5.3% | 4.9% | 135d |
| FY 2017 | 59.8% | 25.7% | 16.7% | 1.6x | 1.0x | 20.7% | 19.2% | 6.5x | 21.4x | 2.6% | 4.9% | 105d |
| FY 2016 | 60.5% | 23.8% | 13.2% | 1.7x | 1.2x | 13.2% | 12.3% | 4.9x | 16.6x | 5.6% | 6.5% | 98d |
| FY 2015 | 61.6% | 22.7% | 1.7% | 3.5x | 2.5x | 14.4% | 3.9% | 4.2x | 13.9x | 10.0% | 6.9% | 151d |
Annual growth
| Period | Revenue | Gross profit | R&D | Op income | Net income | EPS | FCF | Capex | Cash + ST inv. | Inventory | Assets | Debt |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| FY 2025 | +13.9% | -40.0% | +4920.1% | +5.0% | +1.2% | +1.3% | +28.0% | -4.6% | -10.9% | -23.3% | -1.7% | +2.7% |
| FY 2024 | +6.4% | +111.6% | -97.3% | +16.9% | +11.3% | +11.2% | -1.2% | +19.6% | +9.7% | +31.4% | +10.8% | +16.6% |
| FY 2023 | -22.7% | -36.2% | +6.9% | -41.7% | -38.0% | -37.9% | -16.3% | -4.5% | -17.3% | -17.8% | -8.5% | -3.3% |
| FY 2022 | +27.1% | +39.8% | +12.4% | +38.3% | +41.1% | +41.1% | +16.4% | -54.2% | +37.1% | +50.1% | +19.4% | +3.6% |
| FY 2021 | +30.1% | +49.8% | +8.7% | +57.7% | +70.0% | +69.8% | +35.4% | -122.8% | -7.8% | +45.8% | +7.6% | -22.3% |
| FY 2020 | +21.4% | -32.5% | +24.3% | +59.7% | +71.0% | +70.8% | -6.2% | -190.3% | +25.5% | +24.4% | +2.2% | +4.8% |
| FY 2019 | -18.3% | -17.7% | -2.1% | -38.2% | -44.9% | -44.8% | +16.4% | +84.2% | +38.9% | -19.1% | +0.5% | +12.1% |
| FY 2018 | +0.8% | -2.4% | +0.3% | -3.8% | +17.3% | +17.4% | +16.0% | +4.2% | +9.8% | -5.9% | -2.3% | +5.1% |
| FY 2017 | +36.3% | +34.8% | +2.7% | +47.6% | +72.1% | +58.8% | -14.3% | -176.1% | +15.0% | +95.7% | +12.2% | +9.8% |
| FY 2016 | +23.6% | +21.4% | +16.1% | +29.4% | +852.2% | +614.7% | +21.3% | -59.8% | -22.3% | -2.4% | -1.1% | -72.3% |
| FY 2015 | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Segments
Revenue Mix
Revenue segmentation data unavailable.
Transcripts6 on file
Transcripts
Events
Events
Next earnings
2026-07-22EPS est $3.41