Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
18.67%
15.55%
13.83%
12.88%
12.14%
11.49%
Sector average
4.73%
78.07%
15.75%
11.99%
10.04%
8.94%
ROA
13.79%
12%
11.07%
10.47%
9.98%
9.53%
Sector average
5.84%
5.6%
5.45%
5.01%
4.68%
4.53%
Gross Margin
51.8%
51.8%
51.8%
51.8%
Amounts in EUR (thousands); stock price per share. Values that are missing or fail Equlion's automated data-quality checks are shown as “-”. Stock price and valuation carry no data date: they are the Equlion model's estimate for 2025. Projections are model estimates, not investment advice.
Want the full financial forecast report for ASM International NV? It covers the balance sheet, income statement and Equlion model projections.
51.8%
51.8%
Sector average
54.21%
54.08%
54.08%
54.08%
54.08%
54.08%
Net Margin
22.81%
22.9%
22.85%
22.77%
22.69%
22.61%
Sector average
9.86%
9.52%
9.93%
9.87%
9.81%
9.93%
Total Assets
€5,337,000.00K
€5,919,734.25K
€6,654,838.04K
€7,480,546.74K
€8,367,999.79K
€9,309,797.66K
Sector average
€6,927,771.67K
€7,172,071.23K
€8,350,536.44K
€9,741,523.87K
€11,251,152.99K
€12,864,800.68K
Net Income
€723,700.00K
€675,486.77K
€695,786.02K
€740,095.03K
€790,460.31K
€842,126.03K
Sector average
€931,933.13K
€1,062,110.04K
€1,094,935.03K
€1,165,998.33K
€1,250,697.35K
€1,345,050.41K
Valuation
€25,169,701.48K
€24,616,530.73K
€24,042,144.72K
€23,415,755.31K
€22,729,654.10K
€21,982,247.32K
Sector average
€9,010,166.64K
€32,395,952.15K
€31,708,410.38K
€30,966,077.11K
€30,146,212.29K
€29,237,056.41K
Stock Price
€515.59
€504.26
€492.49
€479.66
€465.61
€450.30
Sector average
€182.07
€204.09
€199.33
€194.40
€189.01
€183.02
ASM International NV (ASM.AS) Financial Forecast | Equlion
