Financial Trends -- 8/10
| Metric | FQ4 23 | FQ1 24 | FQ2 24 | FQ3 24 | FQ4 24 | FQ1 25 | FQ2 25 | FQ3 25 | FQ4 25 | FQ1 26 | FQ2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue ($M) | $6,717 | $6,703 | $6,653 | $6,774 | $7,040 | $7,164 | $7,097 | $7,298 | $6,803 | $7,012 | $7,910 |
| Rev YoY | — | — | — | — | +4.8% | +6.9% | +6.7% | +7.7% | -3.4% | -2.1% | +11.5% |
| Trend | — | — | — | — | — | Accel. | Stable | Accel. | Decel. | Stable | Accel. |
| Non-GAAP EPS | $2.12 | $2.13 | $2.09 | $2.12 | $2.32 | $2.38 | $2.39 | $2.48 | $2.17 | $2.38 | $2.86 |
| EPS YoY | — | — | — | — | +9.4% | +11.7% | +14.4% | +17.0% | -6.5% | 0.0% | +19.7% |
| Gross Margin | 47.3% | 47.9% | 47.5% | 47.4% | 47.5% | 48.9% | 49.2% | 48.9% | 48.1% | 49.1% | 50.0% |
| Op Margin | 29.5% | 29.5% | 29.0% | 28.8% | 29.3% | 30.6% | 30.7% | 30.7% | 28.6% | 30.0% | 32.1% |
| FCF ($M) | $1,246 | $2,096 | $1,135 | $2,088 | $2,168 | $544 | $1,061 | $2,050 | $2,043 | $1,040 | $210 |
| Diluted Shares (M) | 842 | 837 | 836 | 833 | 828 | 819 | 812 | 802 | 798 | 799 | 799 |
- Revenue inflection confirmed: After turning negative in FQ4 25 (-3.4%) and FQ1 26 (-2.1%), revenue accelerated sharply to +11.5% YoY in FQ2 26 (record $7.91B). FQ3 26 guided at +23% YoY ($8.95B). The GAA ramp is now visible in the numbers.
- EPS acceleration: +19.7% YoY in FQ2 26 after flat in FQ1 26 and -6.5% in FQ4 25. FQ3 26 guided at +35.5% YoY. Beat magnitude accelerating (avg +5.2%).
- Gross margins at 25-year highs: 50.0% in FQ2 26, expanding +270bps from 47.3% two years ago. Guided ~50.1% for FQ3 26. Driven by value-based pricing on new differentiated products (GAA ALD, Sym3 etch).
- Operating margins expanding: 32.1% in FQ2 26, up +260bps from two years ago. Highest in recent history.
- FCF temporarily compressed: FQ2 26 FCF only $210M due to elevated CapEx ($635M) and inventory builds. LTM FCF remains ~$5.3B (18.4% margin).
- Share count declining steadily: 842M to 799M over 11 quarters (-5.1%), reflecting consistent buyback program.
- Semi Systems (~75% of revenue) accelerating: FQ2 26 $5,965M, up +16% seq and +13.5% YoY. Record quarter. FQ3 26 implied ~$6,900M. Semi equipment business guided >30% growth CY2026 (raised from >20%).
- AGS (~21%) growing again: FQ2 26 $1,665M, +17% YoY. Record DRAM revenue of $1.7B in FQ2 26 driven by HBM demand.
- Display/Other (~3.5%) stabilizing: FQ2 26 $280M after lumpy quarters.
| Metric | FY2026E | FY2027E |
|---|---|---|
| Revenue ($B) | $33.65B | $41.99B |
| Rev YoY | +18.6% | +24.8% |
| Non-GAAP EPS | $12.22 | $16.20 |
| EPS YoY | +41.1% | +32.6% |
- Sharp acceleration underway: EPS growth from +0.6% (FY2025) to +41% (FY2026E) and +33% (FY2027E), driven by GAA ramp, packaging growth, and HBM demand
- Revenue acceleration to +19-25%: From +4.4% in FY2025. Semi equipment guided >30% growth CY2026
- Consensus is uniformly bullish: ~40 analysts, 88%+ Buy/Strong Buy, average PT $511 (+13.7% upside)
Score of 8/10 reflects a sharp financial improvement with accelerating revenue, margins at 25-year highs, and strong forward guidance.
Positives: Revenue inflected to +11.5% YoY in FQ2 26 after two negative quarters. Record $7.91B revenue. FQ3 26 guided at +23% YoY. Gross margins at 25-year highs (50.0%), operating margins at 32.1%. EPS +20% YoY with accelerating beat magnitude. Share count declining 5.1%. Management has beaten EPS guidance every quarter.
Negatives: FCF temporarily compressed ($210M in FQ2 26) by elevated CapEx and inventory builds. LTM FCF healthy at $5.3B but near-term FCF margin declining. China revenue still ~26% of total.
No penalty modifiers applied. FCF positive on LTM basis, shares declining, debt stable, operating income tracking revenue direction.