← All reportsEN한국어

ASML — Research Report (2026-07-15)

TL;DR

Estimate labels used throughout: (reported) = primary source (ASML PR / SEC filing) · (secondary) = credible data provider or press · (est.) = my own computation, method shown.

One-line verdict: the strongest bottleneck monopoly in the global economy — sole maker of the EUV machines every advanced chip needs — but after a ~140% ADR run in 18 months the price already pays for most of the 2030 bull case. Business 10/10; entry price offers thin margin of safety.


1. Business overview

So what: ASML makes the single most critical machine in chipmaking — and for the EUV type every advanced chip needs, it has a 100% monopoly.

Every chip is made by "printing" microscopic circuit patterns onto silicon wafers — lithography (an insanely precise projector shining a pattern onto light-sensitive material). ASML makes the projectors. Based in Veldhoven, NL; trades as a NASDAQ ADR + on Euronext Amsterdam.


2. Financials — FY2021–2025 (+ Q1 2026)

So what: Revenue nearly doubled in four years, margins are rising, and profit converts almost fully into cash — with a net-cash balance sheet.

€M unless noted (US GAAP) 2021 2022 2023 2024 2025
Revenue 18,611 21,173 27,559 ~28,300 ~32,700
— growth y/y +33% +14% +30% +3% +15.6%
Gross margin 52.7% 50.5% 51.3% 51.3% 52.8%
Net income ~5,900 5,624 7,839 ~7,600 9,609
EPS (basic, €) n.d. n.d. n.d. 19.25 24.73
Operating cash flow 11,593 9,435 6,536 12,659 13,827
Capex (PP&E) ~1,000 (est.) 1,319 2,196 2,083 ~2,700 (est.)
FCF (OCF − capex) ~10,600 (est.) 8,116 4,340 10,575 ~11,100
Net bookings n.d. 30,674 20,040 n.d. n.d. (Q4: 13,200)
Year-end backlog n.d. n.d. ~39,000 n.d. 38,800

Sources: FY2025 Q4-2025 PR + 2025 annual report 6-K (OCF €13,826.5M reported); FY2024 Q4-2024 PR; FY2021 PR; OCF/capex 2021–24 (secondary — mlq.ai); FCF 2025 €11.1B (secondary — Alpha Spread).


3. Unit economics — the number the business runs on

So what: ASML sells ~300 machines a year, and the one number that runs the business is EUV average selling price — up 61% in four years with zero competition.

Blended EUV ASP: ≈ €242M per system and rising (est.: €11.6B EUV revenue ÷ 48 systems, 2025). In 2021 it was ≈ €150M (€6.3B ÷ 42 systems, reported — FY2021 PR). +61% ASP growth in four years with zero competitive pressure — that is monopoly pricing power in one number. High-NA (~€380–400M/unit) mechanically extends the staircase: 4 EXE systems recognized in 2025 vs 2 in 2024, expected to reach ~¼ of EUV revenue by 2028 (TrendForce).

Contrast: DUV ASP ≈ €43M (est.: €12.0B ÷ 279) — the competitive-ish, China-heavy end. And every machine sold feeds the ~€8.3B/yr installed-base service annuity across a 20+ year field life — why it matters: each sale becomes a two-decade annuity, and that recurring stream is exactly what China curbs threaten (curbs can block service/parts to installed Chinese tools).


4. Metrics that matter — and why, here

So what: Every quality metric is strong or improving — the entire debate is price, not business.

Metric Value Why it matters for ASML specifically
P/E trailing ~55–60x (secondary — KoalaGains; est. TTM EPS ~€25.9) Monopoly premium × AI cycle. Danger: P/E looks "justified" at cycle peaks — pair it with where fab capex sits.
P/E forward (2026) ~52–54x (est.: mid-guide €38B × ~29% net margin → EPS ~€29) You pay for 2033's earnings today; growth must beat what's priced.
EV/EBITDA ~43x TTM (secondary) Debt-neutral whole-business price ≈ 4–6× the 7–12x PE-deal standard — scarcity premium on the only EUV asset on Earth.
Revenue CAGR 21–25 15.1% (est.) Faster than the semi-equipment market → ASML's share of every fab dollar keeps rising.
GPM slope 50.5% → 52.8% (22→25, reported); 56–60% targeted by 2030 (Investor Day 2024) Pricing power in motion: each generation sells for more AND at higher margin. The slope is the moat's pulse.
FCF yield ~1.9% (est.: €11.1B / ~€590B mkt cap) The anti-story metric: <2% cash now — the rest of the return must come from 2030.
ROE ~50% (est.) Reinvested euros compound at monopoly rates; ROIC ≫ WACC — the moat in one number.
Net debt/EBITDA negative (net cash ~€10B, est.) Fortress: bankrolls R&D through any downturn.
Shares outstanding ~393M → ~389M (24→25, est.) Silent buyback, zero dilution; €12B program through 2028 keeps the ratchet on.
Backlog/mkt cap €38.8B ≈ 7% of mkt cap, ≈ 100% of 2026 guided revenue (reported) Next year is pre-sold. Caveat: this was the last backlog disclosure ever — the metric dies here.

5. Ownership, management, insider signals

So what: No controlling shareholder, takeover-proof, management pay is equity-heavy and long-horizon, and the CEO bought stock at half today's price.


6. M&A track record

So what: Every acquisition has locked up a supply-chain chokepoint; the one off-pattern deal (Mistral AI) is small but worth watching.

Disciplined, supply-chain-locking, well-integrated (reported): Cymer 2013 (light sources — the EUV source problem bought and solved), HMI 2016 (e-beam metrology), 24.9% of Carl Zeiss SMT 2016 (the optics monopoly inside the monopoly), Berliner Glas 2020. The 2025 €1.3B for ~11% of Mistral AI (largest shareholder, board seat — Bloomberg) is the first off-pattern deal — a strategic AI-sovereignty bet, not a tuck-in; small against €10B+ FCF, but watch for mission creep.


7. Market & value-chain position — bottleneck or commodity?

So what: ASML is the purest bottleneck in the global economy — 100% EUV share, no second source this decade — and the only parties with power over it are non-commercial (Zeiss, and governments).

Chip designers (Nvidia, Apple) ── need advanced chips
        │
Foundries (TSMC, Samsung, Intel) ── need EUV to make them
        │
   ►►► ASML ◄◄◄  (100% EUV monopoly = THE chokepoint)
        │
ASML's suppliers: Zeiss (optics, quasi-exclusive), Cymer (ASML-owned), Trumpf (lasers)

100% share in EUV; no credible second source this decade (Nikon/Canon exited; China's SMEE remains years behind even in immersion DUV — Asia Times). Every AI-chip roadmap runs through ASML's installed base. Company's own 2030 model: revenue €44–60B at 56–60% gross margin (reported — Investor Day 2024).

Who holds pricing power over ASML? Three parties, none commercial:

  1. Zeiss SMT — sole EUV-optics supplier, a bilateral monopoly ASML manages via its 24.9% stake; a partner, not a squeezer.
  2. Governments — the real boss. Dutch/US export controls already zeroed China EUV and cap DUV; 33% of 2025 revenue sits where policy, not ASML, sets the ceiling.
  3. Customer concentration — TSMC (~¼ of sales) can delay orders but cannot substitute. Monopoly vs oligopsony ends in negotiated truce — and ASML keeps raising ASP per generation; that's the scoreboard.

8. Valuation view

So what: ASML is a wonderful business at a rich price — ~55x trailing earnings vs a semicap sector at ~38–48x and its own ~35x history; a disciplined buyer's fair value sits ~35–40% below the tape.

Current price (secondary — StockAnalysis): ADR ~$1,804; market cap ~$686–696B (≈ €590B, est.), early July 2026 — 2.4× Fouquet's Jan-2025 buy ($748).

Peer multiple range (secondary, mid-2026 — KoalaGains): trailing P/E — AMAT ~38x, KLA ~40x, LRCX ~48x, ASML ~55x+; ASML EV/EBITDA ~43x TTM. Sector context: semi-equipment peers trade ~38–48x P/E vs the broad semis sector ~20–35x (source: sector screens / Macrotrends) — the whole complex is inflated by AI-capex hopes; ASML carries the top premium on monopoly grounds. Which multiple & why: ASML is highly profitable and net-cash, so P/E is the right primary lens (EV/EBITDA just confirms it). Peers aren't true comps — nobody else sells leading-edge litho — they're the sentiment gauge.

What a reasonable buyer would pay (a strategic acquisition is impossible — size + EU strategic asset + Stichting defense — so the "buyer" is a long-term investor underwriting the 2030 model; all est., assumptions shown):


9. PE/quality lens

So what: Near-perfect business quality; the only real fears are macro/political, never internal.


10. Bull / base / bear — named institutions (vs ~€1,540/sh · $1,804 ADR today)

So what: Sell-side is near-unanimously bullish (9 Buy / 0 Hold / 0 Sell); the credible bear is about price and China policy, not the franchise.

🐂 Bull — JPMorgan (Overweight, PT raised to $2,200, June 2026; MarketBeat): the AI-capex supercycle runs through the decade, DRAM adopts EUV at scale, High-NA ramps at Intel 14A. 2030 lands €60B/60% GM → EPS ~€61, multiple holding >30x → ~€1,900–2,100 by 2030. Morgan Stanley (Overweight, PT €1,830, July 2026 — GuruFocus) and UBS (Buy, May 2026) concur; avg. 12-mo target ~$2,120. Note: even the bull mostly defends today's price rather than beating it (est.).

⚖️ Base — analyst consensus (~$1,775 avg. target; MarketScreener): 2026 delivers the guided €36–40B; growth digests toward the €52B 2030 mid-case; the multiple drifts from ~53x toward ~35x → price roughly flat over 4 years → low-single-digit IRR + ~1.2% yield (est.). The wide target range ($1,172–$2,500) signals real disagreement on the multiple.

🐻 Bear — Simply Wall St / Motley Fool (valuation + China; Simply Wall St, Motley Fool): shares flagged ~93% above one fair-value estimate. 2027 becomes a digestion year (litho is late-cycle; AI datacenter pauses hit foundry capex with a lag) just as China falls from 33% toward the low-20s%; the proposed US MATCH Act could restrict even DUV tools and service to China (quietly high-margin); TSMC is deferring High-NA. EPS stalls near €29, multiple reverts to low-30s → ~€870–950/share, about −40%, without the franchise being impaired. Stock fell ~8% in April 2026 on the China-bill headline.

Catalysts: (1) Q2 2026 results July 15 — first read with no bookings anchor; (2) TSMC's High-NA insertion decision + Intel 14A ramp in 2027; (3) DRAM/HBM EUV layer expansion (Samsung, SK hynix, Micron); (4) US/Dutch China policy moves; (5) buyback pace at 50x+ earnings.

What would prove the thesis wrong: Quality thesis breaks if: EUV revenue falls 2+ consecutive years; TSMC extends Low-NA multi-patterning instead of inserting High-NA; GM guidance drops <51%; SMEE ships production-worthy immersion DUV at scale; or Mistral-style allocation becomes a pattern. *Valuation caution (my actual conclusion) breaks if:* 2026 prints near €40B **and** 2027 is guided up again — the cycle not pausing — while the multiple holds >45x. Then the market was right and the €900–1,000 entry never arrives.


📚 What this company teaches

  1. The bottleneck captures the margin, not the end-product. Nvidia gets the headlines, but ASML sits at the one chokepoint every chipmaker must pass through — and a monopoly at the bottleneck earns more durable economics than the glamorous companies downstream. (The value-chain lesson: drill down to the monopoly bottleneck, don't just buy the leader.)

  2. A great business and a great investment are different questions. ASML's quality is nearly flawless — but at ~55x earnings the price already pays for years of it. Separate "is this a good company?" (yes) from "is this a good price?" (debatable) — they are not the same test.

  3. Recurring revenue is worth more than one-time sales — and is the softest political target. ASML's installed-base service turns each machine into a 20-year annuity the market rewards with a premium multiple. But that same sticky, high-margin stream is exactly what export controls can sever — the most valuable revenue is often the most politically exposed.

Self-test question: ASML has 100% EUV share and ~15% growth yet trades near 55x earnings while Applied Materials trades near 38x. Give one reason that premium is justified and one reason it could be dangerous — and say which risk would hurt a 55x stock more: a cyclical AI-capex pause, or a slow loss of EUV monopoly?


📖 Glossary


Prepared per equity-research workflow §3/§3b/§4/§4b · primary sources: ASML press releases + SEC 6-K/20-F filings · all estimates labeled · not financial advice; feeds the [[investment-research]] loop before any position.


Two notes on the deliverable: