ASML Holding NV
AEX:ASML

Watchlist Manager
ASML Holding NV Logo
ASML Holding NV
AEX:ASML
Watchlist
Price: 946 EUR -0.72% Market Closed
Market Cap: 367.2B EUR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement
|
Revenue Breakdown

Income Statement

Revenue
+
3Y
+68%
5Y
+151%
10Y
+426%
Operating Income
+
3Y
+76%
5Y
+257%
10Y
+581%
Net Income
+
3Y
+68%
5Y
+236%
10Y
+548%

Earnings Waterfall
ASML Holding NV

Revenue
32.2B EUR
Cost of Revenue
-15.5B EUR
Gross Profit
16.7B EUR
Operating Expenses
-4.6B EUR
Operating Income
12.1B EUR
Other Expenses
-1.9B EUR
Net Income
10.2B EUR

Income Statement
ASML Holding NV

Rotate your device to view
Income Statement
Currency: EUR
Dec-2000 Jun-2001 Dec-2001 Mar-2002 Jun-2002 Sep-2002 Dec-2002 Mar-2003 Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Apr-2006 Jul-2006 Oct-2006 Dec-2006 Apr-2007 Jul-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Apr-2012 Jul-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Jun-2015 Dec-2015 Jul-2016 Dec-2016 Jul-2017 Dec-2017 Jul-2018 Dec-2018 Jun-2019 Dec-2019 Jun-2020 Dec-2020 Jul-2021 Dec-2021 Jul-2022 Dec-2022 Jul-2023 Dec-2023 Jun-2024 Dec-2024 Jun-2025
Revenue
Interest Expense
0
0
49
0
0
0
60
0
0
0
55
0
0
0
44
0
0
0
53
0
0
0
50
0
0
0
45
0
0
0
50
0
0
0
59
0
0
0
27
0
0
0
26
0
0
0
20
0
0
0
28
0
0
0
8
0
4
0
0
0
53
0
42
0
37
0
43
0
55
0
61
96
153
173
163
141
Revenue
3 063
N/A
2 743
-10%
1 589
-42%
2 023
+27%
1 616
-20%
1 968
+22%
1 959
0%
2 098
+7%
1 818
-13%
1 837
+1%
1 543
-16%
1 678
+9%
1 965
+17%
2 206
+12%
2 465
+12%
2 697
+9%
2 844
+5%
2 766
-3%
2 529
-9%
2 474
-2%
2 652
+7%
3 077
+16%
3 582
+16%
3 916
+9%
3 905
0%
3 881
-1%
3 768
-3%
3 739
-1%
3 653
-2%
3 415
-7%
2 954
-14%
2 218
-25%
1 651
-26%
1 509
-9%
1 596
+6%
2 154
+35%
2 946
+37%
3 567
+21%
4 508
+26%
5 218
+16%
5 679
+9%
5 962
+5%
5 651
-5%
5 451
-4%
5 149
-6%
4 919
-4%
4 732
-4%
4 372
-8%
4 331
-1%
4 420
+2%
5 245
+19%
5 750
+10%
6 207
+8%
6 211
+0%
5 856
-6%
6 120
+5%
6 287
+3%
6 056
-4%
6 875
+14%
7 709
+12%
8 963
+16%
10 082
+12%
10 944
+9%
10 716
-2%
11 820
+10%
12 789
+8%
13 979
+9%
16 596
+19%
18 611
+12%
19 192
+3%
21 173
+10%
25 857
+22%
27 559
+7%
25 443
-8%
28 263
+11%
32 163
+14%
Gross Profit
Cost of Revenue
(1 842)
(1 757)
(1 558)
(1 954)
(1 613)
(1 871)
(1 491)
(1 595)
(1 458)
(1 477)
(1 174)
(1 216)
(1 356)
(1 458)
(1 560)
(1 663)
(1 731)
(1 688)
(1 555)
(1 522)
(1 618)
(1 850)
(2 128)
(2 314)
(2 300)
(2 282)
(2 219)
(2 207)
(2 167)
(2 049)
(1 917)
(1 564)
(1 299)
(1 232)
(1 211)
(1 443)
(1 849)
(2 196)
(2 678)
(3 047)
(3 268)
(3 430)
(3 293)
(3 226)
(3 072)
(2 924)
(2 835)
(2 652)
(2 662)
(2 746)
(3 153)
(3 407)
(3 606)
(3 559)
(3 359)
(3 419)
(3 454)
(3 455)
(3 877)
(4 375)
(5 232)
(5 779)
(6 226)
(6 330)
(6 920)
(7 236)
(7 610)
(8 549)
(9 194)
(9 697)
(10 661)
(12 901)
(13 784)
(12 561)
(13 979)
(15 460)
Gross Profit
1 220
N/A
986
-19%
31
-97%
69
+123%
3
-95%
97
+2 997%
468
+384%
503
+8%
360
-28%
360
0%
369
+2%
462
+25%
609
+32%
748
+23%
906
+21%
1 034
+14%
1 113
+8%
1 078
-3%
974
-10%
952
-2%
1 034
+9%
1 228
+19%
1 454
+18%
1 602
+10%
1 605
+0%
1 599
0%
1 550
-3%
1 531
-1%
1 486
-3%
1 366
-8%
1 037
-24%
654
-37%
351
-46%
277
-21%
385
+39%
711
+85%
1 097
+54%
1 371
+25%
1 830
+33%
2 171
+19%
2 411
+11%
2 532
+5%
2 358
-7%
2 224
-6%
2 077
-7%
1 996
-4%
1 897
-5%
1 720
-9%
1 668
-3%
1 674
+0%
2 092
+25%
2 342
+12%
2 601
+11%
2 651
+2%
2 497
-6%
2 701
+8%
2 833
+5%
2 602
-8%
2 999
+15%
3 333
+11%
3 731
+12%
4 303
+15%
4 718
+10%
4 386
-7%
4 900
+12%
5 553
+13%
6 369
+15%
8 047
+26%
9 417
+17%
9 495
+1%
10 513
+11%
12 956
+23%
13 774
+6%
12 882
-6%
14 284
+11%
16 703
+17%
Operating Income
Operating Expenses
(680)
(738)
(577)
(819)
(609)
(748)
(562)
(568)
(549)
(522)
(499)
(480)
(471)
(528)
(533)
(545)
(563)
(522)
(525)
(532)
(538)
(562)
(591)
(627)
(660)
(685)
(712)
(725)
(735)
(740)
(725)
(702)
(673)
(644)
(461)
(592)
(564)
(567)
(649)
(705)
(754)
(787)
(702)
(659)
(602)
(544)
(552)
(571)
(617)
(722)
(804)
(940)
(1 017)
(1 020)
(974)
(918)
(972)
(986)
(1 000)
(1 109)
(1 220)
(1 413)
(1 835)
(2 126)
(2 183)
(2 153)
(2 125)
(2 355)
(2 587)
(2 604)
(3 192)
(3 850)
(4 263)
(4 228)
(4 347)
(4 564)
Selling, General & Administrative
(313)
(342)
(246)
(341)
(254)
(323)
(263)
(263)
(246)
(227)
(213)
(199)
(195)
(196)
(202)
(205)
(209)
(206)
(201)
(201)
(197)
(200)
(205)
(211)
(216)
(221)
(226)
(227)
(227)
(223)
(211)
(195)
(179)
(165)
(156)
(154)
(157)
(168)
(182)
(198)
(204)
(211)
(213)
(217)
(218)
(234)
(255)
(263)
(281)
(301)
(311)
(335)
(344)
(329)
(299)
(325)
(314)
(354)
(347)
(396)
(402)
(448)
(465)
(501)
(499)
(538)
(509)
(623)
(683)
(815)
(865)
(1 058)
(1 105)
(1 122)
(1 116)
(1 195)
Research & Development
(367)
(396)
(331)
(478)
(356)
(425)
(298)
(305)
(303)
(295)
(287)
(281)
(276)
(332)
(331)
(341)
(354)
(316)
(324)
(331)
(342)
(362)
(387)
(416)
(444)
(464)
(486)
(498)
(508)
(518)
(514)
(506)
(494)
(479)
(305)
(437)
(407)
(399)
(467)
(507)
(550)
(577)
(489)
(442)
(384)
(310)
(298)
(322)
(366)
(468)
(557)
(675)
(747)
(769)
(698)
(675)
(688)
(720)
(640)
(808)
(795)
(1 013)
(1 240)
(1 625)
(1 554)
(1 615)
(1 580)
(1 731)
(1 862)
(2 002)
(2 282)
(2 793)
(3 113)
(3 107)
(3 181)
(3 369)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(57)
0
(53)
0
(107)
0
(118)
0
(130)
0
(131)
0
(36)
0
(42)
0
(44)
0
(44)
0
(50)
0
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
14
31
47
64
70
74
78
81
82
83
88
94
95
96
48
0
0
0
0
0
0
0
214
0
0
0
0
0
0
Operating Income
540
N/A
248
-54%
(546)
N/A
(750)
-37%
(606)
+19%
(652)
-8%
(94)
+86%
(65)
+31%
(189)
-191%
(162)
+14%
(131)
+19%
(18)
+86%
138
N/A
220
+59%
373
+70%
488
+31%
550
+13%
555
+1%
449
-19%
420
-7%
496
+18%
666
+34%
863
+30%
975
+13%
944
-3%
914
-3%
838
-8%
807
-4%
751
-7%
626
-17%
312
-50%
(47)
N/A
(322)
-581%
(367)
-14%
(76)
+79%
120
N/A
534
+347%
804
+51%
1 181
+47%
1 466
+24%
1 657
+13%
1 745
+5%
1 656
-5%
1 565
-5%
1 475
-6%
1 451
-2%
1 345
-7%
1 150
-14%
1 051
-9%
952
-9%
1 288
+35%
1 403
+9%
1 584
+13%
1 631
+3%
1 524
-7%
1 783
+17%
1 861
+4%
1 616
-13%
1 999
+24%
2 224
+11%
2 511
+13%
2 891
+15%
2 883
0%
2 260
-22%
2 717
+20%
3 400
+25%
4 244
+25%
5 693
+34%
6 830
+20%
6 891
+1%
7 321
+6%
9 105
+24%
9 512
+4%
8 654
-9%
9 937
+15%
12 140
+22%
Pre-Tax Income
Interest Income Expense
9
8
(4)
(16)
(27)
(36)
(37)
(32)
(31)
(31)
(29)
(26)
(21)
(16)
(16)
(17)
(16)
(17)
(14)
(14)
(12)
(8)
(1)
14
24
34
33
27
26
23
23
17
9
(0)
(8)
(13)
(15)
(10)
(8)
(3)
2
2
17
17
15
11
(3)
(2)
(9)
(16)
(19)
(21)
(13)
(1)
3
2
(5)
(3)
47
24
(46)
(36)
(28)
(30)
(25)
(29)
(35)
(38)
(45)
(49)
(45)
11
41
27
20
80
Non-Reccuring Items
0
(53)
(45)
(57)
(5)
(5)
0
(6)
(24)
(24)
(24)
(12)
6
6
6
0
0
0
0
0
0
0
0
(23)
(23)
(23)
(23)
0
0
0
(25)
0
0
0
0
0
0
0
(20)
0
0
0
(12)
0
0
0
(3)
0
0
0
(13)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
214
0
0
0
0
0
0
0
Pre-Tax Income
550
N/A
203
-63%
(594)
N/A
(823)
-38%
(638)
+22%
(692)
-8%
(131)
+81%
(103)
+21%
(244)
-137%
(217)
+11%
(184)
+15%
(56)
+69%
123
N/A
210
+71%
363
+73%
472
+30%
534
+13%
539
+1%
435
-19%
406
-7%
484
+19%
657
+36%
862
+31%
966
+12%
945
-2%
925
-2%
848
-8%
834
-2%
777
-7%
649
-16%
310
-52%
(31)
N/A
(313)
-921%
(367)
-17%
(84)
+77%
107
N/A
518
+385%
794
+53%
1 154
+45%
1 463
+27%
1 659
+13%
1 746
+5%
1 661
-5%
1 582
-5%
1 490
-6%
1 462
-2%
1 338
-8%
1 148
-14%
1 042
-9%
936
-10%
1 256
+34%
1 381
+10%
1 571
+14%
1 629
+4%
1 526
-6%
1 785
+17%
1 856
+4%
1 613
-13%
2 046
+27%
2 249
+10%
2 465
+10%
2 855
+16%
2 855
+0%
2 229
-22%
2 692
+21%
3 371
+25%
4 209
+25%
5 654
+34%
6 999
+24%
6 842
-2%
7 276
+6%
9 116
+25%
9 553
+5%
8 680
-9%
9 957
+15%
12 219
+23%
Net Income
Tax Provision
(167)
(70)
179
258
209
227
43
32
79
71
60
21
(38)
(67)
(127)
(157)
(172)
(170)
(124)
(115)
(137)
(186)
(243)
(269)
(255)
(241)
(177)
(171)
(81)
(46)
13
91
77
77
3
(39)
(94)
(120)
(168)
(174)
(201)
(207)
(167)
(175)
(164)
(163)
(36)
(7)
16
48
(62)
(60)
(57)
(65)
(108)
(211)
(237)
(284)
(403)
(383)
(275)
(272)
(336)
(136)
(129)
(379)
(601)
(818)
(1 064)
(998)
(1 019)
(1 449)
(1 629)
(1 422)
(1 818)
(2 269)
Income from Continuing Operations
383
133
(415)
(565)
(429)
(465)
(88)
(71)
(165)
(147)
(125)
(35)
84
143
235
315
362
368
311
291
347
471
619
697
690
684
671
663
696
603
322
60
(236)
(289)
(81)
68
424
674
985
1 289
1 459
1 539
1 494
1 406
1 326
1 299
1 302
1 141
1 058
984
1 194
1 321
1 514
1 564
1 418
1 574
1 619
1 329
1 643
1 866
2 190
2 582
2 519
2 094
2 563
2 992
3 608
4 836
5 936
5 844
6 258
7 667
7 924
7 258
8 139
9 950
Equity Earnings Affiliates
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(17)
(30)
6
39
18
42
89
72
199
228
138
190
191
161
210
255
Net Income (Common)
378
N/A
133
-65%
(479)
N/A
(587)
-22%
(481)
+18%
(541)
-12%
(208)
+62%
(182)
+12%
(255)
-40%
(226)
+12%
(160)
+29%
(58)
+64%
71
N/A
143
+100%
235
+65%
315
+34%
362
+15%
368
+2%
311
-15%
291
-6%
347
+19%
471
+36%
619
+31%
697
+13%
690
-1%
684
-1%
671
-2%
663
-1%
696
+5%
603
-13%
322
-47%
60
-81%
(236)
N/A
(289)
-23%
(81)
+72%
68
N/A
424
+527%
674
+59%
985
+46%
1 289
+31%
1 459
+13%
1 539
+6%
1 494
-3%
1 406
-6%
1 326
-6%
1 299
-2%
1 302
+0%
1 141
-12%
1 058
-7%
984
-7%
1 194
+21%
1 321
+11%
1 514
+15%
1 564
+3%
1 418
-9%
1 574
+11%
1 619
+3%
1 329
-18%
1 643
+24%
1 866
+14%
2 173
+16%
2 552
+17%
2 526
-1%
2 133
-16%
2 581
+21%
3 033
+18%
3 697
+22%
4 908
+33%
6 135
+25%
6 071
-1%
6 396
+5%
7 857
+23%
8 115
+3%
7 419
-9%
8 349
+13%
10 205
+22%
EPS (Diluted)
1.04
N/A
0.37
-64%
-1.35
N/A
-1.6
-19%
-1.32
+18%
-1.47
-11%
-0.57
+61%
-0.49
+14%
-0.69
-41%
-0.61
+12%
-0.43
+30%
-0.15
+65%
0.18
N/A
0.38
+111%
0.64
+68%
0.76
+19%
0.87
+14%
0.99
+14%
0.74
-25%
0.7
-5%
0.84
+20%
1.2
+43%
1.59
+33%
1.81
+14%
1.81
N/A
1.84
+2%
1.79
-3%
1.98
+11%
2.07
+5%
1.8
-13%
0.96
-47%
0.18
-81%
-0.7
N/A
-0.86
-23%
-0.24
+72%
0.2
N/A
1.26
+530%
2
+59%
2.92
+46%
3.81
+30%
4.38
+15%
4.49
+3%
4.52
+1%
4.41
-2%
4.16
-6%
4.07
-2%
3.05
-25%
3.6
+18%
2.48
-31%
2.21
-11%
2.75
+24%
2.97
+8%
3.42
+15%
3.56
+4%
3.23
-9%
3.62
+12%
3.74
+3%
3.1
-17%
3.84
+24%
4.31
+12%
5.04
+17%
5.95
+18%
5.92
-1%
5.05
-15%
6.12
+21%
7.23
+18%
8.82
+22%
11.85
+34%
14.95
+26%
15.22
+2%
16.07
+6%
19.94
+24%
20.59
+3%
18.84
-8%
21.21
+13%
26.13
+23%

See Also

Summary
ASML intrinsic value, competitors valuation, and company profile.
DCF Valuation
ASML stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ASML stock valuation using valuation multiples.
Wall Street Estimates
ASML price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
ASML stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 302,000+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.