← All companies ← STLA Manual STN → ← SPCB Semiconductors SWKS →
STM, STMicroelectronics N.V.
A semiconductor business, riding a brutal capacity cycle on the edge of Moore's Law.
The business
What it sells, where the money comes from, the kind of company it is.
The business in brief
read the 10-K →What this business is and what moves its needle, from its own SEC filings.
- Situation
- Cyclical. Margins collapse and recover repeatedly across the record; a single year, good or bad, misstates the through-cycle earning power.
- What moves the needle
- Gross margin has run about 39% and operating margin about 13% through the cycle, a solid spread between what it charges and what the product costs to make. The operating margin has swung widely — from 1.5% to 28% — on a steadier 39% gross margin, so what moves it sits below the gross line, in operating spend and one-off charges more than in the cost of the product itself. Inventory runs near 16% of sales, so how fast it turns back into cash — and the risk of writing it down when demand softens — sits alongside the margin. Read this kind of business on process leadership and the capex cycle. On its own account, the filing leans hardest on customer concentration, set against the numbers in what the filing emphasizes, below.
- Is it a good business?
- Return on capital has run in the teens (median 16%, above 15% in 6 of 10 years), though buybacks and expensed R&D and brands shrink the capital base, so the figure overstates the underlying economics. Returns like these are solid but short of clear franchise economics; whether they hold is what the 10-K settles, not the multiple.
Every line is arithmetic on the company's filings, shown in full in the sections below.
Where the money comes from
read the 20-F →Revenue spreads across 7 regions, the largest Singapore at 56%.
- Singapore56%$6.6B
- Switzerland25%$2.9B
- United States13%$1.5B
- Japan5%$612M
- France1%$112M
- Italy0%$35M
- Other countries0%$10M
From the segment footnote of the company's own 20-F. Shares are of total revenue; the profit bar shows each segment's share of segment operating profit, before unallocated corporate costs.
The record
Ten years of arithmetic, read across the cycle.
The record, 2016–2025
realized figures from each filing · older years to the left| 2016’16 | 2017’17 | 2018’18 | 2019’19 | 2020’20 | 2021’21 | 2022’22 | 2023’23 | 2024’24 | 2025’25 | TTMTTMDec 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||
| $7.0B | $8.3B | $9.7B | $9.6B | $10.2B | $12.8B | $16.1B | $17.3B | $13.3B | $11.8B | $11.8B | RevenueRevenue |
| 35% | 39% | 40% | 39% | 37% | 42% | 47% | 48% | 39% | 34% | 34% | Gross marginGross mgn |
| $227M | $1.0B | $1.4B | $1.2B | $1.3B | $2.4B | $4.4B | $4.6B | $1.7B | $175M | $175M | Operating incomeOp. inc. |
| 3.3% | 12.0% | 14.5% | 12.6% | 12.9% | 19.0% | 27.5% | 26.7% | 12.6% | 1.5% | 1.5% | Operating marginOp. mgn |
| $170M | $810M | $1.3B | $1.0B | $1.1B | $2.0B | $4.0B | $4.2B | $1.6B | $180M | $180M | Net incomeNet inc. |
| 15% | 15% | 7% | 13% | 13% | 14% | 12% | 11% | 17% | 55% | 55% | Effective tax rateTax rate |
| Cash flow & returns | |||||||||||
| $1.0B | $1.7B | $1.8B | $1.9B | $2.1B | $3.1B | $5.2B | $6.0B | $3.0B | $2.2B | $2.2B | Operating cash flowOp. cash |
| $696M | $650M | $791M | $854M | $923M | $1.0B | $1.2B | $1.6B | $1.8B | $1.9B | $1.9B | DepreciationDeprec. |
| $177M | $217M | ($239M) | ($18M) | $62M | $9M | $20M | $209M | ($360M) | $118M | $118M | Working capital & otherWC & other |
| $251M | $214M | $216M | $214M | $168M | $205M | $212M | $223M | $288M | $321M | $321M | Dividends paidDiv. paid |
| — | $297M | $62M | $250M | $125M | $485M | $346M | $346M | $359M | $367M | — | BuybacksBuybacks |
| 4% | 16% | 22% | 16% | 14% | 24% | 32% | 25% | 8% | 1% | 1% | ROICROIC |
| 4% | 15% | 20% | 15% | 13% | 22% | 31% | 25% | 9% | 1% | 1% | Return on equityROE |
| −2% | 11% | 17% | 12% | 11% | 20% | 30% | 24% | 7% | −1% | −1% | Retained to equityRetained/eq |
| Balance sheet | |||||||||||
| $2.0B | $2.2B | $2.6B | $2.7B | $3.1B | $3.2B | $3.9B | $4.9B | $4.7B | $3.8B | $2.9B | Cash & investmentsCash+inv |
| $939M | $1.1B | $1.3B | $1.4B | $1.5B | $1.8B | $2.0B | $1.7B | $1.7B | $1.7B | $1.7B | ReceivablesReceiv. |
| $1.2B | $1.3B | $1.6B | $1.7B | $1.8B | $2.0B | $2.6B | $2.7B | $2.8B | $3.1B | $3.1B | InventoryInvent. |
| $2.1B | $2.5B | $2.8B | $3.1B | $3.3B | $3.7B | $4.6B | $4.4B | $4.5B | $4.9B | $4.9B | Operating working capitalOper. WC |
| $4.4B | $5.1B | $5.9B | $6.3B | $7.6B | $7.8B | $9.8B | $11.8B | $11.7B | $11.3B | $11.3B | Current assetsCur. assets |
| $1.6B | $2.0B | $2.1B | $2.1B | $3.1B | $2.9B | $3.8B | $3.7B | $3.8B | $3.4B | $3.4B | Current liabilitiesCur. liab. |
| 2.8× | 2.5× | 2.8× | 3.0× | 2.5× | 2.7× | 2.6× | 3.2× | 3.1× | 3.4× | 3.4× | Current ratioCurr. ratio |
| $116M | $123M | $121M | $162M | $330M | $313M | $297M | $303M | $290M | $315M | $315M | GoodwillGoodwill |
| $8.0B | $9.7B | $10.9B | $11.9B | $14.5B | $15.5B | $20.0B | $24.5B | $24.7B | $24.8B | $24.8B | Total assetsAssets |
| $1.5B | $1.7B | $1.9B | $2.1B | $2.6B | $2.5B | $2.7B | $2.9B | $3.0B | $2.1B | $2.1B | Total debtDebt |
| ($513M) | ($489M) | ($686M) | ($658M) | ($518M) | ($686M) | ($1.2B) | ($1.9B) | ($1.8B) | ($1.7B) | ($771M) | Net debt / (cash)Net debt |
| 5.7× | 19.3× | 25.9× | 22.3× | 24.5× | 57.6× | 341.5× | 83.8× | 19.7× | 3.2× | 3.2× | Interest coverageInt. cov. |
| $4.5B | $5.4B | $6.4B | $7.0B | $8.4B | $9.2B | $12.7B | $16.7B | $17.4B | $17.8B | $17.8B | Shareholders’ equityEquity |
| Per share | |||||||||||
| 886M | 906M | 911M | 904M | 920M | 925M | 946M | 944M | 939M | 923M | 889M | Shares out (diluted)Shares |
| $7.87 | $9.21 | $10.61 | $10.57 | $11.11 | $13.80 | $17.04 | $18.31 | $14.13 | $12.78 | $13.28 | Revenue / shareRev/sh |
| $0.19 | $0.89 | $1.42 | $1.14 | $1.20 | $2.17 | $4.19 | $4.47 | $1.67 | $0.20 | $0.20 | EPS (diluted)EPS |
| $0.28 | $0.24 | $0.24 | $0.24 | $0.18 | $0.22 | $0.22 | $0.24 | $0.31 | $0.35 | $0.36 | Dividends / shareDiv/sh |
| $5.12 | $5.96 | $6.98 | $7.79 | $9.19 | $9.96 | $13.41 | $17.72 | $18.58 | $19.31 | $20.06 | Book value / shareBVPS |
| 9-yr | 5-yr | |
|---|---|---|
| Revenue / share | +5.5%/yr | +2.8%/yr |
| EPS | +0.2%/yr | −30.5%/yr |
| Dividends / share | +2.3%/yr | +13.7%/yr |
| Book value / share | +15.9%/yr | +16.0%/yr |
The record, charted
FY2016–2025Each measure over its full record; the current point and the worst year marked.
Where the cash went
ReinvestBuybacksDividendsAcquisitionsRetainedEach year's operating cash, by what management did with it: the mix, and how it drifts.
Net income is the accountant's number; owner earnings is the cash an owner could take out. The walk between them, off the cash-flow statement, and whether the gap is widening or holding.
In fiscal 2025 the business turned $180M of profit into $1.1B of owner earnings: more cash than the profit line showed, after the non-cash charges and the capital it put back in.
| FY2025 | |
|---|---|
| Reported net income | $180M |
| Depreciation & amortizationnon-cash charge added back | +$1.9B |
| Working capital & othertiming of cash in and out, other non-cash items | +$118M |
| Cash from operations | $2.2B |
| Capital expenditurecash put back in to keep running and to grow | −$1.0B |
| Owner earnings | $1.1B |
| Owner-earnings marginowner earnings ÷ revenue | 9% |
Owner earnings is the cash an owner could pull out without starving the business: operating cash less the capital it must spend to hold its position .
Maintenance capex is estimated as depreciation where a growing business invests above it; free cash flow is the figure the scorecard's free-cash margin reads.
Quality & stewardship
Returns, the balance sheet, capital allocation, and pay.
Owner’s Scorecard
Will it survive?
- AdequateOperating income $175M ÷ interest expense $55M
What this means
Comfortable in a normal year, but below the margin of safety Graham looked for. Worth checking how stable the coverage has been across a full cycle.
- Net cashCash $2.8B + ST investments $67M − debt $2.1B
What this means
Cash and short-term investments exceed every dollar of debt by $771M, on net the company owes nothing, and can act from strength when others can't. Net debt is the leverage figure that matters: the cash is already set against the debt. Strategic or illiquid investments aren't counted here.
- Not enough data
What this means
The filing data didn't include the inputs for this check.
Is it a good business?
- High through the cycle10-yr median, range 1%–32%; 1% latest = NOPAT $88M ÷ invested capital $17.1BIndustry peers: median 14%
What this means
The rate the business earns on the money tied up in it, Buffett's north star, because over time a stock tracks the ROIC beneath it. Above ~15% sustained hints at a moat; a return below the cost of capital (~8%) erodes value as a business grows rather than building it — the test Buffett weighs most. The headline is the median of the last 10 years (it ran 1% most recently), so one peak or trough year doesn't set the verdict. Asset-light businesses (R&D expensed, little capital) read artificially high, pair this with Owner Earnings.
- SolidOwner earnings $1.1B = operating cash $2.2B − maintenance capex $1.0BIndustry peers: median 19%
What this means
What an owner could take out without starving the business: operating cash less the maintenance capital it must spend to hold its position — Buffett's owner earnings. That's 9% of revenue this year.
- Are earnings backed by cash? 11.96×Cash-backedCash from ops $2.2B ÷ net income $180M
What this means
How much of reported profit showed up as operating cash. Above 1× is reassuring; well below suggests earnings lean on accruals. One year is noisy, growth and working-capital swings distort it, and this is operating cash, not free cash. Watch the multi-year trend.
How is the cash used?
- Returns about halfDividends + buybacks $688M ÷ Owner Earnings $1.1B
What this means
Of $1.1B Owner Earnings, $688M (62%) went back to shareholders, $321M dividends, $367M buybacks. Returning most of it is the mark of a mature business with little left to reinvest at a high return; reinvesting most could mean a long runway, or empire-building. The split doesn't say which; the return earned on it (see ROIC) does.
- Investing or harvesting? 0.56×HarvestingCapex $1.0B ÷ depreciation $1.9B
What this means
Descriptive, not a grade. Above ~1× means investing faster than assets wear out (growth, or, sustained for years, today's earnings carrying less depreciation than tomorrow's will). Below means spending less than it's wearing out (efficiency, or a melting asset base). The ratio won't tell you which; the filings will.
Graham’s defensive tests · 6 of 6 met
Graham’s numerical criteria for the defensive investor (The Intelligent Investor, ch. 14), run on the filings. A floor of safety, not a buy signal; many fine modern businesses fail his strictest liquidity rules by design.
- Adequate size PassRevenue ≥ $2B · $11.8B
What this means
Big enough to weather a storm. Graham's 1972 floor was ~$100M of sales (≈ $700M today); we use a $2B revenue line as a conservative modern stand-in.
- Strong liquidity PassCurrent ratio ≥ 2× · 3.36×
What this means
Current assets at least twice current liabilities, near-term bills covered without touching the business. Strict by design: many cash-rich modern firms run leaner and miss it, holding their cushion in longer-dated securities.
- Conservative debt PassDebt ≤ working capital · $2.1B vs $7.9B WC
What this means
Graham's rule that borrowings not exceed net current assets. Capital-heavy and buyback-heavy firms routinely fail it, read it next to interest coverage, not alone.
- Earnings stability PassA profit every year (10-yr record) · no losses
What this means
Graham wanted earnings in each of the past ten years, the stability a defensive owner leans on.
- Dividend record PassUninterrupted dividends · paid every year (10)
What this means
An unbroken dividend was Graham's mark of durability. He wanted twenty years; the filings show about ten, and a single suspension breaks the streak. Non-payers, many fine modern compounders, fall outside his defensive net by design.
- Earnings growth PassEarnings +33% over the record · +163%
What this means
At least a third more earnings than a decade ago, averaging three years at each end. Net income (not per-share), so stock splits don't distort it, buybacks and dilution show up in the share-count line instead.
- Moderate price —P/E ≤ 15 and P/E × P/B ≤ 22.5 · decided by the price
What this means
Graham's valuation gate, the wall he kept between a sound business and a sound investment. Three-year average earnings are $2.24/share (latest year $0.20), the averaged base the calculator's gate runs on, and book value is $20.06/share. Enter a price in “What the price implies” just below for the P/E, P/B, and whether it clears. But this is the rule Buffett outgrew: there's no hard P/E law, and a wonderful business can deserve a far richer multiple if the thesis holds, treat it as the bargain-hunter's floor, not a verdict on the price.
Durability & moat, 2016–2025
Whether the record’s returns held, and what the capital reinvested earned.
- Profitable years 10 of 10
What this means
Never lost money over the record, the earnings stability Graham insisted on.
- Return on capital ≥ 15% 6 of 10 yrs
What this means
A moat shows up as a high return on invested capital that holds year after year, not one good vintage.
- Operating margin 10% → 14% (3-yr avg ends)
What this means
Through the cycle the operating margin widened — about 10% early to 14% lately, median 13% — pricing power intact or improving.
- Reinvestment, incremental ROIC 9%
What this means
Reinvested capital came back at only a modest incremental return — near the cost of capital, where extra growth adds little per dollar. The record shows whether it is a soft stretch or a thinning moat.
- Worst year 2025 · 1.5% op. margin
What this means
Stayed profitable even in its hardest year, the resilience that survives recessions.
- Share count +0.5%/yr
What this means
Roughly flat share count, little dilution, little buyback.
- Dividend record rising
What this means
Paid and raised the dividend across the record, the continuity Graham prized.
- How management talks about it Owner’s terms
What this means
The record and the register agree: capital is compounding and the filing reasons in an owner’s terms — per-share value, return on capital, the long term — not a promoter’s.
Does AI threaten the moat?
Low contestabilityThe moat is physical, regulated or balance-sheet-funded, the kind AI cuts costs within but does not contest.
The filing raises AI among its risks, but in other terms (security, regulation, energy or the like), not as a competitor to its product.
AI is unlikely to contest a moat that is physical, regulated or balance-sheet-funded; here it reads more as a cost tool than a threat.
Read from the filing's own risk factors, paired with the industry's structure under its SIC code; the durability is read above, the price below.
All figures as filed; the source filing is linked above.
Current Position
as of fiscal year-end, Dec 31, 2025Can the business pay what it owes this year, off the freshest balance sheet: the quality of the assets, the debt actually coming due, and what a low ratio means here.
- Cash & short-term investments$2.9B
- Receivables$1.7B
- Inventory$3.1B
- Other current assets$3.5B
- Debt due within a year$298M
- Other current liabilities$3.1B
From the company's latest filing.
Inverting the record
Invert: instead of why STMicroelectronics N.V. is a good business, the question is what would make owning it a mistake, and whether those marks are in the record. Disconfirming tests across 2016–2025.
1 of the 3 tests turned up something to look into; the other 2 came back clean.
- Look hereDid receivables and inventory outpace sales?30% → 41% of sales
Receivables and inventory grew from $2.1B to $4.9B while revenue grew 69%: working capital is climbing faster than sales (30% of revenue then, 41% now). That can mean customers paying slower, stock building up, or revenue pulled forward. The filing's cash-flow and receivables notes say which.
- Is it less profitable than it was?
- Did reported profit become cash?
Each test is read from the filings and is noisy alone; a flag can mark a cyclical trough or a year of heavy investment as easily as a problem. The filing says which.
Peers, Semiconductors
The same industry, side by side on owner economics. Each figure is a through-cycle median, so a peak or trough year can’t distort it; the group median at the foot is the line to read each against.
| Company | Revenue | Gross margin | Op. margin | ROIC | Owner earn. margin |
|---|---|---|---|---|---|
| AMATApplied Materials Inc. | $28.4B | 46% | 27.9% | 36% | 22% |
| CLSCelestica Inc. | $12.4B | 10% | 5.2% | 19% | 3% |
| NXPINXP Semiconductors N.V. | $12.3B | 55% | 24.8% | 17% | 21% |
| STMSTMicroelectronics N.V. | $11.8B | 39% | 12.8% | 16% | 9% |
| ADIAnalog Devices Inc. | $11.0B | 63% | 27.0% | 8% | 35% |
| VRTVertiv Holdings LLC | $10.2B | 33% | 5.0% | 11% | 3% |
| MRVLMarvell Technology Inc. | $8.2B | 50% | -8.7% | -2% | 19% |
| ONON Semiconductor Corporation | $6.0B | 37% | 13.4% | 14% | 15% |
| Group median | — | 43% | 13.1% | 15% | 17% |
The price
What a price has to assume.
What the price implies
reverse-DCFEnter the US price, in dollars: the NYSE/Nasdaq quote you hold. STMicroelectronics N.V.'s US listing is the ordinary share itself. The record tables elsewhere on this page remain as filed.
Type today's close and see the owner-earnings growth you'd have to believe to justify it, beside what STMicroelectronics N.V. has delivered.
—
9.0% = the 4.55% 10-year Treasury (Jul 15, 2026) + 4.45 points of equity premium. The rate you require is yours to set.
Enter a price above to run it.
A dated snapshot of the price you typed, the assumptions you set, and what the page showed for them. A snapshot is never edited after it is saved. Your notebook is yours alone — the commitment states what is stored and what we will never do.
Graham capped the multiple at 15×; Buffett and Munger let that rule go: a wonderful business can deserve 50× if the thesis holds. The gate marks the bargain-hunter's floor.
Prefilled with the 10-year Treasury (4.55%, as of Jul 15, 2026). Edit it for today’s exact figure, or a AAA corporate yield.
Graham measured a stock against the bond you could own instead, the heart of his margin of safety. Enter a price above to weigh the owner-earnings yield against this bond.
Owner earnings $1.1B on 889M shares outstanding, per the 20-F cover, as of 2025-12-31; net cash $771M. The base is the latest year by default; Normalize values it on the through-cycle median owner-earnings margin (to avoid paying on a peak year). Net of stock comp treats option pay as the expense it is. The dials set the multiple a growth belief justifies; the price, and every dollar on this page, is yours.
Manual order: ← STLA its page in the Manual STN →
Industry order: ← SPCB the Semiconductors chapter SWKS →