Pricing Log in Create free account
Friday 6 November 2026 Export VSH’s income statement to Excel — free account

Vishay Intertechnology, Inc.

VSH Technology Semiconductors

Vishay Intertechnology, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $3.1 billion, up 4.48% from fiscal 2024.

Revenue
+23.8%
EPS
+740.2%
Free cash flow
+504.8%
Total debt
−20.0%

Quarter to September 2026, against a year earlier

23.26 1.24 +5.63%
Market cap
$3.4B
P/E
34.1×
Fwd P/E
31.7×
Dividend yield
1.80%
F-score
5/9
Altman Z
1.94
Beneish M
−2.65
Dividend safety
28/100
Overview
Financials
Income Statement Balance Sheet Cash Flow Metrics & Ratios

Insider Decisions last twelve months

Sold, $m 0.59
Trades a month
Jan 26 Apr 26 Jul 26 Oct 26
Buy — — — — — — — — — — — —
Sell — — — — — — — — — — 1 —
Insider Ownership 8.80%

Capital & Financial Ratios $m

Size
Market Cap 3,380.00
Revenue ttm 3,507.68
Net income ttm 95.24
Free cash flow ttm 116.73
Net debt Q (409.71)
Valuation
P/E 34.07
Forward P/E 31.70
Price / sales 0.97
Forward P/S Powerpack
Price / FCF 29.18
Price / book 1.15
Financial health
Current ratio Q 3.31 (at or above 1.5: strong)
Debt / equity Q 0.25 (at or below 0.5: strong)
Interest coverage Q 13.81
Growth
Revenue growth Q +23.82% (above 0%: growing)
Operating income growth Q +381.63% (above 0%: growing)
EPS, this year +2,010.03% (at or above 15%: strong)
EPS, next year A +96.61% (at or above 15%: strong)
Revenue, next year A +20.75% (at or above 10%: strong)
EPS, past 5 yrs —
EPS, next 5 yrs A +60.65% (at or above 15%: strong)

Green and red mark values outside typical ranges; (Q) is the latest quarter, (A) analysts’ estimates. How we judge →

Valuation vs history

EV/Sales, ten years
EV/Sales is 1.1×, against a ten-year median of 0.8×; over the ten years it ranged from 0.4× in 2016 to 2.4× in 2026.
P/E against its own 10 years 77.84%
10-year low 10-year high
P/S against its own 10 years 57.57%
10-year low 10-year high
P/B against its own 10 years 16.21%
10-year low 10-year high
EV/Sales against its own 10 years 87.50%
10-year low 10-year high
EV/FCF against its own 10 years 89.67%
10-year low 10-year high

Dividends

Yield
1.80%
Annual rate
0.40
Payout ratio
65.2%
Growth, 2017–25
+5.79%/yr
  1. 0.26 ’17
  2. 0.32 ’18 +26
  3. 0.37 ’19 +15
  4. 0.38 ’20 +3
  5. 0.39 ’21 +1
  6. 0.40 ’22 +4
  7. 0.40 ’23 +0
  8. 0.40 ’24 +0
  9. 0.40 ’25 +0
  10. 0.39 ’26e −2
paid forecast change on the year, % Powerpack

Assets vs Liabilities $m

2023 2024 2025 Q'26
Cash 1,009 606 515 1,145
Receivables 427 402 382 367
Inventory 648 689 759 805
Other — — — —
2,297 1,916 1,887 2,551
2023 2024 2025 Q'26
Payables 191 216 215 246
ST’ Debt — — — —
Other — — — —
692 708 720 770

Compound Annual Growth %

10y 5y 3y
Sales 2.92% 4.17% (4.26%)
Cash Flow (2.85%) (10.16%) (27.53%)
Earnings 0.00% 0.00% 0.00%
Book Value 2.52% 5.75% 0.62%

Earnings Trends EPS, adjusted, against the consensus

Q3 FY26 Estimate 0.29 Actual 0.37

Earnings per share against the consensus, by quarter
Quarter Estimate Reported Result
Q4 FY25 0.02 0.01 Miss by 0.01
Q1 FY26 0.03 0.05 Beat by 0.02
Q2 FY26 0.15 0.19 Beat by 0.04
Q3 FY26 0.29 0.37 Beat by 0.08
Q4 FY26 0.30 — Reports 3 February 2027

EPS $

Mar Jun Sep Dec Year
’26 0.05 0.19 0.37 — —
’25 (0.03) 0.01 (0.06) 0.01 (0.07)
’24 0.22 0.17 (0.14) (0.49) (0.23)
’23 0.79 0.68 0.47 0.37 2.31
’22 0.71 0.78 0.98 0.51 2.98
’21 0.49 0.64 0.67 0.25 2.05
’20 0.19 0.17 0.23 0.26 0.85
Fiscal quarters ending in the months shown.

Revenue $m

Mar Jun Sep Dec Year
’26 839 889 979 — —
’25 715 762 791 801 3,069
’24 746 741 735 715 2,938
’23 871 892 854 785 3,402
’22 854 864 925 855 3,497
’21 765 819 814 843 3,240
’20 613 582 640 667 2,502
Fiscal quarters ending in the months shown.

Operating Cash Flow $m

Mar Jun Sep Dec Year
’26 64 105 146 — —
’25 16 (9) 28 149 184
’24 80 (25) 51 68 174
’23 130 107 122 6 366
’22 34 75 209 166 484
’21 57 117 136 147 457
’20 34 90 64 126 315
Fiscal quarters ending in the months shown.

Free Cash Flow $m

Mar Jun Sep Dec Year
’26 (47) 10 98 — —
’25 (45) (73) (24) 55 (88)
’24 28 (87) (9) (76) (143)
’23 85 36 55 (139) 37
’22 (2) 15 133 14 160
’21 29 85 79 46 240
’20 10 66 42 73 192
Fiscal quarters ending in the months shown.

Target Price Range

Analyst price targets

Recommendation Rating

1.8
1Buy 2 3Hold 4 5Sell

Ten years at a glance Fiscal years to December

Ten-year view Analyst estimates Powerpack
Group Line 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 TTM Sep ’26 Trend 10 yrs 2026e 2027e 2028e Next 3/yr
Income, $m
Income, $m Revenue 2,317 2,599 3,035 2,668 2,502 3,240 3,497 3,402 2,938 3,069 3,508 +3.2% 3,706 4,302 4,738 +15.6%
Gross margin, % 24.76 27.05 29.28 25.15 23.26 27.40 30.28 28.64 21.32 19.38 22.53 (5.4) pt
EBT 94 279 417 226 158 435 594 467 (2) 26 148 (13.5%)
EBT margin, % 4.07 10.75 13.73 8.48 6.33 13.41 16.97 13.74 (0.08) 0.83 4.22 (3.2) pt
Net income 49 (20) 347 165 124 299 430 326 (30) (9) 95 n/m
Per share, $
Per share, $ Revenue 15.75 17.85 21.02 18.45 17.27 22.35 24.39 24.40 21.45 22.61 22.85 +4.1%
Earnings 0.33 (0.14) 2.39 1.13 0.85 2.05 2.99 2.32 (0.23) (0.07) 0.65 n/m
Cash flow 2.02 2.53 1.79 2.05 2.17 3.15 3.38 2.62 1.27 1.36 3.02 (4.3%)
Capex (0.88) (1.16) (1.21) (1.08) (0.85) (1.50) (2.26) (2.35) (2.31) (2.00) (2.26) +9.6%
Free cash flow 1.14 1.37 0.58 0.97 1.32 1.66 1.12 0.27 (1.05) (0.65) 0.76 n/m
Book value 10.68 9.84 9.59 10.29 10.90 12.05 14.30 15.78 14.81 15.38 19.24 +4.1%
Shares, m 147 146 144 145 145 145 143 139 137 136 141 (0.9%)
Valuation, ×
Valuation, × P/E 49.24 0.00 7.54 18.68 24.36 10.67 7.21 10.18 0.00 0.00 34.07 12.8
P/S 1.03 1.20 0.86 1.15 1.20 0.98 0.88 0.96 0.79 0.64 0.97 1.0
P/B 1.52 2.17 1.88 2.07 1.90 1.82 1.50 1.49 1.14 0.94 1.15 1.6
EV/Sales 0.75 0.94 0.77 1.05 1.05 0.84 0.77 0.92 0.90 0.79 1.06 0.9
EV/FCF 10.37 12.18 27.71 19.91 13.76 11.37 16.79 83.15 (18.45) (27.65) 31.99 14.9
Cash, $m
Cash, $m Operating cash flow 297 369 259 296 315 457 484 366 174 184 464 (5.1%)
Capex (129) (169) (174) (156) (123) (217) (324) (328) (317) (272) (347) +8.7%
Free cash flow 168 200 84 140 192 240 160 37 (143) (88) 117 n/m
Balance, $m
Balance, $m Working capital 1,408 1,633 1,140 1,184 1,135 1,317 1,395 1,605 1,207 1,167 1,781 (2.1%)
Net debt (653) (673) (268) (304) (383) (465) (415) (190) 299 436 (410) n/m
Shareholders’ equity 1,571 1,432 1,385 1,488 1,579 1,747 2,050 2,201 2,029 2,088 2,954 +3.2%
Returns, %
Returns, % ROA 1.57 (0.62) 10.53 5.27 3.92 8.90 11.58 7.99 (0.75) (0.22) 2.08 (1.8) pt
ROIC 13.41 26.65 27.15 13.85 10.96 22.81 23.53 15.11 0.15 1.41 4.49 (12.0) pt
ROE 3.05 (1.35) 24.55 11.41 8.02 17.92 22.59 15.24 (1.47) (0.44) 3.78 (3.5) pt
People
People Employees 22,100 23,000 24,100 22,400 21,600 22,800 23,900 23,500 22,700 22,600 — +0.2%
Revenue/emp, $m 0.10 0.11 0.13 0.12 0.12 0.14 0.15 0.14 0.13 0.14 — +2.9%
Negative figures in brackets.
estimates

All 10 years →

Fiscal years to Dec 2025 · latest quarter Sep 2026 · fundamentals updated 5 Nov 2026

Vishay Intertechnology, Inc. vs peers in Semiconductors (Q) = latest quarter vs a year earlier

Company Market cap P/E Fwd P/E Revenue growth (Q) EPS growth (Q) FCF growth (Q) Gross margin (Q) EBIT margin (Q) Compare
CRUS Cirrus Logic, Inc. $5.5B 13.5× 16.0× −0.27% (below 0%: shrinking) −10.51% (below 0%: shrinking) −51.81% (below 0%: shrinking) 53.72% 23.66% Compare
SIMO Silicon Motion Technology Corporation $5.3B 17.0× 16.8× +131.50% (above 0%: growing) +64.62% (above 0%: growing) −4,223.32% (below 0%: shrinking) 53.63% 29.02% Compare
ALGM Allegro MicroSystems, Inc. $5.0B 169× 57.1× +29.21% (above 0%: growing) +200.00% (above 0%: growing) +119.18% (above 0%: growing) 49.18% 12.80% Compare
PI Impinj, Inc. $5.0B — (loss-making) — (loss-making) +16.69% (above 0%: growing) n/m +14.68% (above 0%: growing) 52.75% 4.10% Compare
SYNA Synaptics Incorporated $4.6B — (loss-making) — (loss-making) +0.51% (above 0%: growing) n/m −342.22% (below 0%: shrinking) 47.76% (4.32%) Compare
MXL MaxLinear, Inc $4.0B — (loss-making) 243× +72.43% (above 0%: growing) n/m −786.91% (below 0%: shrinking) 58.73% 13.86% Compare
VSH Vishay Intertechnology, Inc. $3.4B 34.1× 31.7× +23.82% (above 0%: growing) n/m +504.83% (above 0%: growing) 25.48% 9.42%
DIOD Diodes Incorporated $3.2B 27.6× 24.0× +35.81% (above 0%: growing) +206.45% (above 0%: growing) −29.66% (below 0%: shrinking) 36.14% 11.91% Compare
POWI Power Integrations, Inc. $2.2B 48.2× 60.7× +5.51% (above 0%: growing) n/m +50.14% (above 0%: growing) 55.56% 15.24% Compare
Median of peers $4.8B 27.6× 40.6× +22.95% +132.31% −40.73% 53.19% 13.33%

All 68 Semiconductors stocks →

Pay and ownership Proxy statement filed 8 April 2026

Chief executive’s pay

Year Total pay Actually paid $100 invested
2025 10.34m 6.25m 77.32
2024 5.45m 3.38m 88.05
2023 4.77m 4.87m 122.20
2022 6.82m 6.84m 108.17
2021 8.39m 8.06m 107.46
Total pay is as the Summary Compensation Table states it; actually paid revalues the year’s share awards at its end, as the SEC’s pay-versus-performance rule asks. $100 invested is what $100 in the company’s shares at the start of the earliest year shown was worth at each year’s end. Read the proxy statement

Vishay Intertechnology, Inc. (VSH) Latest News

4 Nov

Impact 4 · · The Motley Fool transcript
Impact 3 · · Moby
Impact 3 · · GuruFocus.com transcript
Impact 3 · · StockStory
Impact 3 · · Associated Press
Impact 3 · · GlobeNewswire

19 Oct

Impact 3 · · Simply Wall St.

13 Oct

Impact 4 · · GlobeNewswire

7 Oct

Impact 4 · · GlobeNewswire

6 Oct

Impact 4 · · Simply Wall St.
Impact 3 · · GlobeNewswire

2 Oct

Impact 3 · · StockStory

1 Oct

Impact 4 · · GlobeNewswire
Impact 3 · · StockStory

29 Sep

Impact 4 · · GlobeNewswire

24 Sep

Impact 3 · · GlobeNewswire

17 Sep

Impact 3 ·

15 Sep

Impact 3 ·

10 Sep

Impact 3 ·

8 Sep

Impact 3 ·

3 Sep

Impact 3 ·

1 Sep

Impact 3 ·

27 Aug

Impact 3 ·

13 Aug

Impact 3 ·

12 Aug

Impact 4 · · The Motley Fool transcript
Impact 3 ·
Impact 3 ·

11 Aug

Impact 3 ·

9 Aug

Impact 3 · · MarketBeat transcript

6 Aug

Impact 3 ·

VSH metrics, ten years each

stockrow.com/VSH · Data as of Nov 5, 2026 · For information only; not investment advice. · © 2026 stockrow.com