ON Semiconductor Corporation (ON) financials
NASDAQ · Technology · Semiconductors · 22,600 employees · CEO Hassane S. El-Khoury
- Price
- $71.67 -4.74%
- Market cap
- $27.9B
- Enterprise value
- $28.9B
- Last report
- Q2 '26 filed 2026-08-03
- Next report
- 2026-11-02 EPS est. $0.88
Revenue (TTM)$6.2B-3.1% vs a year agoLast 4 quarters; bars = each quarter
Operating margin (TTM)11.7%+4.3 pp vs a year agoOperating income $723M
Net income (TTM)$630M+35.3% vs a year agoAfter tax, incl. non-operating gains
Free cash flow (TTM)$1.77B+37.7% vs a year agoCapex -$101M
Diluted EPS (TTM)$1.56+45.8% vs a year agoSum of the last 4 quarters
Net cash-$618M-12.8% vs a year agoCash + short-term investments - debt
Valuation & key figures
- Market cap
- $27.9B EV $28.9B
- Revenue
- $6.2B Trailing 12 months
- Revenue growth
- +9% FY2026 consensus
- Profit margin
- 10.2% Net income / revenue, TTM
- P/E
- 45.4× Forward 22.4× (FY2026)
- P/S
- 4.5× Price / sales, TTM
- EV / EBITDA
- 18.7× TTM
- Free cash flow
- $1.77B Trailing 12 months
- Net income
- $630M Trailing 12 months
- Revenue estimate
- $6.56B FY2026 consensus
- Earnings
- 2026-11-02 Revenue est. $1.71B
- Dividend
- – No dividend
Key takeaways
Computed from the reported numbers - every statement carries the figure it rests on.
- Last report (2026-08-03): revenue beat by 0.9%, EPS beat by 3.5%Revenue $1.6B vs $1.59B expected (+0.9%); EPS $0.74 vs $0.72 (+3.5%).
- Revenue growth accelerating: 9.2% year on yearQ2 '26 revenue $1.6B, against an average of -8.5% over the four quarters before.
- Operating margin 11.7% (TTM), +4.3 pp on a year agoOperating income grew 52.5% while revenue grew -3.1%.
- Capex 1.6% of revenue (a year ago 8.5%)$101M invested in the last 4 quarters (-81.6% on a year earlier). Free cash flow $1.77B = 281.3% of net income.
- Returned $1.47B to shareholders = 82.7% of free cash flowBuybacks $1.47B (a year earlier $1.01B), dividends $0, stock-based pay $151M (TTM).
- Diluted share count down 2.5% in a year404M diluted shares in Q2 '26, 415M a year earlier.
- Net debt $618MCash + short-term investments $3.86B, debt incl. leases $4.48B; a year ago net debt $548M.
Last quarter: Q2 '26
Quarter ended 2026-07-03. Compared with the same quarter a year earlier and with the analyst consensus before the report.
Quarter vs a year ago
| Q2 '26 | Year ago | Change | |
|---|---|---|---|
| Revenue | $1.6B | $1.47B | +9.2% |
| Gross margin | 38.4% | 37.6% | +0.9 pp |
| Operating income | $259M | $193M | +33.7% |
| Operating margin | 16.1% | 13.2% | +3.0 pp |
| Net income | $227M | $170M | +33.2% |
| Diluted EPS | $0.56 | $0.41 | +36.6% |
| Operating cash flow | $460M | $184M | +149.4% |
| Capex | $34.3M | $78.2M | -56.1% |
| Free cash flow | $425M | $106M | +300.9% |
| R&D | $141M | $144M | -2.1% |
| Stock-based compensation | $37.4M | $34.4M | +8.7% |
Reported vs consensus
2026-08-03| Actual | Consensus | vs consensus | |
|---|---|---|---|
| Revenue | $1.6B | $1.59B | +0.9% |
| EPS (as estimated) | $0.74 | $0.72 | +3.5% |
From the report of 2026-08-03 for Q2 '26: revenue and the EPS analysts estimate (often adjusted), so it can differ from the EPS of the statements above.
EPS vs consensus
last 8 reportsRevenue
Where the money comes from - by business line and by region, quarter by quarter.
Revenue, operating income and growth
quarterlyRevenue by business line
stacked, quarterly| Segment | Q2 '26 | y/y | Share | TTM | TTM y/y | 12 quarters |
|---|---|---|---|---|---|---|
| Power Solutions Group | $829M | +18.7% | 51.7% | – | – | |
| Analog Solutions Group | $546M | -1.8% | 34.0% | – | – | |
| Intelligent Sensing Group | $229M | +6.6% | 14.3% | – | – |
Revenue by region
share of total| Segment | Q2 '26 | y/y | Share | TTM | TTM y/y | 12 quarters |
|---|---|---|---|---|---|---|
| Other Geographical Areas | $118M | -3.9% | 100.0% | – | – |
Margins & cost structure
How much of each unit of revenue is left at each level - and where the costs go.
Margins
quarterlyCosts as % of revenue
quarterlyCash flow & capital allocation
Cash generated, what it is spent on, and what reaches shareholders.
Operating cash flow, capex, free cash flow
quarterlyUses of cash vs operating cash flow
fiscal yearsLast 4 quarters
cash flow statement- Operating cash flow
- $1.67B
- Capex
- $101M
- Buybacks
- -$1.47B
- Dividends
- $0
- Acquisitions
- $98.5M
- Net debt issued
- $1.1B
- Stock-based compensation
- $151M
- Free cash flow
- $1.77B
- Returned to shareholders / FCF
- 82.7%
Share count and EPS
quarterly, dilutedBalance sheet
Liquidity, investments and debt at each quarter end.
Cash, investments and debt
quarter endsValuation & returns
Today's multiples against the company's own last five fiscal years; analyst targets and ratings.
Multiples and returns
TTM vs 5 fiscal years| Now | 5y average | Where today sits in the 5-year range | |
|---|---|---|---|
| P/E (TTM) | 45.4× | 52.6× | 14.2× – 186.7× |
| EV / EBITDA | 18.7× | 14.8× | 9.1× – 26.5× |
| EV / Sales | 4.7× | 4.0× | 3.3× – 4.5× |
| Price / FCF | 15.7× | 31.9× | 15.7× – 82.1× |
| Price / Book | 3.9× | 4.3× | 2.9× – 6.3× |
| FCF yield | 6.4% | 4.5% | 1.2% – 6.4% |
| Return on invested capital | 5.2% | 12.7% | 0.7% – 18.9% |
| Return on equity | 8.4% | 20.1% | 1.6% – 30.7% |
Analysts
Consensus target $100.00 (+39.5%)
range $62.00 – $150.00 · rating Buy
Strong buy0
Buy24
Hold22
Sell1
Strong sell0
Outlook
Analyst consensus for the coming fiscal years and what it implies at today's price.
Consensus estimates
| Fiscal year | Revenue | Growth | EPS | Growth | P/E at today's price | Analysts (EPS) |
|---|---|---|---|---|---|---|
| FY2026 | $6.56B | +9.3% | $3.20 | +1,004.4% | 22.4× | 20 |
| FY2027 | $7.41B | +13.0% | $4.52 | +41.2% | 15.8× | 21 |
| FY2028 | $8.41B | +13.5% | $5.87 | +29.7% | 12.2× | 11 |
| FY2029 | $9.74B | +15.8% | $7.28 | +24.1% | 9.8× | 4 |
| FY2030 | $10.8B | +11.0% | $9.00 | +23.6% | 8.0× | 4 |
Financial statements
Every line of the income statement, balance sheet and cash flow statement - 12 quarters and 10 fiscal years, as values, as % of revenue or as growth.
Every reported line
All 317 figures ON Semiconductor Corporation tagged in its recent 10-Q / 10-K filings, with the official SEC label and definition - including the notes (leases, taxes, buybacks, employees, ...).
| Line (SEC label) | Latest quarter | Year ago | y/y | Latest FY | Prior FY | y/y |
|---|---|---|---|---|---|---|
| Accounts Payable, Current | $498M | $474M | +5.1% | $572M | $575M | -0.4% |
| Accrued Liabilities, Current | $801M | $790M | +1.4% | $715M | $760M | -5.9% |
| Accrued Salaries, Current | $177M2025-12-31 | $135M | +31.8% | $177M | $135M | +31.8% |
| Accumulated Depreciation, Depletion and Amortization, Property, Plant, and Equipment | $4.17B2025-12-31 | $3.96B | +5.4% | $4.17B | $3.96B | +5.4% |
| Accumulated Other Comprehensive Income (Loss), Net of Tax | -$67.1M | -$50.4M | -33.1% | -$55.5M | -$62.4M | +11.1% |
| Additional Paid in Capital | $5.63B | $5.45B | +3.3% | $5.54B | $5.37B | +3.1% |
| Amortization of Debt Discount (Premium) | $3.8M | $2.8M | +35.7% | $11.4M | $11.1M | +2.7% |
| Amortization of Intangible Assets | $10.5M | $11M | -4.5% | $44.4M | $52M | -14.6% |
| Antidilutive Securities Excluded from Computation of Earnings Per Share, Amount | 0 | 2.4M | -100.0% | 1.4M | 500K | +180.0% |
| APIC, Share-based Payment Arrangement, Increase for Cost Recognition | $37.4M | $34.4M | +8.7% | $144M | $136M | +6.0% |
| Asset Impairment Charges | $16.3M | $40.6M | -59.9% | $496M | $37.8M | +1,212.2% |
| Assets | $13.5B | $13.1B | +2.7% | $12.5B | $14.1B | -11.1% |
| Assets for Plan Benefits, Defined Benefit Plan | $29.6M | $25.4M | +16.5% | $14.7M2021-12-31 | $9M | +63.3% |
| Assets Held-for-sale, Not Part of Disposal Group | $31.4M | $63.5M | -50.6% | $25M | $5.3M | +371.7% |
| Assets, Current | $7.28B | $6.35B | +14.6% | $5.82B | $6.75B | -13.8% |
| Buildings and Improvements, Gross | – | – | – | $861M2019-12-31 | $820M | +4.9% |
| Business Combination Recognized Identifiable Assets Acquired and Liabilities Assumed, Deferred Tax Assets | $11M2025-10-27 | – | – | $11M2025-10-27 | – | – |
| Business Combination, Acquisition Related Costs | – | – | – | $3.7M | $13.1M | -71.8% |
| Business Combination, Contingent Consideration, Liability | $113M | – | – | $230M2021-12-31 | – | – |
| Business Combination, Contingent Consideration, Liability, Current | $58.6M | – | – | – | – | – |
| Business Combination, Contingent Consideration, Liability, Noncurrent | $54.5M | – | – | – | – | – |
| Capital Expenditures Incurred but Not yet Paid | -$6.5M | -$4.4M | -47.7% | $84.1M | $210M | -60.0% |
| Cash and Cash Equivalents, at Carrying Value | $3.51B | $2.53B | +39.1% | $2.15B | $2.69B | -20.2% |
| Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents | $3.52B | $2.53B | +39.0% | $2.15B | $2.69B | -20.2% |
| Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Including Exchange Rate Effect | $1.51B | -$236M | +741.3% | -$544M | $208M | -361.2% |
| Common Stock, Par or Stated Value Per Share | $0.01 | $0.01 | 0.0% | $0.01 | $0.01 | 0.0% |
| Common Stock, Shares Authorized | 1.25B | 1.25B | 0.0% | 1.25B | 1.25B | 0.0% |
| Common Stock, Shares, Issued | 627M | 624M | +0.4% | 625M | 623M | +0.4% |
| Common Stock, Shares, Outstanding | 389M | 411M | -5.3% | 397M | 423M | -6.2% |
| Common Stock, Value, Issued | $6.3M | $6.2M | +1.6% | $6.2M | $6.2M | 0.0% |
| Comprehensive Income (Loss), Net of Tax, Attributable to Noncontrolling Interest | $700K | $1.4M | -50.0% | $2.6M | $1.8M | +44.4% |
| Comprehensive Income (Loss), Net of Tax, Attributable to Parent | $221M | $176M | +25.5% | $128M | $1.56B | -91.8% |
| Comprehensive Income (Loss), Net of Tax, Including Portion Attributable to Noncontrolling Interest | $222M | $178M | +24.9% | $131M | $1.56B | -91.6% |
| Contract with Customer, Asset, after Allowance for Credit Loss, Current | $45.6M | $45.2M | +0.9% | $47.4M | $39.9M | +18.8% |
| Contract with Customer, Liability | $76M | $185M | -58.8% | $122M | $219M | -44.5% |
| Contract with Customer, Liability, Current | $45.3M | $103M | -55.8% | $51.8M | $98.2M | -47.3% |
| Contract with Customer, Liability, Noncurrent | $30.7M | $82M | -62.6% | $69.8M | $121M | -42.3% |
| Contract with Customer, Liability, Revenue Recognized | $12.9M | $24.4M | -47.1% | – | – | – |
| Cost of Revenue | $987M | $917M | +7.7% | $4.01B | $3.87B | +3.8% |
| Current Federal Tax Expense (Benefit) | – | – | – | $110M | $277M | -60.2% |
| Current Foreign Tax Expense (Benefit) | – | – | – | $59.5M | $52M | +14.4% |
| Current Income Tax Expense (Benefit) | – | – | – | $178M | $349M | -48.9% |
| Current State and Local Tax Expense (Benefit) | – | – | – | $8.7M | $20.4M | -57.4% |
| Debt and Lease Obligation | $1.6M | $900K | +77.8% | $900K | $900K | 0.0% |
| Debt Instrument, Unamortized Discount | $1.9M | $2.9M | -34.5% | $2.5M | $3.4M | -26.5% |
| Debt Issuance Costs, Net | $43.6M | $26.3M | +65.8% | $21.9M | $30.6M | -28.4% |
| Deferred Federal Income Tax Expense (Benefit) | – | – | – | -$177M | -$58.2M | -204.5% |
| Deferred Foreign Income Tax Expense (Benefit) | – | – | – | $13.7M | -$9.9M | +238.4% |
| Deferred Income Tax Assets, Net | $1.01B | $755M | +34.4% | $929M | $730M | +27.3% |
| Deferred Income Tax Liabilities, Net | $46.8M | $39.9M | +17.3% | $41.7M | $37.6M | +10.9% |
| Deferred State and Local Income Tax Expense (Benefit) | – | – | – | -$7.1M | -$18.1M | +60.8% |
| Deferred Tax Asset, Interest Carryforward | $300K2025-12-31 | $4.4M | -93.2% | $300K | $4.4M | -93.2% |
| Deferred Tax Assets, in Process Research and Development | $566M2025-12-31 | $524M | +8.1% | $566M | $524M | +8.1% |
| Deferred Tax Assets, Inventory | $151M2025-12-31 | $116M | +30.5% | $151M | $116M | +30.5% |
| Deferred Tax Assets, Net | $887M2025-12-31 | $692M | +28.2% | $887M | $692M | +28.2% |
| Deferred Tax Assets, Other | $12.3M2025-12-31 | $21M | -41.4% | $12.3M | $21M | -41.4% |
| Deferred Tax Assets, Property, Plant and Equipment | $20.7M2025-12-31 | – | – | $20.7M | – | – |
| Deferred Tax Assets, Tax Deferred Expense, Compensation and Benefits, Pensions | – | – | – | $200K2024-12-31 | $5.8M | -96.6% |
| Deferred Tax Assets, Tax Deferred Expense, Compensation and Benefits, Share-based Compensation Cost | $10.1M2025-12-31 | $10.4M | -2.9% | $10.1M | $10.4M | -2.9% |
| Deferred Tax Assets, Tax Deferred Expense, Reserves and Accruals | $109M2025-12-31 | $61.7M | +76.2% | $109M | $61.7M | +76.2% |
Source: SEC companyfacts (XBRL of every 10-Q / 10-K). Cash-flow quarters are derived from the year-to-date figures the 10-Q tags. Segment breakdowns are tagged with dimensions and are shown in the segment section instead.
Sources
Statements, segment revenue, metrics and estimates are standardised from the company's filings. Segment profits and every reported line: SEC EDGAR (XBRL). Filings read: 10-Q 2026-07-03, 10-Q 2026-04-03, 10-K 2025-12-31, 10-Q 2025-10-03, 10-Q 2025-07-04, 10-Q 2025-04-04, 10-K 2024-12-31, 10-Q 2024-09-27, 10-Q 2024-06-28
Data as of 2026-11-02