Beurs gesloten -
Nasdaq
21:59:48 04-06-2024
|
Nabeurs
01:59:08
|
160
USD
|
-2,15%
|
|
160,3
|
+0,19%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
51.829
|
111.124
|
175.285
|
104.432
|
238.141
|
258.594
|
-
|
-
|
Bedrijfswaarde
1 |
50.812
|
109.164
|
171.990
|
101.044
|
234.836
|
250.821
|
245.393
|
239.135
|
K/w-verhouding
|
152
x
|
44,8
x
|
56,5
x
|
77,1
x
|
278
x
|
108
x
|
46,4
x
|
35,8
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
7,7
x
|
11,4
x
|
10,7
x
|
4,42
x
|
10,5
x
|
10,1
x
|
7,92
x
|
6,73
x
|
Bedrijfswaarde/omzet
|
7,55
x
|
11,2
x
|
10,5
x
|
4,28
x
|
10,4
x
|
9,82
x
|
7,52
x
|
6,22
x
|
Bedrijfswaarde/EBITDA
|
47,8
x
|
55,4
x
|
38,4
x
|
14,5
x
|
35,2
x
|
51,2
x
|
26,8
x
|
18,9
x
|
Bedrijfswaarde/FCF
|
184
x
|
140
x
|
53,4
x
|
32,4
x
|
209
x
|
56,1
x
|
33,9
x
|
26,9
x
|
FCF Yield
|
0,54%
|
0,71%
|
1,87%
|
3,08%
|
0,48%
|
1,78%
|
2,95%
|
3,72%
|
Price to Book
|
18
x
|
19,1
x
|
23,8
x
|
1,85
x
|
4,26
x
|
4,48
x
|
4,24
x
|
3,8
x
|
Aantal aandelen (in duizenden)
|
1.138.599
|
1.204.074
|
1.207.610
|
1.612.356
|
1.615.499
|
1.616.314
|
-
|
-
|
Referentieprijs
2 |
45,52
|
92,29
|
145,2
|
64,77
|
147,4
|
160,0
|
160,0
|
160,0
|
Datum van publicatie
|
28-01-20
|
26-01-21
|
01-02-22
|
31-01-23
|
30-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.731
|
9.763
|
16.434
|
23.601
|
22.680
|
25.549
|
32.646
|
38.451
|
EBITDA
1 |
1.062
|
1.969
|
4.476
|
6.971
|
6.665
|
4.899
|
9.161
|
12.663
|
Bedrijfsresultaat (EBIT)
1 |
840
|
1.657
|
4.069
|
6.345
|
4.854
|
6.496
|
10.232
|
13.086
|
Operationele Marge
|
12,48%
|
16,97%
|
24,76%
|
26,88%
|
21,4%
|
25,42%
|
31,34%
|
34,03%
|
Resultaat voor belastingen (EBT)
1 |
372
|
1.275
|
3.669
|
1.184
|
492
|
2.563
|
6.290
|
9.106
|
Nettowinst (verlies)
1 |
341
|
2.490
|
3.162
|
1.320
|
854
|
2.394
|
5.821
|
7.497
|
Nettomarge
|
5,07%
|
25,5%
|
19,24%
|
5,59%
|
3,77%
|
9,37%
|
17,83%
|
19,5%
|
WPA
2 |
0,3000
|
2,060
|
2,570
|
0,8400
|
0,5300
|
1,487
|
3,451
|
4,468
|
Free Cash Flow
1 |
276
|
777
|
3.220
|
3.115
|
1.121
|
4.470
|
7.232
|
8.889
|
FCF-marge
|
4,1%
|
7,96%
|
19,59%
|
13,2%
|
4,94%
|
17,5%
|
22,15%
|
23,12%
|
Kasstroomconversie (ebitda)
|
25,99%
|
39,46%
|
71,94%
|
44,69%
|
16,82%
|
91,25%
|
78,95%
|
70,2%
|
Kasstroomconversie (nettowinst)
|
80,94%
|
31,2%
|
101,83%
|
235,98%
|
131,26%
|
186,73%
|
124,24%
|
118,57%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28-01-20
|
26-01-21
|
01-02-22
|
31-01-23
|
30-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
4.826
|
5.887
|
6.550
|
5.565
|
5.599
|
5.353
|
5.359
|
5.800
|
6.168
|
5.473
|
5.721
|
6.634
|
7.635
|
7.294
|
7.733
|
EBITDA
1 |
1.446
|
1.967
|
2.139
|
1.427
|
1.438
|
837
|
829
|
1.047
|
1.776
|
820
|
685
|
1.124
|
1.682
|
1.786
|
1.949
|
Bedrijfsresultaat (EBIT)
1 |
1.328
|
1.837
|
1.982
|
1.264
|
1.262
|
1.098
|
1.068
|
1.276
|
1.412
|
1.133
|
1.247
|
1.763
|
2.327
|
2.106
|
2.358
|
Operationele Marge
|
27,52%
|
31,2%
|
30,26%
|
22,71%
|
22,54%
|
20,51%
|
19,93%
|
22%
|
22,89%
|
20,7%
|
21,79%
|
26,57%
|
30,48%
|
28,87%
|
30,49%
|
Resultaat voor belastingen (EBT)
1 |
1.203
|
896
|
497
|
-73
|
-136
|
-127
|
-2
|
257
|
364
|
64
|
260,3
|
688,7
|
1.248
|
1.185
|
1.377
|
Nettowinst (verlies)
1 |
974
|
786
|
447
|
66
|
21
|
-139
|
27
|
299
|
667
|
123
|
296,9
|
676,6
|
1.207
|
1.120
|
1.285
|
Nettomarge
|
20,18%
|
13,35%
|
6,82%
|
1,19%
|
0,38%
|
-2,6%
|
0,5%
|
5,16%
|
10,81%
|
2,25%
|
5,19%
|
10,2%
|
15,81%
|
15,35%
|
16,62%
|
WPA
2 |
0,8000
|
0,5600
|
0,2700
|
0,0400
|
0,0100
|
-0,0900
|
0,0200
|
0,1800
|
0,4100
|
0,0700
|
0,1832
|
0,4350
|
0,7618
|
0,6902
|
0,8142
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
01-02-22
|
03-05-22
|
02-08-22
|
01-11-22
|
31-01-23
|
02-05-23
|
01-08-23
|
31-10-23
|
30-01-24
|
30-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
1.017
|
1.960
|
3.295
|
3.388
|
3.305
|
7.773
|
13.201
|
19.459
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
276
|
777
|
3.220
|
3.115
|
1.121
|
4.470
|
7.232
|
8.889
|
ROE (netto-inkomsten/eigen vermogen)
|
36,9%
|
36,4%
|
51,5%
|
17,7%
|
7,78%
|
9,03%
|
14,5%
|
15,8%
|
ROA (netto-inkomsten/totale activa)
|
14,3%
|
21%
|
32,1%
|
13,8%
|
5,04%
|
7,3%
|
9,8%
|
10,1%
|
Totale activa
1 |
2.387
|
11.849
|
9.841
|
9.593
|
16.933
|
32.786
|
59.418
|
74.371
|
Nettoactief per aandeel
2 |
2,520
|
4,840
|
6,100
|
35,10
|
34,60
|
35,70
|
37,80
|
42,10
|
Cashflow per aandeel
2 |
0,4400
|
0,8900
|
2,860
|
2,270
|
1,030
|
1,990
|
4,120
|
5,650
|
Capex
1 |
217
|
294
|
301
|
450
|
546
|
600
|
701
|
773
|
Capex/omzet
|
3,22%
|
3,01%
|
1,83%
|
1,91%
|
2,41%
|
2,35%
|
2,15%
|
2,01%
|
Datum van publicatie
|
28-01-20
|
26-01-21
|
01-02-22
|
31-01-23
|
30-01-24
|
-
|
-
|
-
|
Laatste slotkoers
160
USD Gemiddelde koersdoel
188,2
USD Spread / Gemiddelde doel +17,62% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,56% | 264 mld. | | +135,11% | 2.826 mld. | | +41,48% | 678 mld. | | +19,22% | 613 mld. | | +41,29% | 230 mld. | | +13,37% | 176 mld. | | +48,42% | 142 mld. | | +67,56% | 132 mld. | | -40,22% | 129 mld. | | +16,12% | 115 mld. |
Halfgeleiders - Andere
|