Beurs gesloten -
Swiss Exchange
17:30:02 17-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1,38
CHF
|
+1,40%
|
|
+10,01%
|
-34,74%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.970
|
4.894
|
4.178
|
1.781
|
2.241
|
1.381
|
-
|
-
|
Bedrijfswaarde
1 |
4.552
|
6.573
|
5.981
|
3.498
|
3.553
|
2.867
|
2.583
|
2.547
|
K/w-verhouding
|
9,94
x
|
-44,7
x
|
-131
x
|
-4,01
x
|
-0,44
x
|
-1,75
x
|
49,1
x
|
11,9
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,58
x
|
1,41
x
|
0,83
x
|
0,37
x
|
0,62
x
|
0,4
x
|
0,38
x
|
0,35
x
|
Bedrijfswaarde/omzet
|
2,41
x
|
1,9
x
|
1,18
x
|
0,73
x
|
0,99
x
|
0,82
x
|
0,71
x
|
0,65
x
|
Bedrijfswaarde/EBITDA
|
7,47
x
|
7,53
x
|
6,22
x
|
4,08
x
|
6,4
x
|
4,53
x
|
3,39
x
|
2,82
x
|
Bedrijfswaarde/FCF
|
9,81
x
|
12,7
x
|
12,3
x
|
56,4
x
|
-9,47
x
|
36,3
x
|
8,26
x
|
7,16
x
|
FCF Yield
|
10,2%
|
7,85%
|
8,1%
|
1,77%
|
-10,6%
|
2,75%
|
12,1%
|
14%
|
Price to Book
|
1,74
x
|
1,81
x
|
1,33
x
|
0,63
x
|
-
|
1,27
x
|
1,14
x
|
1,12
x
|
Aantal aandelen (in duizenden)
|
82.115
|
274.289
|
260.671
|
261.192
|
985.438
|
987.512
|
-
|
-
|
Referentieprijs
2 |
36,17
|
17,84
|
16,03
|
6,817
|
2,274
|
1,398
|
1,398
|
1,398
|
Datum van publicatie
|
11-02-20
|
09-02-21
|
08-02-22
|
07-02-23
|
09-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.885
|
3.464
|
5.058
|
4.819
|
3.590
|
3.484
|
3.645
|
3.907
|
EBITDA
1 |
608,9
|
872,4
|
961,6
|
857
|
555
|
632,3
|
761,2
|
903,7
|
Bedrijfsresultaat (EBIT)
1 |
328,7
|
136,3
|
197,9
|
-161
|
-1.430
|
-513,4
|
287
|
210,9
|
Operationele Marge
|
17,44%
|
3,93%
|
3,91%
|
-3,34%
|
-39,83%
|
-14,74%
|
7,87%
|
5,4%
|
Resultaat voor belastingen (EBT)
1 |
315,8
|
-78,94
|
-0,8758
|
-361
|
-1.601
|
-774,7
|
81,95
|
265,5
|
Nettowinst (verlies)
1 |
299,8
|
-12,46
|
-31,53
|
-444
|
-1.613
|
-796,8
|
53,48
|
199,6
|
Nettomarge
|
15,9%
|
-0,36%
|
-0,62%
|
-9,21%
|
-44,93%
|
-22,87%
|
1,47%
|
5,11%
|
WPA
2 |
3,640
|
-0,3988
|
-0,1226
|
-1,700
|
-5,200
|
-0,8002
|
0,0285
|
0,1170
|
Free Cash Flow
1 |
464,1
|
516
|
484,3
|
62
|
-375
|
78,93
|
312,6
|
355,6
|
FCF-marge
|
24,62%
|
14,9%
|
9,58%
|
1,29%
|
-10,45%
|
2,27%
|
8,58%
|
9,1%
|
Kasstroomconversie (ebitda)
|
76,21%
|
59,14%
|
50,36%
|
7,23%
|
-
|
12,48%
|
41,07%
|
39,34%
|
Kasstroomconversie (nettowinst)
|
154,78%
|
-
|
-
|
-
|
-
|
-
|
584,6%
|
178,15%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11-02-20
|
09-02-21
|
08-02-22
|
07-02-23
|
09-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
1.313
|
1.234
|
1.246
|
1.183
|
1.213
|
1.177
|
927
|
851
|
1.778
|
904
|
908
|
847
|
846,4
|
888,1
|
927,9
|
868,4
|
EBITDA
1 |
211,5
|
341,6
|
224
|
204
|
197
|
143
|
130
|
142
|
-
|
156
|
126
|
119
|
86,6
|
167,2
|
183,3
|
184,2
|
Bedrijfsresultaat (EBIT)
1 |
83,74
|
168,2
|
40
|
216
|
-327
|
-90
|
-90
|
-1.324
|
-
|
-12
|
-4
|
-631
|
-18,4
|
62,16
|
78,28
|
69,15
|
Operationele Marge
|
6,38%
|
13,63%
|
3,21%
|
18,26%
|
-26,96%
|
-7,65%
|
-9,71%
|
-155,58%
|
-
|
-1,33%
|
-0,44%
|
-74,5%
|
-2,17%
|
7%
|
8,44%
|
7,96%
|
Resultaat voor belastingen (EBT)
|
-
|
118,2
|
-10
|
166
|
-385
|
-133
|
-122
|
-
|
-
|
-
|
-84
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-47,48
|
169
|
15
|
58
|
-370
|
-147
|
-134
|
-1.342
|
-
|
-55
|
-82
|
-710
|
-75,18
|
-39,7
|
-25,63
|
-
|
Nettomarge
|
-3,62%
|
13,7%
|
1,2%
|
4,9%
|
-30,5%
|
-12,49%
|
-14,46%
|
-157,7%
|
-
|
-6,08%
|
-9,03%
|
-83,83%
|
-8,88%
|
-4,47%
|
-2,76%
|
-
|
WPA
2 |
-0,1813
|
0,6306
|
0,0600
|
0,2200
|
-1,420
|
-0,5600
|
-0,5100
|
-5,140
|
-
|
-
|
-0,1800
|
-0,7200
|
-0,0710
|
-0,0380
|
-0,0240
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
02-11-21
|
08-02-22
|
06-05-22
|
29-07-22
|
02-11-22
|
07-02-23
|
02-05-23
|
27-07-23
|
27-07-23
|
31-10-23
|
09-02-24
|
26-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.582
|
1.679
|
1.803
|
1.717
|
1.312
|
1.487
|
1.202
|
1.167
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,598
x
|
1,924
x
|
1,875
x
|
2,004
x
|
2,364
x
|
2,351
x
|
1,58
x
|
1,291
x
|
Free Cash Flow
1 |
464
|
516
|
484
|
62
|
-375
|
78,9
|
313
|
356
|
ROE (netto-inkomsten/eigen vermogen)
|
20,1%
|
-0,53%
|
8,76%
|
4,16%
|
-68,1%
|
1,48%
|
3,91%
|
-15,8%
|
ROA (netto-inkomsten/totale activa)
|
7,48%
|
-0,21%
|
2,78%
|
1,34%
|
-19,9%
|
-12,9%
|
-0,12%
|
-2,17%
|
Totale activa
1 |
4.009
|
5.981
|
-1.133
|
-33.078
|
8.116
|
6.155
|
-43.707
|
-9.177
|
Nettoactief per aandeel
2 |
20,80
|
9,870
|
12,10
|
10,80
|
-
|
1,100
|
1,230
|
1,250
|
Cashflow per aandeel
2 |
7,840
|
2,670
|
3,040
|
2,290
|
1,480
|
0,3900
|
0,6000
|
0,7400
|
Capex
1 |
182
|
174
|
311
|
537
|
1.049
|
465
|
385
|
378
|
Capex/omzet
|
9,63%
|
5,04%
|
6,15%
|
11,14%
|
29,22%
|
13,36%
|
10,56%
|
9,67%
|
Datum van publicatie
|
11-02-20
|
09-02-21
|
08-02-22
|
07-02-23
|
09-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
1,398
EUR Gemiddelde koersdoel
3,328
EUR Spread / Gemiddelde doel +138,08% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -34,74% | 1,5 mld. | | +86,74% | 2.275 mld. | | +25,00% | 647 mld. | | +11,57% | 266 mld. | | +34,04% | 216 mld. | | +14,41% | 178 mld. | | +46,81% | 139 mld. | | -36,62% | 135 mld. | | +46,85% | 115 mld. | | +7,82% | 106 mld. |
Halfgeleiders - Andere
|