Beurs gesloten -
Nasdaq
22:00:00 24-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
50,75
USD
|
+0,51%
|
|
-5,93%
|
-16,25%
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
34.554
|
29.374
|
33.524
|
28.192
|
-
|
-
|
Bedrijfswaarde
1 |
33.628
|
29.533
|
33.509
|
26.409
|
24.467
|
22.864
|
K/w-verhouding
|
-130
x
|
20,6
x
|
33,1
x
|
46,6
x
|
27,2
x
|
21,1
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
5,25
x
|
3,62
x
|
4,54
x
|
4,2
x
|
3,66
x
|
3,28
x
|
Bedrijfswaarde/omzet
|
5,11
x
|
3,64
x
|
4,53
x
|
3,93
x
|
3,17
x
|
2,66
x
|
Bedrijfswaarde/EBITDA
|
18,2
x
|
9,56
x
|
12,1
x
|
10,9
x
|
8,52
x
|
6,93
x
|
Bedrijfswaarde/FCF
|
31,3
x
|
-67,9
x
|
104
x
|
16,3
x
|
15,3
x
|
16,1
x
|
FCF Yield
|
3,19%
|
-1,47%
|
0,96%
|
6,12%
|
6,54%
|
6,23%
|
Price to Book
|
4,33
x
|
3
x
|
3,01
x
|
2,3
x
|
2,15
x
|
1,98
x
|
Aantal aandelen (in duizenden)
|
531.846
|
545.073
|
553.199
|
555.505
|
-
|
-
|
Referentieprijs
2 |
64,97
|
53,89
|
60,60
|
50,75
|
50,75
|
50,75
|
Datum van publicatie
|
08-02-22
|
14-02-23
|
13-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
-
|
6.585
|
8.108
|
7.392
|
6.716
|
7.712
|
8.603
|
EBITDA
1 |
-
|
1.848
|
3.088
|
2.763
|
2.421
|
2.873
|
3.299
|
Bedrijfsresultaat (EBIT)
1 |
-
|
168
|
1.443
|
1.369
|
866,4
|
1.337
|
1.706
|
Operationele Marge
|
-
|
2,55%
|
17,8%
|
18,52%
|
12,9%
|
17,33%
|
19,83%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-176
|
1.532
|
1.084
|
686,5
|
1.095
|
2.196
|
Nettowinst (verlies)
1 |
-1.348
|
-254
|
1.446
|
1.018
|
625,6
|
1.080
|
1.442
|
Nettomarge
|
-
|
-3,86%
|
17,83%
|
13,77%
|
9,31%
|
14,01%
|
16,76%
|
WPA
2 |
-1,350
|
-0,5000
|
2,620
|
1,830
|
1,090
|
1,865
|
2,407
|
Free Cash Flow
1 |
-
|
1.073
|
-435
|
321
|
1.617
|
1.599
|
1.423
|
FCF-marge
|
-
|
16,29%
|
-5,37%
|
4,34%
|
24,07%
|
20,74%
|
16,54%
|
Kasstroomconversie (ebitda)
|
-
|
58,06%
|
-
|
11,62%
|
66,78%
|
55,67%
|
43,15%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
31,53%
|
258,46%
|
148,02%
|
98,68%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
09-08-21
|
08-02-22
|
14-02-23
|
13-02-24
|
-
|
-
|
-
|
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 |
1.847
|
1.940
|
1.993
|
2.074
|
2.101
|
1.841
|
1.845
|
1.852
|
1.854
|
1.549
|
1.615
|
1.715
|
1.808
|
1.735
|
1.850
|
EBITDA
1 |
584
|
698
|
784
|
793
|
821
|
655
|
668
|
667
|
773
|
577
|
569,4
|
607,6
|
649,7
|
600,8
|
663,6
|
Bedrijfsresultaat (EBIT)
1 |
142
|
279
|
350
|
389
|
425
|
326
|
338
|
322
|
383
|
187
|
181,1
|
222,4
|
258,8
|
246
|
302,2
|
Operationele Marge
|
7,69%
|
14,38%
|
17,56%
|
18,76%
|
20,23%
|
17,71%
|
18,32%
|
17,39%
|
20,66%
|
12,07%
|
11,22%
|
12,97%
|
14,32%
|
14,18%
|
16,33%
|
Resultaat voor belastingen (EBT)
1 |
69
|
197
|
294
|
355
|
676
|
277
|
265
|
228
|
299
|
155
|
148,3
|
185
|
233,7
|
195,5
|
207
|
Nettowinst (verlies)
1 |
43
|
179
|
264
|
336
|
668
|
254
|
237
|
249
|
278
|
134
|
117,7
|
155,4
|
190,3
|
173
|
221,7
|
Nettomarge
|
2,33%
|
9,23%
|
13,25%
|
16,2%
|
31,79%
|
13,8%
|
12,85%
|
13,44%
|
14,99%
|
8,65%
|
7,29%
|
9,06%
|
10,53%
|
9,97%
|
11,98%
|
WPA
2 |
0,0800
|
0,3300
|
0,4800
|
0,6100
|
1,210
|
0,4600
|
0,7300
|
0,4500
|
0,5000
|
0,2400
|
0,2075
|
0,2750
|
0,3360
|
0,3035
|
0,3933
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
08-02-22
|
10-05-22
|
09-08-22
|
08-11-22
|
14-02-23
|
09-05-23
|
08-08-23
|
07-11-23
|
13-02-24
|
07-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
159
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
926
|
-
|
15
|
1.783
|
3.725
|
5.328
|
Hefboom (schuld/ebitda)
|
-
|
-
|
0,0515
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
1.073
|
-435
|
321
|
1.617
|
1.599
|
1.423
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-0,34%
|
19,2%
|
11,9%
|
6,17%
|
9,72%
|
11,8%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-1,86%
|
10,4%
|
6,97%
|
4%
|
6,3%
|
7,32%
|
Totale activa
1 |
-
|
13.675
|
13.841
|
14.601
|
15.654
|
17.160
|
19.694
|
Nettoactief per aandeel
2 |
-
|
15,00
|
18,00
|
20,10
|
22,10
|
23,60
|
25,60
|
Cashflow per aandeel
2 |
-
|
5,610
|
4,750
|
3,820
|
3,920
|
5,190
|
5,830
|
Capex
1 |
-
|
1.766
|
3.059
|
1.804
|
707
|
911
|
1.355
|
Capex/omzet
|
-
|
26,82%
|
37,73%
|
24,4%
|
10,52%
|
11,81%
|
15,75%
|
Datum van publicatie
|
09-08-21
|
08-02-22
|
14-02-23
|
13-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
50,75
USD Gemiddelde koersdoel
60,23
USD Spread / Gemiddelde doel +18,67% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -16,25% | 28,19 mld. | | +36,29% | 183 mld. | | +75,81% | 42,46 mld. | | +42,19% | 35,69 mld. | | +16,80% | 21,04 mld. | | +2,89% | 11,74 mld. | | -15,10% | 11,16 mld. | | +23,82% | 5,65 mld. | | -21,13% | 4,74 mld. | | -28,28% | 4,5 mld. |
Productie van halfgeleidermachines
|