Beurs gesloten -
Xetra
17:35:20 11-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
28,84
EUR
|
-0,48%
|
|
+3,22%
|
+1,41%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.458
|
1.438
|
2.126
|
1.463
|
1.628
|
1.651
|
-
|
-
|
Bedrijfswaarde
1 |
1.449
|
1.632
|
2.667
|
1.942
|
2.051
|
2.050
|
2.003
|
1.906
|
K/w-verhouding
|
21,6
x
|
34,4
x
|
26
x
|
26,6
x
|
22,4
x
|
17,2
x
|
14
x
|
12,6
x
|
Dividendrendement
|
1,37%
|
1%
|
0,67%
|
1,17%
|
1,23%
|
1,34%
|
1,55%
|
1,66%
|
Marktkapitalisatie/omzet
|
1,71
x
|
1,87
x
|
2,83
x
|
1,49
x
|
1,53
x
|
1,46
x
|
1,36
x
|
1,29
x
|
Bedrijfswaarde/omzet
|
1,69
x
|
2,13
x
|
3,55
x
|
1,98
x
|
1,92
x
|
1,82
x
|
1,65
x
|
1,48
x
|
Bedrijfswaarde/EBITDA
|
10,8
x
|
14,6
x
|
15,1
x
|
10,5
x
|
9,79
x
|
9,22
x
|
7,81
x
|
6,87
x
|
Bedrijfswaarde/FCF
|
22,7
x
|
25,8
x
|
39,3
x
|
24,8
x
|
23,2
x
|
36,1
x
|
19,9
x
|
17
x
|
FCF Yield
|
4,41%
|
3,88%
|
2,54%
|
4,03%
|
4,31%
|
2,77%
|
5,02%
|
5,88%
|
Price to Book
|
2,23
x
|
2,12
x
|
2,77
x
|
1,76
x
|
1,82
x
|
1,72
x
|
1,56
x
|
1,45
x
|
Aantal aandelen (in duizenden)
|
57.238
|
57.238
|
57.238
|
57.238
|
57.238
|
57.238
|
-
|
-
|
Referentieprijs
2 |
25,48
|
25,12
|
37,14
|
25,56
|
28,44
|
28,84
|
28,84
|
28,84
|
Datum van publicatie
|
25-03-20
|
25-03-21
|
29-03-22
|
29-03-23
|
27-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
855,2
|
767,2
|
750,7
|
980,7
|
1.066
|
1.128
|
1.217
|
1.284
|
EBITDA
1 |
134
|
111,6
|
177,2
|
184,1
|
209,6
|
222,3
|
256,4
|
277,5
|
Bedrijfsresultaat (EBIT)
1 |
88,92
|
78,76
|
138,6
|
101,9
|
126,3
|
148,7
|
179,5
|
197,9
|
Operationele Marge
|
10,4%
|
10,27%
|
18,47%
|
10,39%
|
11,85%
|
13,18%
|
14,75%
|
15,41%
|
Resultaat voor belastingen (EBT)
1 |
85,21
|
53,24
|
102,5
|
95,95
|
111,4
|
136,3
|
168,9
|
187,6
|
Nettowinst (verlies)
1 |
67,65
|
41,77
|
82
|
55,1
|
72,47
|
96,78
|
119,2
|
131,5
|
Nettomarge
|
7,91%
|
5,44%
|
10,92%
|
5,62%
|
6,8%
|
8,58%
|
9,79%
|
10,24%
|
WPA
2 |
1,180
|
0,7300
|
1,430
|
0,9600
|
1,270
|
1,676
|
2,064
|
2,288
|
Free Cash Flow
1 |
63,94
|
63,26
|
67,8
|
78,24
|
88,36
|
56,78
|
100,5
|
112
|
FCF-marge
|
7,48%
|
8,25%
|
9,03%
|
7,98%
|
8,29%
|
5,03%
|
8,25%
|
8,72%
|
Kasstroomconversie (ebitda)
|
47,73%
|
56,68%
|
38,26%
|
42,5%
|
42,15%
|
25,54%
|
39,18%
|
40,36%
|
Kasstroomconversie (nettowinst)
|
94,52%
|
151,45%
|
82,69%
|
142%
|
121,93%
|
58,67%
|
84,3%
|
85,17%
|
Dividend per aandeel
2 |
0,3500
|
0,2500
|
0,2500
|
0,3000
|
0,3500
|
0,3870
|
0,4460
|
0,4783
|
Datum van publicatie
|
25-03-20
|
25-03-21
|
29-03-22
|
29-03-23
|
27-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q4
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
---|
Omzet
1 |
329
|
389,3
|
141,5
|
238,7
|
447,2
|
250,7
|
234,1
|
270,8
|
504,9
|
263,8
|
-
|
256,1
|
271,6
|
EBITDA
1 |
42,2
|
73,68
|
56
|
48,6
|
-
|
48,2
|
36,6
|
55
|
91,6
|
51,4
|
-
|
44,5
|
56,8
|
Bedrijfsresultaat (EBIT)
1 |
15,56
|
-
|
-
|
32,16
|
-
|
31,52
|
19,94
|
33,96
|
53,9
|
34,3
|
38,2
|
-
|
38,3
|
Operationele Marge
|
4,73%
|
-
|
-
|
13,47%
|
-
|
12,57%
|
8,52%
|
12,54%
|
10,68%
|
13%
|
-
|
-
|
14,1%
|
Resultaat voor belastingen (EBT)
|
13,35
|
-
|
27,62
|
31,06
|
35,31
|
29,5
|
16,48
|
29,62
|
46,1
|
30,47
|
34,78
|
21,18
|
-
|
Nettowinst (verlies)
|
10,52
|
-
|
15,77
|
20,34
|
23,32
|
17,43
|
11,76
|
-
|
-
|
-
|
18,59
|
15,3
|
-
|
Nettomarge
|
3,2%
|
-
|
11,14%
|
8,52%
|
5,21%
|
6,95%
|
5,02%
|
-
|
-
|
-
|
-
|
5,97%
|
-
|
WPA
2 |
-
|
-
|
-
|
0,3600
|
0,4100
|
0,3000
|
-
|
-
|
-
|
0,3800
|
0,3300
|
-
|
0,4400
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
06-08-20
|
11-08-21
|
29-03-22
|
10-08-22
|
10-08-22
|
10-11-22
|
11-05-23
|
09-08-23
|
09-08-23
|
09-11-23
|
27-03-24
|
08-05-24
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
194
|
541
|
479
|
423
|
399
|
353
|
255
|
Nettokaspositie
1 |
9,1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
1,743
x
|
3,055
x
|
2,602
x
|
2,019
x
|
1,794
x
|
1,375
x
|
0,9207
x
|
Free Cash Flow
1 |
63,9
|
63,3
|
67,8
|
78,2
|
88,4
|
56,8
|
100
|
112
|
ROE (netto-inkomsten/eigen vermogen)
|
10,8%
|
6,27%
|
11,3%
|
-
|
8,38%
|
10,7%
|
11,8%
|
12,3%
|
ROA (netto-inkomsten/totale activa)
|
6,54%
|
3,12%
|
5,3%
|
2,13%
|
4,34%
|
6%
|
7,03%
|
7,47%
|
Totale activa
1 |
1.035
|
1.339
|
1.548
|
2.593
|
1.669
|
1.614
|
1.695
|
1.760
|
Nettoactief per aandeel
2 |
11,40
|
11,80
|
13,40
|
14,50
|
15,70
|
16,80
|
18,40
|
19,90
|
Cashflow per aandeel
2 |
1,900
|
1,570
|
1,710
|
2,490
|
2,920
|
2,640
|
3,230
|
3,500
|
Capex
1 |
44,9
|
26,5
|
30,2
|
64,5
|
78,6
|
101
|
79,4
|
75,2
|
Capex/omzet
|
5,26%
|
3,45%
|
4,03%
|
6,57%
|
7,38%
|
8,95%
|
6,52%
|
5,85%
|
Datum van publicatie
|
25-03-20
|
25-03-21
|
29-03-22
|
29-03-23
|
27-03-24
|
-
|
-
|
-
|
Laatste slotkoers
28,84
EUR Gemiddelde koersdoel
35,3
EUR Spread / Gemiddelde doel +22,40% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +1,41% | 1,78 mld. | | +144,11% | 2.993 mld. | | +48,90% | 704 mld. | | +30,89% | 668 mld. | | +7,84% | 259 mld. | | +44,17% | 234 mld. | | +15,83% | 180 mld. | | +58,27% | 149 mld. | | +91,52% | 146 mld. | | -38,47% | 132 mld. |
Halfgeleiders - Andere
|