MEDIATEK INC. Toevoegen aan een lijst
|
slotkoers
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 1.165 TWD | -2,10% |
|
+6,39% | +14,78% |
| 17/05 | ETF van de week: India en Brazilië kunnen wel eens wakker worden |  |
| 07/05 | MediaTek onthult de Dimensity 9300+, de nieuwste vlaggenschip mobiele chip in het Dimensity-portfolio van Mediatek | CI |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 701.475 | 1.180.889 | 1.893.347 | 994.680 | 1.615.731 | 1.854.156 | - | - |
| Bedrijfswaarde 1 | 580.926 | 1.003.597 | 1.713.961 | 843.478 | 1.452.535 | 1.708.483 | 1.693.973 | 1.622.781 |
| K/w-verhouding | 30,2 x | 28,7 x | 16,9 x | 8,38 x | 20,9 x | 19 x | 16,8 x | 14,4 x |
| Dividendrendement | 2,37% | 2,81% | 6,13% | 12,2% | 5,42% | 4,74% | 5,14% | 5,78% |
| Marktkapitalisatie/omzet | 2,85 x | 3,67 x | 3,84 x | 1,81 x | 3,73 x | 3,6 x | 3,15 x | 2,73 x |
| Bedrijfswaarde/omzet | 2,36 x | 3,12 x | 3,47 x | 1,54 x | 3,35 x | 3,32 x | 2,88 x | 2,39 x |
| Bedrijfswaarde/EBITDA | 18,8 x | 18,9 x | 14,4 x | 5,95 x | 16,1 x | 14,3 x | 12,3 x | 10,2 x |
| Bedrijfswaarde/FCF | 15,7 x | 13,5 x | 56,9 x | 6,44 x | 9,27 x | 19,2 x | 16,6 x | 11,8 x |
| FCF Yield | 6,37% | 7,43% | 1,76% | 15,5% | 10,8% | 5,22% | 6,03% | 8,5% |
| Price to Book | 2,24 x | 3,18 x | 4,37 x | 2,24 x | 4,15 x | 4,99 x | 4,35 x | 4,63 x |
| Aantal aandelen (in duizenden) | 1.581.679 | 1.580.843 | 1.591.048 | 1.591.488 | 1.591.853 | 1.591.550 | - | - |
| Referentieprijs 2 | 443,5 | 747,0 | 1.190 | 625,0 | 1.015 | 1.165 | 1.165 | 1.165 |
| Datum van publicatie | 07-02-20 | 27-01-21 | 27-01-22 | 04-02-23 | 31-01-24 | - | - | - |
1TWD in Miljoen2TWD
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 246.222 | 322.146 | 493.415 | 548.796 | 433.446 | 515.112 | 587.954 | 678.724 |
| EBITDA 1 | 30.953 | 53.120 | 118.661 | 141.767 | 90.000 | 119.370 | 137.385 | 159.670 |
| Bedrijfsresultaat (EBIT) 1 | 22.567 | 43.219 | 108.040 | 126.788 | 71.800 | 100.205 | 116.313 | 139.119 |
| Operationele Marge | 9,17% | 13,42% | 21,9% | 23,1% | 16,56% | 19,45% | 19,78% | 20,5% |
| Resultaat voor belastingen (EBT) 1 | 27.028 | 47.583 | 126.852 | 135.561 | 86.782 | 110.665 | 122.669 | 143.743 |
| Nettowinst (verlies) 1 | 23.131 | 40.917 | 111.421 | 118.141 | 76.979 | 97.282 | 109.380 | 125.521 |
| Nettomarge | 9,39% | 12,7% | 22,58% | 21,53% | 17,76% | 18,89% | 18,6% | 18,49% |
| WPA 2 | 14,69 | 26,01 | 70,56 | 74,59 | 48,51 | 61,17 | 69,53 | 81,06 |
| Free Cash Flow 1 | 37.007 | 74.563 | 30.109 | 130.961 | 156.767 | 89.179 | 102.230 | 137.878 |
| FCF-marge | 15,03% | 23,15% | 6,1% | 23,86% | 36,17% | 17,31% | 17,39% | 20,31% |
| Kasstroomconversie (ebitda) | 119,56% | 140,37% | 25,37% | 92,38% | 174,19% | 74,71% | 74,41% | 86,35% |
| Kasstroomconversie (nettowinst) | 159,99% | 182,23% | 27,02% | 110,85% | 203,65% | 91,67% | 93,46% | 109,84% |
| Dividend per aandeel 2 | 10,50 | 21,00 | 73,00 | 76,00 | 55,00 | 55,17 | 59,90 | 67,32 |
| Datum van publicatie | 07-02-20 | 27-01-21 | 27-01-22 | 04-02-23 | 31-01-24 | - | - | - |
1TWD in Miljoen2TWD
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| 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 | 128.654 | 142.711 | 155.730 | 142.161 | 108.194 | 95.652 | 98.135 | 110.098 | 129.562 | 133.458 | 127.106 | 127.193 | 130.283 | 131.585 | 138.076 |
| EBITDA 1 | 32.673 | 39.677 | 42.761 | 36.997 | 22.333 | 18.685 | 18.970 | 22.757 | 29.588 | - | 28.580 | 30.299 | 30.358 | 27.328 | 29.974 |
| Bedrijfsresultaat (EBIT) 1 | 29.721 | 36.467 | 39.181 | 33.054 | 18.086 | 14.369 | 14.751 | 17.944 | 24.736 | 32.180 | 22.662 | 22.703 | 23.707 | 24.363 | 26.013 |
| Operationele Marge | 23,1% | 25,55% | 25,16% | 23,25% | 16,72% | 15,02% | 15,03% | 16,3% | 19,09% | 24,11% | 17,83% | 17,85% | 18,2% | 18,51% | 18,84% |
| Resultaat voor belastingen (EBT) 1 | 33.999 | 37.970 | 40.937 | 35.596 | 21.057 | 19.104 | 18.370 | 20.993 | 28.316 | 35.670 | 25.345 | 25.426 | 26.275 | 27.215 | 28.769 |
| Nettowinst (verlies) 1 | 30.051 | 33.261 | 35.437 | 30.955 | 18.488 | 16.874 | 15.965 | 18.478 | 25.663 | 31.536 | 21.900 | 22.422 | 23.145 | 23.834 | 24.538 |
| Nettomarge | 23,36% | 23,31% | 22,76% | 21,77% | 17,09% | 17,64% | 16,27% | 16,78% | 19,81% | 23,63% | 17,23% | 17,63% | 17,76% | 18,11% | 17,77% |
| WPA 2 | 18,99 | 21,02 | 22,39 | 19,54 | 11,66 | 10,64 | 10,07 | 11,64 | 16,15 | 19,85 | 13,73 | 13,97 | 14,52 | 14,92 | 15,51 |
| Dividend per aandeel 2 | - | - | - | - | - | - | - | - | - | - | - | 24,77 | 27,25 | - | - |
| Datum van publicatie | 27-01-22 | 27-04-22 | 29-07-22 | 28-10-22 | 04-02-23 | 29-04-23 | 28-07-23 | 27-10-23 | 31-01-24 | 26-04-24 | - | - | - | - | - |
1TWD in Miljoen2TWD
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 120.549 | 177.292 | 179.386 | 151.202 | 163.196 | 145.673 | 160.183 | 231.375 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 37.007 | 74.563 | 30.109 | 130.961 | 156.767 | 89.179 | 102.230 | 137.878 |
| ROE (netto-inkomsten/eigen vermogen) | 7,9% | 12% | 27,7% | 27,1% | 19% | 26,4% | 28,4% | 31,6% |
| ROA (netto-inkomsten/totale activa) | 5,37% | 8,24% | 18,7% | 18,6% | 12,4% | 15,8% | 17,1% | 20,1% |
| Totale activa 1 | 430.769 | 496.307 | 597.393 | 634.638 | 621.721 | 617.360 | 639.563 | 624.483 |
| Nettoactief per aandeel 2 | 198,0 | 235,0 | 272,0 | 278,0 | 244,0 | 233,0 | 268,0 | 252,0 |
| Cashflow per aandeel 2 | 27,10 | 50,20 | 46,70 | 91,30 | 105,0 | 63,90 | 72,00 | 84,20 |
| Capex 1 | 5.616 | 5.000 | 16.985 | 13.622 | 9.325 | 11.744 | 13.028 | 14.270 |
| Capex/omzet | 2,28% | 1,55% | 3,44% | 2,48% | 2,15% | 2,28% | 2,22% | 2,1% |
| Datum van publicatie | 07-02-20 | 27-01-21 | 27-01-22 | 04-02-23 | 31-01-24 | - | - | - |
1TWD in Miljoen2TWD
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
B-
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
22
Laatste slotkoers
1.165
TWD
Gemiddelde koersdoel
1.204
TWD
Spread / Gemiddelde doel
+3,35%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +14,78% | 57,58 mld. | |
| -16,72% | 15,02 mld. | |
| +16,63% | 11,4 mld. | |
| +23,57% | 8,83 mld. | |
| +46,52% | 8,59 mld. | |
| +4,26% | 8,68 mld. | |
| -9,47% | 8,21 mld. | |
| -11,58% | 7,71 mld. | |
| -14,44% | 6,74 mld. | |
| +24,45% | 6,27 mld. |
- Beurs
- Aandelen
- Koers 2454
- Financiën MediaTek Inc.
