Beurs gesloten -
Nasdaq
22:00:00 24-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
277,2
USD
|
+1,63%
|
|
+3,53%
|
+20,68%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
35.573
|
44.483
|
60.574
|
40.951
|
59.203
|
70.868
|
-
|
-
|
Bedrijfswaarde
1 |
41.893
|
49.817
|
68.316
|
48.271
|
66.516
|
77.115
|
75.936
|
74.741
|
K/w-verhouding
|
150
x
|
883
x
|
33,5
x
|
15
x
|
21,5
x
|
24,7
x
|
21,3
x
|
18,7
x
|
Dividendrendement
|
0,98%
|
0,94%
|
0,99%
|
2,14%
|
1,77%
|
1,53%
|
1,69%
|
1,83%
|
Marktkapitalisatie/omzet
|
4,01
x
|
5,17
x
|
5,48
x
|
3,1
x
|
4,46
x
|
5,41
x
|
4,96
x
|
4,69
x
|
Bedrijfswaarde/omzet
|
4,72
x
|
5,78
x
|
6,18
x
|
3,66
x
|
5,01
x
|
5,89
x
|
5,32
x
|
4,94
x
|
Bedrijfswaarde/EBITDA
|
13,5
x
|
17,8
x
|
16,1
x
|
8,83
x
|
12,3
x
|
15,2
x
|
13,6
x
|
12,3
x
|
Bedrijfswaarde/FCF
|
22,4
x
|
23,8
x
|
29,6
x
|
17
x
|
24,8
x
|
24,3
x
|
21,6
x
|
20,4
x
|
FCF Yield
|
4,46%
|
4,2%
|
3,38%
|
5,87%
|
4,04%
|
4,12%
|
4,63%
|
4,91%
|
Price to Book
|
3,85
x
|
5,15
x
|
9,24
x
|
5,6
x
|
6,94
x
|
7,49
x
|
6,35
x
|
5,86
x
|
Aantal aandelen (in duizenden)
|
279.527
|
279.750
|
265.933
|
259.135
|
257.763
|
255.684
|
-
|
-
|
Referentieprijs
2 |
127,3
|
159,0
|
227,8
|
158,0
|
229,7
|
277,2
|
277,2
|
277,2
|
Datum van publicatie
|
03-02-20
|
01-02-21
|
31-01-22
|
30-01-23
|
05-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.877
|
8.612
|
11.063
|
13.205
|
13.276
|
13.091
|
14.279
|
15.124
|
EBITDA
1 |
3.100
|
2.792
|
4.232
|
5.469
|
5.410
|
5.082
|
5.591
|
6.083
|
Bedrijfsresultaat (EBIT)
1 |
2.573
|
2.228
|
3.641
|
4.791
|
4.662
|
4.618
|
5.185
|
5.672
|
Operationele Marge
|
28,99%
|
25,87%
|
32,91%
|
36,28%
|
35,12%
|
35,28%
|
36,31%
|
37,5%
|
Resultaat voor belastingen (EBT)
1 |
291
|
1
|
2.180
|
3.363
|
3.352
|
3.498
|
3.914
|
4.312
|
Nettowinst (verlies)
1 |
243
|
52
|
1.871
|
2.787
|
2.797
|
2.890
|
3.286
|
3.734
|
Nettomarge
|
2,74%
|
0,6%
|
16,91%
|
21,11%
|
21,07%
|
22,07%
|
23,01%
|
24,69%
|
WPA
2 |
0,8500
|
0,1800
|
6,790
|
10,55
|
10,70
|
11,22
|
13,04
|
14,83
|
Free Cash Flow
1 |
1.870
|
2.090
|
2.310
|
2.832
|
2.687
|
3.175
|
3.520
|
3.667
|
FCF-marge
|
21,07%
|
24,27%
|
20,88%
|
21,45%
|
20,24%
|
24,26%
|
24,65%
|
24,25%
|
Kasstroomconversie (ebitda)
|
60,32%
|
74,86%
|
54,58%
|
51,78%
|
49,67%
|
62,48%
|
62,95%
|
60,29%
|
Kasstroomconversie (nettowinst)
|
769,55%
|
4.019,23%
|
123,46%
|
101,61%
|
96,07%
|
109,89%
|
107,11%
|
98,22%
|
Dividend per aandeel
2 |
1,250
|
1,500
|
2,250
|
3,380
|
4,056
|
4,239
|
4,685
|
5,080
|
Datum van publicatie
|
03-02-20
|
01-02-21
|
31-01-22
|
30-01-23
|
05-02-24
|
-
|
-
|
-
|
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 |
3.039
|
3.136
|
3.312
|
3.445
|
3.312
|
3.121
|
3.299
|
3.434
|
3.422
|
3.126
|
3.125
|
3.343
|
3.503
|
3.374
|
3.510
|
EBITDA
1 |
1.215
|
1.279
|
1.361
|
1.444
|
1.385
|
1.267
|
1.341
|
1.391
|
1.411
|
1.252
|
1.224
|
1.345
|
1.427
|
1.403
|
1.445
|
Bedrijfsresultaat (EBIT)
1 |
1.060
|
1.119
|
1.193
|
1.271
|
1.208
|
1.085
|
1.155
|
1.203
|
1.219
|
1.080
|
1.063
|
1.191
|
1.284
|
1.199
|
1.238
|
Operationele Marge
|
34,88%
|
35,68%
|
36,02%
|
36,89%
|
36,47%
|
34,76%
|
35,01%
|
35,03%
|
35,62%
|
34,55%
|
34,02%
|
35,62%
|
36,66%
|
35,54%
|
35,26%
|
Resultaat voor belastingen (EBT)
1 |
684
|
768
|
815
|
903
|
877
|
743
|
863
|
917
|
829
|
786
|
807
|
947,7
|
1.009
|
880,4
|
910,8
|
Nettowinst (verlies)
1 |
602
|
657
|
670
|
738
|
722
|
615
|
698
|
787
|
697
|
639
|
648,7
|
772
|
838,9
|
747,2
|
780,5
|
Nettomarge
|
19,81%
|
20,95%
|
20,23%
|
21,42%
|
21,8%
|
19,71%
|
21,16%
|
22,92%
|
20,37%
|
20,44%
|
20,76%
|
23,09%
|
23,95%
|
22,15%
|
22,23%
|
WPA
2 |
2,240
|
2,480
|
2,530
|
2,790
|
2,760
|
2,350
|
2,670
|
3,010
|
2,680
|
2,470
|
2,526
|
2,999
|
3,280
|
2,957
|
3,109
|
Dividend per aandeel
2 |
0,5625
|
0,8450
|
0,8450
|
0,8450
|
0,8450
|
1,014
|
-
|
1,014
|
1,014
|
-
|
1,083
|
1,083
|
1,083
|
1,139
|
1,193
|
Datum van publicatie
|
31-01-22
|
03-05-22
|
25-07-22
|
31-10-22
|
30-01-23
|
01-05-23
|
24-07-23
|
06-11-23
|
05-02-24
|
29-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
6.320
|
5.334
|
7.742
|
7.320
|
7.313
|
6.247
|
5.068
|
3.873
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,039
x
|
1,91
x
|
1,829
x
|
1,338
x
|
1,352
x
|
1,229
x
|
0,9066
x
|
0,6368
x
|
Free Cash Flow
1 |
1.870
|
2.090
|
2.310
|
2.832
|
2.687
|
3.175
|
3.520
|
3.667
|
ROE (netto-inkomsten/eigen vermogen)
|
21,6%
|
18,9%
|
38,4%
|
54,4%
|
45,5%
|
36,2%
|
38,2%
|
36,8%
|
ROA (netto-inkomsten/totale activa)
|
10,4%
|
8,73%
|
14,6%
|
17,2%
|
15,4%
|
13,3%
|
14,3%
|
15,7%
|
Totale activa
1 |
2.338
|
595,7
|
12.836
|
16.168
|
18.179
|
21.799
|
22.934
|
23.769
|
Nettoactief per aandeel
2 |
33,10
|
30,90
|
24,60
|
28,20
|
33,10
|
37,00
|
43,60
|
47,30
|
Cashflow per aandeel
2 |
8,300
|
8,750
|
11,20
|
14,80
|
13,40
|
16,10
|
19,00
|
21,50
|
Capex
1 |
526
|
392
|
767
|
1.063
|
827
|
896
|
1.007
|
1.116
|
Capex/omzet
|
5,93%
|
4,55%
|
6,93%
|
8,05%
|
6,23%
|
6,85%
|
7,05%
|
7,38%
|
Datum van publicatie
|
03-02-20
|
01-02-21
|
31-01-22
|
30-01-23
|
05-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
277,2
USD Gemiddelde koersdoel
277,5
USD Spread / Gemiddelde doel +0,13% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +20,68% | 70,87 mld. | | +114,99% | 2.619 mld. | | +46,21% | 698 mld. | | +26,12% | 652 mld. | | +12,86% | 269 mld. | | +45,45% | 235 mld. | | +16,85% | 181 mld. | | +51,73% | 143 mld. | | +52,56% | 119 mld. | | +17,10% | 115 mld. |
Halfgeleiders - Andere
|