Beurs gesloten -
Nasdaq
22:00:02 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
204,1
USD
|
-0,33%
|
|
-2,96%
|
+41,14%
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
91.454
|
126.580
|
151.017
|
136.096
|
120.171
|
227.720
|
-
|
-
|
Bedrijfswaarde
1 |
95.127
|
131.092
|
154.348
|
145.196
|
124.245
|
228.175
|
222.536
|
216.884
|
K/w-verhouding
|
21
x
|
24,8
x
|
17
x
|
10,7
x
|
16,8
x
|
24,3
x
|
21,8
x
|
19,6
x
|
Dividendrendement
|
3,3%
|
2,26%
|
1,99%
|
2,36%
|
2,88%
|
1,61%
|
1,7%
|
1,84%
|
Marktkapitalisatie/omzet
|
4,71
x
|
5,85
x
|
4,51
x
|
3,08
x
|
3,35
x
|
5,94
x
|
5,38
x
|
5,08
x
|
Bedrijfswaarde/omzet
|
4,9
x
|
6,05
x
|
4,61
x
|
3,29
x
|
3,47
x
|
5,95
x
|
5,26
x
|
4,84
x
|
Bedrijfswaarde/EBITDA
|
15,6
x
|
17,9
x
|
11,6
x
|
7,71
x
|
9,36
x
|
15,7
x
|
13,9
x
|
13,2
x
|
Bedrijfswaarde/FCF
|
14,9
x
|
29,7
x
|
17,8
x
|
21,2
x
|
12,6
x
|
21,1
x
|
17,7
x
|
16,1
x
|
FCF Yield
|
6,73%
|
3,36%
|
5,6%
|
4,71%
|
7,93%
|
4,73%
|
5,66%
|
6,23%
|
Price to Book
|
17,5
x
|
20,9
x
|
15,1
x
|
7,54
x
|
5,56
x
|
8,7
x
|
7,43
x
|
6,38
x
|
Aantal aandelen (in duizenden)
|
1.215.658
|
1.128.266
|
1.128.000
|
1.123.000
|
1.116.000
|
1.116.000
|
-
|
-
|
Referentieprijs
2 |
75,23
|
112,2
|
133,9
|
121,2
|
107,7
|
204,0
|
204,0
|
204,0
|
Datum van publicatie
|
06-11-19
|
04-11-20
|
03-11-21
|
02-11-22
|
01-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
19.398
|
21.654
|
33.467
|
44.169
|
35.832
|
38.355
|
42.302
|
44.817
|
EBITDA
1 |
6.101
|
7.325
|
13.354
|
18.829
|
13.269
|
14.568
|
16.021
|
16.489
|
Bedrijfsresultaat (EBIT)
1 |
4.700
|
5.932
|
11.772
|
17.067
|
11.460
|
13.007
|
14.718
|
15.710
|
Operationele Marge
|
24,23%
|
27,39%
|
35,17%
|
38,64%
|
31,98%
|
33,91%
|
34,79%
|
35,05%
|
Resultaat voor belastingen (EBT)
1 |
7.481
|
5.719
|
10.274
|
14.998
|
7.443
|
10.258
|
11.960
|
13.551
|
Nettowinst (verlies)
1 |
4.386
|
5.198
|
9.043
|
12.936
|
7.232
|
9.400
|
10.457
|
11.458
|
Nettomarge
|
22,61%
|
24%
|
27,02%
|
29,29%
|
20,18%
|
24,51%
|
24,72%
|
25,57%
|
WPA
2 |
3,590
|
4,520
|
7,870
|
11,37
|
6,420
|
8,386
|
9,379
|
10,41
|
Free Cash Flow
1 |
6.399
|
4.407
|
8.648
|
6.834
|
9.849
|
10.796
|
12.591
|
13.511
|
FCF-marge
|
32,99%
|
20,35%
|
25,84%
|
15,47%
|
27,49%
|
28,15%
|
29,77%
|
30,15%
|
Kasstroomconversie (ebitda)
|
104,88%
|
60,16%
|
64,76%
|
36,3%
|
74,23%
|
74,1%
|
78,59%
|
81,94%
|
Kasstroomconversie (nettowinst)
|
145,9%
|
84,78%
|
95,63%
|
52,83%
|
136,19%
|
114,85%
|
120,41%
|
117,92%
|
Dividend per aandeel
2 |
2,480
|
2,540
|
2,660
|
2,860
|
3,100
|
3,284
|
3,465
|
3,760
|
Datum van publicatie
|
06-11-19
|
04-11-20
|
03-11-21
|
02-11-22
|
01-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
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
|
2025 Q3
|
---|
Omzet
1 |
10.697
|
11.158
|
10.928
|
11.387
|
9.456
|
9.268
|
8.442
|
8.665
|
9.922
|
9.386
|
9.203
|
9.802
|
10.828
|
10.352
|
10.202
|
EBITDA
1 |
4.838
|
4.802
|
4.443
|
4.746
|
3.675
|
3.464
|
3.000
|
3.131
|
4.057
|
3.587
|
3.335
|
3.743
|
4.259
|
3.957
|
3.742
|
Bedrijfsresultaat (EBIT)
1 |
4.432
|
4.374
|
4.005
|
4.256
|
3.277
|
2.994
|
2.521
|
2.669
|
3.620
|
3.176
|
2.954
|
3.256
|
3.855
|
3.557
|
3.427
|
Operationele Marge
|
41,43%
|
39,2%
|
36,65%
|
37,38%
|
34,66%
|
32,3%
|
29,86%
|
30,8%
|
36,48%
|
33,84%
|
32,1%
|
33,22%
|
35,6%
|
34,36%
|
33,6%
|
Resultaat voor belastingen (EBT)
1 |
3.865
|
3.423
|
4.239
|
3.470
|
2.371
|
1.895
|
1.757
|
1.420
|
2.962
|
2.498
|
2.404
|
2.752
|
3.325
|
3.321
|
3.062
|
Nettowinst (verlies)
1 |
3.399
|
2.934
|
3.730
|
2.873
|
2.235
|
1.704
|
1.803
|
1.489
|
2.767
|
2.326
|
2.052
|
2.332
|
2.826
|
2.673
|
2.573
|
Nettomarge
|
31,78%
|
26,3%
|
34,13%
|
25,23%
|
23,64%
|
18,39%
|
21,36%
|
17,18%
|
27,89%
|
24,78%
|
22,3%
|
23,79%
|
26,1%
|
25,83%
|
25,22%
|
WPA
2 |
2,980
|
2,570
|
3,290
|
2,540
|
1,980
|
1,520
|
1,600
|
1,320
|
2,460
|
2,060
|
1,794
|
2,035
|
2,472
|
2,326
|
2,226
|
Dividend per aandeel
2 |
0,6800
|
0,6800
|
0,7500
|
0,7500
|
0,7500
|
0,7500
|
0,8000
|
0,8000
|
0,8000
|
0,8000
|
0,8471
|
0,8471
|
0,8471
|
0,8471
|
0,8767
|
Datum van publicatie
|
02-02-22
|
27-04-22
|
27-07-22
|
02-11-22
|
02-02-23
|
03-05-23
|
02-08-23
|
01-11-23
|
31-01-24
|
01-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.673
|
4.512
|
3.331
|
9.100
|
4.074
|
456
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
5.184
|
10.836
|
Hefboom (schuld/ebitda)
|
0,602
x
|
0,616
x
|
0,2494
x
|
0,4833
x
|
0,307
x
|
0,0313
x
|
-
|
-
|
Free Cash Flow
1 |
6.399
|
4.407
|
8.648
|
6.834
|
9.849
|
10.796
|
12.591
|
13.511
|
ROE (netto-inkomsten/eigen vermogen)
|
153%
|
94,6%
|
113%
|
92,5%
|
34,2%
|
43,1%
|
42,4%
|
38,1%
|
ROA (netto-inkomsten/totale activa)
|
13,4%
|
14,1%
|
23,5%
|
28,7%
|
14,5%
|
21,9%
|
22,2%
|
22,7%
|
Totale activa
1 |
32.837
|
36.994
|
38.417
|
45.127
|
50.027
|
42.878
|
47.142
|
50.484
|
Nettoactief per aandeel
2 |
4,290
|
5,370
|
8,840
|
16,10
|
19,40
|
23,40
|
27,50
|
32,00
|
Cashflow per aandeel
2 |
5,970
|
5,060
|
9,170
|
8,000
|
10,00
|
11,70
|
12,20
|
13,20
|
Capex
1 |
887
|
1.407
|
1.888
|
2.262
|
1.450
|
1.165
|
1.433
|
1.362
|
Capex/omzet
|
4,57%
|
6,5%
|
5,64%
|
5,12%
|
4,05%
|
3,04%
|
3,39%
|
3,04%
|
Datum van publicatie
|
06-11-19
|
04-11-20
|
03-11-21
|
02-11-22
|
01-11-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
204
USD Gemiddelde koersdoel
193,8
USD Spread / Gemiddelde doel -5,00% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +41,14% | 228 mld. | | +121,31% | 2.693 mld. | | +38,45% | 655 mld. | | +19,20% | 617 mld. | | +13,30% | 270 mld. | | +14,39% | 178 mld. | | +46,48% | 138 mld. | | -38,55% | 131 mld. | | +60,37% | 125 mld. | | +18,10% | 116 mld. |
Halfgeleiders - Andere
|