Geschatte realtime
Cboe BZX
22:06:51 24-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
199
USD
|
+0,87%
|
|
+2,02%
|
+16,72%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
119.922
|
150.662
|
174.057
|
149.949
|
154.812
|
179.629
|
-
|
-
|
Bedrijfswaarde
1 |
120.338
|
150.892
|
172.059
|
149.617
|
157.460
|
184.488
|
184.828
|
185.072
|
K/w-verhouding
|
24,5
x
|
27,5
x
|
22,8
x
|
17,6
x
|
24,1
x
|
38,5
x
|
31,1
x
|
26,6
x
|
Dividendrendement
|
2,5%
|
2,27%
|
2,23%
|
2,84%
|
2,94%
|
2,66%
|
2,78%
|
2,94%
|
Marktkapitalisatie/omzet
|
8,34
x
|
10,4
x
|
9,49
x
|
7,49
x
|
8,84
x
|
11,4
x
|
10
x
|
9,01
x
|
Bedrijfswaarde/omzet
|
8,37
x
|
10,4
x
|
9,38
x
|
7,47
x
|
8,99
x
|
11,7
x
|
10,3
x
|
9,29
x
|
Bedrijfswaarde/EBITDA
|
17,9
x
|
22,1
x
|
17,5
x
|
13,5
x
|
18,5
x
|
26,3
x
|
20,6
x
|
17,8
x
|
Bedrijfswaarde/FCF
|
20,7
x
|
27,5
x
|
27,3
x
|
25,3
x
|
117
x
|
89,3
x
|
41,9
x
|
33
x
|
FCF Yield
|
4,82%
|
3,64%
|
3,66%
|
3,96%
|
0,86%
|
1,12%
|
2,39%
|
3,03%
|
Price to Book
|
13,4
x
|
16,4
x
|
13,1
x
|
17,7
x
|
9,17
x
|
10,2
x
|
9,41
x
|
8,68
x
|
Aantal aandelen (in duizenden)
|
934.775
|
917.942
|
923.526
|
907.572
|
908.204
|
910.482
|
-
|
-
|
Referentieprijs
2 |
128,3
|
164,1
|
188,5
|
165,2
|
170,5
|
197,3
|
197,3
|
197,3
|
Datum van publicatie
|
22-01-20
|
26-01-21
|
25-01-22
|
24-01-23
|
23-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
14.383
|
14.461
|
18.344
|
20.028
|
17.519
|
15.756
|
17.951
|
19.931
|
EBITDA
1 |
6.719
|
6.825
|
9.857
|
11.065
|
8.506
|
7.004
|
8.971
|
10.416
|
Bedrijfsresultaat (EBIT)
1 |
5.723
|
5.894
|
8.960
|
10.140
|
7.331
|
5.461
|
6.822
|
8.106
|
Operationele Marge
|
39,79%
|
40,76%
|
48,84%
|
50,63%
|
41,85%
|
34,66%
|
38,01%
|
40,67%
|
Resultaat voor belastingen (EBT)
1 |
5.728
|
6.017
|
8.919
|
10.032
|
7.418
|
5.383
|
6.627
|
7.793
|
Nettowinst (verlies)
1 |
5.017
|
5.595
|
7.769
|
8.749
|
6.510
|
4.677
|
5.796
|
6.815
|
Nettomarge
|
34,88%
|
38,69%
|
42,35%
|
43,68%
|
37,16%
|
29,68%
|
32,29%
|
34,19%
|
WPA
2 |
5,240
|
5,970
|
8,260
|
9,410
|
7,070
|
5,129
|
6,346
|
7,428
|
Free Cash Flow
1 |
5.802
|
5.490
|
6.294
|
5.923
|
1.349
|
2.067
|
4.413
|
5.607
|
FCF-marge
|
40,34%
|
37,96%
|
34,31%
|
29,57%
|
7,7%
|
13,12%
|
24,58%
|
28,13%
|
Kasstroomconversie (ebitda)
|
86,35%
|
80,44%
|
63,85%
|
53,53%
|
15,86%
|
29,51%
|
49,19%
|
53,83%
|
Kasstroomconversie (nettowinst)
|
115,65%
|
98,12%
|
81,01%
|
67,7%
|
20,72%
|
44,19%
|
76,15%
|
82,27%
|
Dividend per aandeel
2 |
3,210
|
3,720
|
4,210
|
4,690
|
5,020
|
5,249
|
5,485
|
5,807
|
Datum van publicatie
|
22-01-20
|
26-01-21
|
25-01-22
|
24-01-23
|
23-01-24
|
-
|
-
|
-
|
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 |
4.832
|
4.905
|
5.212
|
5.241
|
4.670
|
4.379
|
4.531
|
4.532
|
4.077
|
3.661
|
3.810
|
4.115
|
4.170
|
4.154
|
4.425
|
EBITDA
1 |
2.703
|
2.763
|
2.950
|
2.927
|
2.425
|
2.199
|
2.257
|
2.195
|
1.855
|
1.648
|
1.617
|
1.896
|
1.962
|
1.941
|
2.162
|
Bedrijfsresultaat (EBIT)
1 |
2.503
|
2.563
|
2.723
|
2.678
|
2.176
|
1.934
|
1.972
|
1.892
|
1.533
|
1.286
|
1.223
|
1.439
|
1.489
|
1.461
|
1.632
|
Operationele Marge
|
51,8%
|
52,25%
|
52,24%
|
51,1%
|
46,6%
|
44,17%
|
43,52%
|
41,75%
|
37,6%
|
35,13%
|
32,09%
|
34,97%
|
35,72%
|
35,16%
|
36,89%
|
Resultaat voor belastingen (EBT)
1 |
2.463
|
2.526
|
2.681
|
2.658
|
2.167
|
1.946
|
2.002
|
1.922
|
1.548
|
1.293
|
1.224
|
1.438
|
1.496
|
1.461
|
1.604
|
Nettowinst (verlies)
1 |
2.138
|
2.201
|
2.291
|
2.295
|
1.962
|
1.708
|
1.722
|
1.709
|
1.371
|
1.105
|
1.063
|
1.245
|
1.280
|
1.267
|
1.417
|
Nettomarge
|
44,25%
|
44,87%
|
43,96%
|
43,79%
|
42,01%
|
39%
|
38%
|
37,71%
|
33,63%
|
30,18%
|
27,91%
|
30,26%
|
30,69%
|
30,51%
|
32,03%
|
WPA
2 |
2,270
|
2,350
|
2,450
|
2,470
|
2,130
|
1,850
|
1,870
|
1,850
|
1,490
|
1,200
|
1,159
|
1,361
|
1,404
|
1,373
|
1,538
|
Dividend per aandeel
2 |
1,150
|
1,150
|
1,150
|
1,150
|
1,240
|
1,240
|
1,240
|
1,240
|
1,300
|
1,300
|
1,299
|
1,299
|
1,354
|
1,356
|
1,356
|
Datum van publicatie
|
25-01-22
|
26-04-22
|
26-07-22
|
25-10-22
|
24-01-23
|
25-04-23
|
25-07-23
|
24-10-23
|
23-01-24
|
23-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
416
|
230
|
-
|
-
|
2.648
|
4.859
|
5.199
|
5.443
|
Nettokaspositie
1 |
-
|
-
|
1.998
|
332
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,0619
x
|
0,0337
x
|
-
|
-
|
0,3113
x
|
0,6937
x
|
0,5795
x
|
0,5226
x
|
Free Cash Flow
1 |
5.802
|
5.490
|
6.294
|
5.923
|
1.349
|
2.067
|
4.413
|
5.607
|
ROE (netto-inkomsten/eigen vermogen)
|
56,1%
|
61,8%
|
69%
|
62,7%
|
41,4%
|
27,4%
|
32,8%
|
32,5%
|
ROA (netto-inkomsten/totale activa)
|
28,5%
|
29,9%
|
35,3%
|
33,7%
|
21,9%
|
14,7%
|
17,9%
|
17,9%
|
Totale activa
1 |
17.578
|
18.684
|
22.013
|
25.941
|
29.778
|
31.812
|
32.426
|
38.051
|
Nettoactief per aandeel
2 |
9,560
|
9,990
|
14,40
|
9,310
|
18,60
|
19,30
|
21,00
|
22,70
|
Cashflow per aandeel
2 |
6,980
|
6,580
|
9,350
|
9,420
|
7,010
|
7,310
|
9,090
|
9,760
|
Capex
1 |
847
|
649
|
2.462
|
2.797
|
5.071
|
5.015
|
4.979
|
5.080
|
Capex/omzet
|
5,89%
|
4,49%
|
13,42%
|
13,97%
|
28,95%
|
31,83%
|
27,74%
|
25,49%
|
Datum van publicatie
|
22-01-20
|
26-01-21
|
25-01-22
|
24-01-23
|
23-01-24
|
-
|
-
|
-
|
Laatste slotkoers
197,3
USD Gemiddelde koersdoel
178,1
USD Spread / Gemiddelde doel -9,74% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +16,72% | 180 mld. | | +114,35% | 2.553 mld. | | +46,21% | 703 mld. | | +26,08% | 646 mld. | | +12,66% | 259 mld. | | +51,42% | 140 mld. | | -38,85% | 128 mld. | | +52,27% | 117 mld. | | +16,95% | 116 mld. | | +40,35% | 101 mld. |
Halfgeleiders - Andere
|