Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
203,4
USD
|
+2,98%
|
|
+7,17%
|
+25,49%
|
Fiscaal tijdperk: Octubre |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
51.287
|
54.340
|
123.385
|
77.187
|
109.837
|
168.988
|
-
|
-
|
Bedrijfswaarde
1 |
52.982
|
54.050
|
123.378
|
80.063
|
108.529
|
167.112
|
165.353
|
162.795
|
K/w-verhouding
|
19,4
x
|
15,2
x
|
21,4
x
|
12,1
x
|
16,2
x
|
24,5
x
|
21,6
x
|
19,7
x
|
Dividendrendement
|
1,49%
|
1,46%
|
0,69%
|
1,14%
|
-
|
0,61%
|
0,69%
|
0,74%
|
Marktkapitalisatie/omzet
|
3,51
x
|
3,16
x
|
5,35
x
|
2,99
x
|
4,14
x
|
6,32
x
|
5,68
x
|
5,23
x
|
Bedrijfswaarde/omzet
|
3,63
x
|
3,14
x
|
5,35
x
|
3,11
x
|
4,09
x
|
6,25
x
|
5,56
x
|
5,04
x
|
Bedrijfswaarde/EBITDA
|
14
x
|
11
x
|
16
x
|
9,64
x
|
13,2
x
|
20,4
x
|
17,6
x
|
16,1
x
|
Bedrijfswaarde/FCF
|
18,9
x
|
16
x
|
25,8
x
|
17,4
x
|
14,3
x
|
24
x
|
24
x
|
21,5
x
|
FCF Yield
|
5,3%
|
6,26%
|
3,87%
|
5,76%
|
7%
|
4,16%
|
4,16%
|
4,65%
|
Price to Book
|
6,19
x
|
5,14
x
|
10
x
|
6,41
x
|
6,75
x
|
9,33
x
|
8,45
x
|
7,4
x
|
Aantal aandelen (in duizenden)
|
923.754
|
913.283
|
902.929
|
860.309
|
836.534
|
830.897
|
-
|
-
|
Referentieprijs
2 |
55,52
|
59,50
|
136,6
|
89,72
|
131,3
|
203,4
|
203,4
|
203,4
|
Datum van publicatie
|
14-11-19
|
12-11-20
|
18-11-21
|
17-11-22
|
16-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Octubre |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
14.608
|
17.202
|
23.063
|
25.785
|
26.517
|
26.755
|
29.761
|
32.294
|
EBITDA
1 |
3.790
|
4.905
|
7.716
|
8.305
|
8.234
|
8.190
|
9.384
|
10.114
|
Bedrijfsresultaat (EBIT)
1 |
3.427
|
4.529
|
7.322
|
7.861
|
7.719
|
7.673
|
8.924
|
9.804
|
Operationele Marge
|
23,46%
|
26,33%
|
31,75%
|
30,49%
|
29,11%
|
28,68%
|
29,99%
|
30,36%
|
Resultaat voor belastingen (EBT)
1 |
3.269
|
4.166
|
6.771
|
7.599
|
7.716
|
8.061
|
9.125
|
9.804
|
Nettowinst (verlies)
1 |
2.706
|
3.619
|
5.888
|
6.525
|
6.856
|
6.951
|
7.780
|
8.569
|
Nettomarge
|
18,52%
|
21,04%
|
25,53%
|
25,31%
|
25,86%
|
25,98%
|
26,14%
|
26,54%
|
WPA
2 |
2,860
|
3,920
|
6,400
|
7,440
|
8,110
|
8,311
|
9,418
|
10,34
|
Free Cash Flow
1 |
2.806
|
3.382
|
4.774
|
4.612
|
7.594
|
6.950
|
6.876
|
7.575
|
FCF-marge
|
19,21%
|
19,66%
|
20,7%
|
17,89%
|
28,64%
|
25,98%
|
23,1%
|
23,46%
|
Kasstroomconversie (ebitda)
|
74,04%
|
68,95%
|
61,87%
|
55,53%
|
92,23%
|
84,86%
|
73,27%
|
74,9%
|
Kasstroomconversie (nettowinst)
|
103,7%
|
93,45%
|
81,08%
|
70,68%
|
110,76%
|
99,99%
|
88,37%
|
88,4%
|
Dividend per aandeel
2 |
0,8300
|
0,8700
|
0,9400
|
1,020
|
-
|
1,248
|
1,395
|
1,503
|
Datum van publicatie
|
14-11-19
|
12-11-20
|
18-11-21
|
17-11-22
|
16-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Octubre |
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 |
6.123
|
6.271
|
6.245
|
6.520
|
6.749
|
6.739
|
6.630
|
6.425
|
6.723
|
6.707
|
6.539
|
6.576
|
6.922
|
7.156
|
7.371
|
EBITDA
1 |
2.134
|
2.087
|
2.024
|
2.061
|
2.133
|
2.107
|
2.059
|
1.954
|
2.114
|
2.072
|
1.984
|
1.952
|
2.137
|
2.281
|
2.370
|
Bedrijfsresultaat (EBIT)
1 |
2.029
|
1.985
|
1.913
|
1.953
|
2.010
|
1.987
|
1.930
|
1.818
|
1.984
|
1.981
|
1.861
|
1.837
|
1.996
|
2.106
|
2.209
|
Operationele Marge
|
33,14%
|
31,65%
|
30,63%
|
29,95%
|
29,78%
|
29,49%
|
29,11%
|
28,3%
|
29,51%
|
29,54%
|
28,46%
|
27,94%
|
28,84%
|
29,43%
|
29,98%
|
Resultaat voor belastingen (EBT)
1 |
2.006
|
1.925
|
1.864
|
1.861
|
1.949
|
1.961
|
1.777
|
1.806
|
2.172
|
2.303
|
1.919
|
1.906
|
2.029
|
2.190
|
2.308
|
Nettowinst (verlies)
1 |
1.712
|
1.792
|
1.536
|
1.606
|
1.591
|
1.717
|
1.575
|
1.560
|
2.004
|
2.019
|
1.661
|
1.636
|
1.756
|
1.865
|
1.971
|
Nettomarge
|
27,96%
|
28,58%
|
24,6%
|
24,63%
|
23,57%
|
25,48%
|
23,76%
|
24,28%
|
29,81%
|
30,1%
|
25,4%
|
24,88%
|
25,37%
|
26,06%
|
26,74%
|
WPA
2 |
1,890
|
2,000
|
1,740
|
1,850
|
1,850
|
2,020
|
1,860
|
1,850
|
2,380
|
2,410
|
1,983
|
1,951
|
2,132
|
2,244
|
2,439
|
Dividend per aandeel
2 |
0,2400
|
0,2400
|
0,2600
|
0,2600
|
0,2600
|
-
|
0,3200
|
-
|
0,3200
|
0,3200
|
0,2956
|
0,3225
|
0,3225
|
0,3333
|
0,3560
|
Datum van publicatie
|
18-11-21
|
16-02-22
|
19-05-22
|
18-08-22
|
17-11-22
|
16-02-23
|
18-05-23
|
17-08-23
|
16-11-23
|
15-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Octubre |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.695
|
-
|
-
|
2.876
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
290
|
7
|
-
|
1.308
|
1.876
|
3.635
|
6.193
|
Hefboom (schuld/ebitda)
|
0,4472
x
|
-
|
-
|
0,3463
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2.806
|
3.382
|
4.774
|
4.612
|
7.594
|
6.950
|
6.876
|
7.575
|
ROE (netto-inkomsten/eigen vermogen)
|
38,2%
|
40,9%
|
55,1%
|
55,3%
|
48%
|
39,8%
|
39,9%
|
38%
|
ROA (netto-inkomsten/totale activa)
|
15,7%
|
18,6%
|
26,1%
|
25,7%
|
23,9%
|
22,3%
|
23,4%
|
23,8%
|
Totale activa
1 |
17.251
|
19.473
|
22.560
|
25.377
|
28.728
|
31.217
|
33.302
|
36.038
|
Nettoactief per aandeel
2 |
8,970
|
11,60
|
13,60
|
14,00
|
19,50
|
21,80
|
24,10
|
27,50
|
Cashflow per aandeel
2 |
3,440
|
4,120
|
5,920
|
6,160
|
10,30
|
9,450
|
9,950
|
11,00
|
Capex
1 |
441
|
422
|
668
|
787
|
1.106
|
1.004
|
1.167
|
1.287
|
Capex/omzet
|
3,02%
|
2,45%
|
2,9%
|
3,05%
|
4,17%
|
3,75%
|
3,92%
|
3,99%
|
Datum van publicatie
|
14-11-19
|
12-11-20
|
18-11-21
|
17-11-22
|
16-11-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
203,4
USD Gemiddelde koersdoel
219,9
USD Spread / Gemiddelde doel +8,10% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +25,49% | 169 mld. | | +31,53% | 31,67 mld. | | +32,74% | 32,77 mld. | | -20,15% | 26,77 mld. | | +27,65% | 22,95 mld. | | -12,08% | 11,56 mld. | | -4,43% | 10,72 mld. | | +122,37% | 9,62 mld. | | +31,00% | 5,94 mld. | | -19,16% | 5,07 mld. |
Productie van halfgeleidermachines
|