Beurs gesloten -
Nasdaq
22:00:00 01-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
852,8
USD
|
-2,25%
|
|
-4,42%
|
+12,67%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
110.671
|
163.263
|
287.256
|
200.985
|
268.992
|
327.293
|
-
|
-
|
Bedrijfswaarde
1 |
109.061
|
160.574
|
283.740
|
197.123
|
266.613
|
323.640
|
322.387
|
317.843
|
K/w-verhouding
|
42,9
x
|
46,9
x
|
49,3
x
|
35,7
x
|
34,3
x
|
43,9
x
|
27,7
x
|
24
x
|
Dividendrendement
|
0,91%
|
0,69%
|
0,78%
|
1,15%
|
0,89%
|
0,81%
|
1,06%
|
1,19%
|
Marktkapitalisatie/omzet
|
9,36
x
|
11,7
x
|
15,4
x
|
9,49
x
|
9,76
x
|
11,8
x
|
9,07
x
|
8,25
x
|
Bedrijfswaarde/omzet
|
9,23
x
|
11,5
x
|
15,2
x
|
9,31
x
|
9,67
x
|
11,7
x
|
8,93
x
|
8,01
x
|
Bedrijfswaarde/EBITDA
|
33,7
x
|
35,4
x
|
40,5
x
|
27,8
x
|
27,3
x
|
34,1
x
|
22
x
|
19,2
x
|
Bedrijfswaarde/FCF
|
43,5
x
|
43,8
x
|
28,5
x
|
27,4
x
|
81,1
x
|
63,5
x
|
34,9
x
|
26,8
x
|
FCF Yield
|
2,3%
|
2,28%
|
3,51%
|
3,66%
|
1,23%
|
1,57%
|
2,87%
|
3,73%
|
Price to Book
|
8,81
x
|
12
x
|
28,6
x
|
22,7
x
|
20
x
|
21,1
x
|
16,5
x
|
12,5
x
|
Aantal aandelen (in duizenden)
|
419.686
|
410.673
|
406.474
|
398.937
|
394.590
|
393.050
|
-
|
-
|
Referentieprijs
2 |
263,7
|
397,6
|
706,7
|
503,8
|
681,7
|
832,7
|
832,7
|
832,7
|
Datum van publicatie
|
22-01-20
|
20-01-21
|
19-01-22
|
25-01-23
|
24-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
11.820
|
13.978
|
18.611
|
21.173
|
27.558
|
27.683
|
36.097
|
39.657
|
EBITDA
1 |
3.239
|
4.542
|
7.007
|
7.084
|
9.782
|
9.492
|
14.676
|
16.556
|
Bedrijfsresultaat (EBIT)
1 |
2.791
|
4.052
|
6.536
|
6.501
|
9.042
|
8.670
|
13.577
|
15.480
|
Operationele Marge
|
23,61%
|
28,98%
|
35,12%
|
30,7%
|
32,81%
|
31,32%
|
37,61%
|
39,03%
|
Resultaat voor belastingen (EBT)
1 |
2.766
|
4.017
|
6.706
|
6.456
|
9.084
|
8.680
|
13.745
|
15.792
|
Nettowinst (verlies)
1 |
2.592
|
3.554
|
5.883
|
5.624
|
7.839
|
7.421
|
11.472
|
13.150
|
Nettomarge
|
21,93%
|
25,42%
|
31,61%
|
26,56%
|
28,44%
|
26,81%
|
31,78%
|
33,16%
|
WPA
2 |
6,150
|
8,480
|
14,34
|
14,13
|
19,89
|
18,99
|
30,02
|
34,67
|
Free Cash Flow
1 |
2.510
|
3.666
|
9.945
|
7.205
|
3.288
|
5.093
|
9.240
|
11.842
|
FCF-marge
|
21,23%
|
26,22%
|
53,44%
|
34,03%
|
11,93%
|
18,4%
|
25,6%
|
29,86%
|
Kasstroomconversie (ebitda)
|
77,48%
|
80,7%
|
141,92%
|
101,7%
|
33,61%
|
53,66%
|
62,96%
|
71,52%
|
Kasstroomconversie (nettowinst)
|
96,82%
|
103,15%
|
169,05%
|
128,11%
|
41,94%
|
68,63%
|
80,54%
|
90,05%
|
Dividend per aandeel
2 |
2,400
|
2,750
|
5,500
|
5,800
|
6,100
|
6,742
|
8,821
|
9,880
|
Datum van publicatie
|
22-01-20
|
20-01-21
|
19-01-22
|
25-01-23
|
24-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
4.986
|
3.534
|
5.431
|
5.778
|
6.430
|
6.746
|
6.902
|
13.648
|
6.673
|
7.237
|
13.910
|
5.290
|
6.029
|
10.602
|
7.637
|
8.637
|
16.969
|
8.126
|
8.612
|
EBITDA
1 |
1.942
|
915,6
|
1.785
|
2.076
|
2.307
|
2.375
|
2.444
|
-
|
2.359
|
2.604
|
-
|
1.606
|
1.874
|
-
|
2.766
|
3.261
|
-
|
3.165
|
3.277
|
Bedrijfsresultaat (EBIT)
1 |
1.818
|
784,6
|
1.653
|
1.938
|
2.124
|
2.205
|
2.263
|
-
|
2.182
|
2.392
|
-
|
1.391
|
1.704
|
-
|
2.522
|
2.997
|
-
|
2.886
|
3.149
|
Operationele Marge
|
36,45%
|
22,2%
|
30,44%
|
33,55%
|
33,03%
|
32,69%
|
32,79%
|
-
|
32,7%
|
33,05%
|
-
|
26,3%
|
28,27%
|
-
|
33,02%
|
34,7%
|
-
|
35,51%
|
36,56%
|
Resultaat voor belastingen (EBT)
1 |
2.019
|
769
|
1.643
|
1.923
|
2.121
|
2.217
|
2.280
|
-
|
2.190
|
2.397
|
-
|
1.418
|
1.686
|
-
|
2.529
|
2.985
|
-
|
2.889
|
3.166
|
Nettowinst (verlies)
1 |
1.774
|
695
|
1.411
|
1.702
|
1.816
|
1.956
|
1.942
|
-
|
1.893
|
2.048
|
-
|
1.224
|
1.448
|
-
|
2.147
|
2.542
|
-
|
2.451
|
2.676
|
Nettomarge
|
35,58%
|
19,67%
|
25,98%
|
29,45%
|
28,25%
|
28,99%
|
28,13%
|
-
|
28,37%
|
28,3%
|
-
|
23,13%
|
24,02%
|
-
|
28,11%
|
29,43%
|
-
|
30,17%
|
31,08%
|
WPA
2 |
4,380
|
1,730
|
3,540
|
4,290
|
4,600
|
4,950
|
4,930
|
-
|
4,810
|
5,200
|
10,00
|
3,110
|
3,709
|
5,330
|
5,569
|
6,485
|
13,54
|
6,345
|
6,911
|
Dividend per aandeel
2 |
3,700
|
-
|
3,700
|
1,370
|
1,690
|
1,370
|
1,690
|
-
|
-
|
1,750
|
-
|
-
|
1,754
|
-
|
1,671
|
1,542
|
-
|
1,958
|
1,787
|
Datum van publicatie
|
19-01-22
|
20-04-22
|
20-07-22
|
19-10-22
|
25-01-23
|
19-04-23
|
19-07-23
|
19-07-23
|
18-10-23
|
24-01-24
|
24-01-24
|
17-04-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
1.610
|
2.689
|
3.515
|
3.862
|
2.379
|
3.653
|
4.905
|
9.450
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2.510
|
3.666
|
9.945
|
7.205
|
3.288
|
5.093
|
9.240
|
11.842
|
ROE (netto-inkomsten/eigen vermogen)
|
21,4%
|
26,9%
|
49%
|
59,4%
|
70,4%
|
50%
|
66,9%
|
57,2%
|
ROA (netto-inkomsten/totale activa)
|
12,1%
|
14,2%
|
20,5%
|
16,9%
|
20,6%
|
17%
|
23,4%
|
22,7%
|
Totale activa
1 |
21.386
|
24.949
|
28.748
|
33.266
|
38.129
|
43.682
|
48.937
|
57.944
|
Nettoactief per aandeel
2 |
29,90
|
33,10
|
24,70
|
22,20
|
34,10
|
39,50
|
50,50
|
66,50
|
Cashflow per aandeel
2 |
7,770
|
11,00
|
26,40
|
13,40
|
13,80
|
17,50
|
32,60
|
37,70
|
Capex
1 |
767
|
962
|
901
|
1.282
|
2.156
|
1.830
|
1.763
|
1.852
|
Capex/omzet
|
6,49%
|
6,88%
|
4,84%
|
6,05%
|
7,82%
|
6,61%
|
4,88%
|
4,67%
|
Datum van publicatie
|
22-01-20
|
20-01-21
|
19-01-22
|
25-01-23
|
24-01-24
|
-
|
-
|
-
|
Laatste slotkoers
832,7
EUR Gemiddelde koersdoel
994,1
EUR Spread / Gemiddelde doel +19,38% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +10,83% | 113 mld. | | +38,63% | 103 mld. | | +2,91% | 18,59 mld. | | +9,63% | 19,64 mld. | | +39,48% | 9,93 mld. | | +21,14% | 9,11 mld. | | -8,84% | 7,47 mld. | | -23,07% | 6,13 mld. | | +36,38% | 5,21 mld. |
Halfgeleidermateriaal & testen - Andere
|