Geschatte realtime
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
21,12 USD | +6,85% |
|
+10,16% | +5,99% |
Voorlopige winst- en verliesrekening: Intel Corporation
Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
---|---|---|---|---|---|---|---|---|
Omzet 1 | 77.867 | 74.718 | 63.054 | 54.228 | 53.101 | 53.591 | 57.464 | 60.771 |
Variatie | - | -4,04% | -15,61% | -14% | -2,08% | 0,92% | 7,23% | 5,75% |
EBITDA 1 | 36.115 | 32.505 | 19.045 | 12.514 | 11.125 | 14.056 | 19.146 | 24.492 |
Variatie | - | -10% | -41,41% | -34,29% | -11,1% | 26,35% | 36,21% | 27,93% |
Bedrijfsresultaat (EBIT) 1 | 25.292 | 22.205 | 7.917 | 4.667 | -254 | 2.570 | 6.407 | 9.932 |
Variatie | - | -12,21% | -64,35% | -41,05% | - | - | 149,26% | 55,03% |
Betaalde rente 1 | -504 | -482 | 1.166 | 629 | - | -458 | -458 | -200 |
Resultaat voor belastingen (EBT) 1 | 25.078 | 21.703 | 7.768 | 762 | -11.210 | -873,1 | 2.351 | 5.139 |
Variatie | - | -13,46% | -64,21% | -90,19% | - | 92,21% | - | 118,59% |
Nettowinst (verlies) 1 | 20.899 | 19.868 | 8.014 | 1.689 | -18.756 | -1.205 | 1.896 | 4.874 |
Variatie | - | -4,93% | -59,66% | -78,92% | - | 93,58% | - | 157,03% |
Datum van publicatie | 21-01-21 | 26-01-22 | 26-01-23 | 25-01-24 | 30-01-25 | - | - | - |
Balansprognose: Intel Corporation
Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
---|---|---|---|---|---|---|---|---|
Nettoschuld 1 | 12.506 | 9.688 | 13.713 | 24.232 | 27.949 | 28.272 | 27.426 | 28.899 |
Variatie | - | -22,53% | 41,55% | 76,71% | 15,34% | 1,16% | -2,99% | 5,37% |
Datum van publicatie | 21-01-21 | 26-01-22 | 26-01-23 | 25-01-24 | 30-01-25 | - | - | - |
Verwachte kasstroom: Intel Corporation
Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
---|---|---|---|---|---|---|---|---|
CAPEX 1 | 14.259 | 18.733 | 24.844 | 25.750 | 23.944 | 20.429 | 19.945 | 19.599 |
Variatie | - | 31,38% | 32,62% | 3,65% | -7,01% | -14,68% | -2,37% | -1,74% |
Vrije kasstroom (FCF) 1 | 21.125 | 11.258 | -9.411 | -14.279 | -15.656 | -9.729 | -6.397 | 906,2 |
Variatie | - | -46,71% | -183,59% | 51,73% | 9,64% | -37,86% | -34,24% | -114,16% |
Datum van publicatie | 21-01-21 | 26-01-22 | 26-01-23 | 25-01-24 | 30-01-25 | - | - | - |
Verwachte financiële ratio's: Intel Corporation
Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
---|---|---|---|---|---|---|---|---|
Winstgevendheid | ||||||||
EBITDA-marge (%) | 46,38% | 43,5% | 30,2% | 23,08% | 20,95% | 26,23% | 33,32% | 40,3% |
EBIT-marge (%) | 32,48% | 29,72% | 12,56% | 8,61% | -0,48% | 4,8% | 11,15% | 16,34% |
EBT-marge (%) | 32,21% | 29,05% | 12,32% | 1,41% | -21,11% | -1,63% | 4,09% | 8,46% |
Nettomarge (%) | 26,84% | 26,59% | 12,71% | 3,11% | -35,32% | -2,25% | 3,3% | 8,02% |
FCF-marge (%) | 27,13% | 15,07% | -14,93% | -26,33% | -29,48% | -18,15% | -11,13% | 1,49% |
Vrije kasstroom/nettoresultaat (%) | 101,08% | 56,66% | -117,43% | -845,41% | 83,47% | 807,37% | -337,33% | 18,59% |
Winstgevendheid | ||||||||
ROA | 14,43% | 13,91% | 4,33% | 2,37% | -0,29% | 1,07% | 2,21% | 3,19% |
ROE | 26,36% | 25,34% | 7,72% | 4,27% | -0,55% | 2,04% | 5,46% | 5,41% |
Financiële gezondheid | ||||||||
Hefboom (schuld/ebitda) | 0,35x | 0,3x | 0,72x | 1,94x | 2,51x | 2,01x | 1,43x | 1,18x |
Schuld/vrije kasstroom | 0,59x | 0,86x | -1,46x | -1,7x | -1,79x | -2,91x | -4,29x | 31,89x |
Kapitaalintensiteit | ||||||||
Kapitaaluitgaven/omzet (%) | 18,31% | 25,07% | 39,4% | 47,48% | 45,09% | 38,12% | 34,71% | 32,25% |
CAPEX / EBITDA (%) | 39,48% | 57,63% | 130,45% | 205,77% | 215,23% | 145,34% | 104,18% | 80,02% |
CAPEX / FCF (%) | 67,5% | 166,4% | -263,99% | -180,33% | -152,94% | -209,98% | -311,77% | 2.162,84% |
Bestanddelen per aandeel | ||||||||
Kasstroom per aandeel 1 | 8,361 | 7,333 | 3,743 | 2,723 | 6,475 | 3,231 | 3,779 | 5,216 |
Variatie | - | -12,3% | -48,95% | -27,24% | 137,75% | -50,11% | 16,98% | 38,01% |
Dividend per aandeel 1 | 1,32 | 1,46 | 1,46 | 0,74 | - | 0,1057 | 0,008 | 0,0829 |
Variatie | - | 10,61% | 0% | -49,32% | - | - | -92,43% | 935,75% |
Nettoactief per aandeel 1 | 19,67 | 23,32 | 24,52 | 25,07 | 22,93 | 25,03 | 26,36 | 28,64 |
Variatie | - | 18,55% | 5,12% | 2,25% | -8,55% | 9,17% | 5,34% | 8,64% |
WPA 1 | 4,94 | 4,86 | 1,94 | 0,4 | -4,38 | -0,3863 | 0,293 | 1,028 |
Variatie | - | -1,62% | -60,08% | -79,38% | -1.195% | -91,18% | -175,84% | 250,93% |
Aantal aandelen (in duizend) | 4.098.000 | 4.067.000 | 4.127.000 | 4.216.000 | 4.313.000 | 4.330.000 | 4.330.000 | 4.330.000 |
Datum van publicatie | 21-01-21 | 26-01-22 | 26-01-23 | 25-01-24 | 30-01-25 | - | - | - |
2025 * | 2026 * | |
---|---|---|
P/E-ratio | -51,2x | 67,5x |
PBR-ratio | 0,79x | 0,75x |
EV/omzet | 2,12x | 1,97x |
Dividendrendement | 0,53% | 0,04% |
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties

Kwartaalomzet - Afwijkingspercentage
- Beurs
- Aandelen
- Koers INTC
- Financiën Intel Corporation