Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
114,8
USD
|
+2,92%
|
|
+7,56%
|
+34,57%
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
49.969
|
50.562
|
82.968
|
62.361
|
76.605
|
127.170
|
-
|
-
|
Bedrijfswaarde
1 |
47.865
|
47.949
|
79.280
|
58.212
|
80.341
|
130.504
|
127.921
|
126.279
|
K/w-verhouding
|
8,22
x
|
19,2
x
|
14,3
x
|
7,29
x
|
-13,1
x
|
279
x
|
15,6
x
|
12,5
x
|
Dividendrendement
|
-
|
-
|
0,14%
|
0,76%
|
0,66%
|
0,4%
|
0,43%
|
0,45%
|
Marktkapitalisatie/omzet
|
2,13
x
|
2,36
x
|
2,99
x
|
2,03
x
|
4,93
x
|
5,18
x
|
3,69
x
|
3,26
x
|
Bedrijfswaarde/omzet
|
2,04
x
|
2,24
x
|
2,86
x
|
1,89
x
|
5,17
x
|
5,32
x
|
3,71
x
|
3,23
x
|
Bedrijfswaarde/EBITDA
|
3,73
x
|
5,54
x
|
6,34
x
|
3,46
x
|
40
x
|
15,8
x
|
7,78
x
|
6,71
x
|
Bedrijfswaarde/FCF
|
14
x
|
578
x
|
32,5
x
|
18,7
x
|
-13,1
x
|
83,8
x
|
24,3
x
|
21,3
x
|
FCF Yield
|
7,12%
|
0,17%
|
3,08%
|
5,35%
|
-7,61%
|
1,19%
|
4,12%
|
4,69%
|
Price to Book
|
1,45
x
|
1,32
x
|
1,91
x
|
1,27
x
|
1,73
x
|
2,89
x
|
2,52
x
|
2,26
x
|
Aantal aandelen (in duizenden)
|
1.103.803
|
1.110.998
|
1.125.754
|
1.103.145
|
1.095.302
|
1.107.368
|
-
|
-
|
Referentieprijs
2 |
45,27
|
45,51
|
73,70
|
56,53
|
69,94
|
114,8
|
114,8
|
114,8
|
Datum van publicatie
|
26-09-19
|
29-09-20
|
28-09-21
|
29-09-22
|
27-09-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
23.406
|
21.435
|
27.705
|
30.758
|
15.540
|
24.536
|
34.471
|
39.059
|
EBITDA
1 |
12.849
|
8.653
|
12.497
|
16.818
|
2.011
|
8.267
|
16.437
|
18.826
|
Bedrijfsresultaat (EBIT)
1 |
7.801
|
3.419
|
7.667
|
10.281
|
-4.819
|
1.392
|
9.983
|
12.985
|
Operationele Marge
|
33,33%
|
15,95%
|
27,67%
|
33,43%
|
-31,01%
|
5,67%
|
28,96%
|
33,25%
|
Resultaat voor belastingen (EBT)
1 |
7.048
|
2.983
|
6.218
|
9.571
|
-5.658
|
617,9
|
9.125
|
11.552
|
Nettowinst (verlies)
1 |
6.313
|
2.687
|
5.861
|
8.687
|
-5.833
|
579,7
|
8.218
|
10.955
|
Nettomarge
|
26,97%
|
12,54%
|
21,16%
|
28,24%
|
-37,54%
|
2,36%
|
23,84%
|
28,05%
|
WPA
2 |
5,510
|
2,370
|
5,140
|
7,750
|
-5,340
|
0,4123
|
7,371
|
9,163
|
Free Cash Flow
1 |
3.409
|
83
|
2.438
|
3.114
|
-6.117
|
1.558
|
5.269
|
5.917
|
FCF-marge
|
14,56%
|
0,39%
|
8,8%
|
10,12%
|
-39,36%
|
6,35%
|
15,29%
|
15,15%
|
Kasstroomconversie (ebitda)
|
26,53%
|
0,96%
|
19,51%
|
18,52%
|
-
|
18,85%
|
32,06%
|
31,43%
|
Kasstroomconversie (nettowinst)
|
54%
|
3,09%
|
41,6%
|
35,85%
|
-
|
268,79%
|
64,12%
|
54,01%
|
Dividend per aandeel
2 |
-
|
-
|
0,1000
|
0,4300
|
0,4600
|
0,4620
|
0,4938
|
0,5144
|
Datum van publicatie
|
26-09-19
|
29-09-20
|
28-09-21
|
29-09-22
|
27-09-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Augustus |
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 |
7.687
|
7.786
|
8.642
|
6.643
|
4.085
|
3.693
|
3.752
|
4.010
|
4.726
|
5.824
|
6.590
|
7.386
|
8.055
|
8.521
|
9.158
|
EBITDA
1 |
4.302
|
4.288
|
4.825
|
3.403
|
1.712
|
-361
|
195
|
465
|
787
|
2.115
|
2.412
|
2.941
|
3.421
|
4.109
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.725
|
2.750
|
3.144
|
1.662
|
-65
|
-2.077
|
-1.469
|
-1.208
|
-955
|
204
|
786,4
|
1.358
|
1.960
|
2.404
|
2.893
|
Operationele Marge
|
35,45%
|
35,32%
|
36,38%
|
25,02%
|
-1,59%
|
-56,24%
|
-39,15%
|
-30,12%
|
-20,21%
|
3,5%
|
11,93%
|
18,39%
|
24,33%
|
28,21%
|
31,6%
|
Resultaat voor belastingen (EBT)
1 |
2.521
|
2.509
|
2.988
|
1.553
|
-176
|
-2.271
|
-1.753
|
-1.458
|
-1.155
|
170
|
559,5
|
1.176
|
1.637
|
2.461
|
2.993
|
Nettowinst (verlies)
1 |
2.306
|
2.263
|
2.626
|
1.492
|
-195
|
-2.312
|
-1.896
|
-1.430
|
-1.234
|
793
|
298,6
|
904,9
|
1.602
|
2.087
|
2.505
|
Nettomarge
|
30%
|
29,06%
|
30,39%
|
22,46%
|
-4,77%
|
-62,6%
|
-50,53%
|
-35,66%
|
-26,11%
|
13,62%
|
4,53%
|
12,25%
|
19,9%
|
24,49%
|
27,35%
|
WPA
2 |
2,040
|
2,000
|
2,340
|
1,350
|
-0,1800
|
-2,120
|
-1,730
|
-1,310
|
-1,120
|
0,7100
|
0,2408
|
0,8172
|
1,430
|
1,841
|
2,214
|
Dividend per aandeel
2 |
0,1000
|
0,1000
|
0,1150
|
0,1150
|
0,1150
|
0,1150
|
0,1150
|
0,1150
|
0,1150
|
0,1150
|
0,1142
|
0,1142
|
0,1163
|
0,1163
|
0,1166
|
Datum van publicatie
|
20-12-21
|
29-03-22
|
30-06-22
|
29-09-22
|
21-12-22
|
28-03-23
|
28-06-23
|
27-09-23
|
20-12-23
|
20-03-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
3.736
|
3.334
|
751
|
-
|
Nettokaspositie
1 |
2.104
|
2.613
|
3.688
|
4.149
|
-
|
-
|
-
|
891
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
1,858
x
|
0,4033
x
|
0,0457
x
|
-
|
Free Cash Flow
1 |
3.409
|
83
|
2.438
|
3.114
|
-6.117
|
1.558
|
5.269
|
5.917
|
ROE (netto-inkomsten/eigen vermogen)
|
21,5%
|
8,64%
|
16,8%
|
18,5%
|
-10,3%
|
0,28%
|
13,4%
|
17%
|
ROA (netto-inkomsten/totale activa)
|
15,9%
|
6,31%
|
12,4%
|
13,9%
|
-7,45%
|
1,17%
|
12%
|
12,5%
|
Totale activa
1 |
39.817
|
42.595
|
47.270
|
62.566
|
78.303
|
49.688
|
68.376
|
87.452
|
Nettoactief per aandeel
2 |
31,20
|
34,50
|
38,50
|
44,50
|
40,40
|
39,80
|
45,50
|
50,80
|
Cashflow per aandeel
2 |
11,50
|
7,340
|
10,90
|
13,50
|
1,430
|
7,950
|
15,10
|
15,80
|
Capex
1 |
9.780
|
8.223
|
10.030
|
12.067
|
7.676
|
7.786
|
10.173
|
11.000
|
Capex/omzet
|
41,78%
|
38,36%
|
36,2%
|
39,23%
|
49,4%
|
31,73%
|
29,51%
|
28,16%
|
Datum van publicatie
|
26-09-19
|
29-09-20
|
28-09-21
|
29-09-22
|
27-09-23
|
-
|
-
|
-
|
Laatste slotkoers
114,8
USD Gemiddelde koersdoel
127,8
USD Spread / Gemiddelde doel +11,27% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +34,57% | 127 mld. | | +77,16% | 2.159 mld. | | +31,87% | 622 mld. | | +20,41% | 623 mld. | | +6,78% | 254 mld. | | +14,54% | 185 mld. | | +4,12% | 162 mld. | | -36,56% | 136 mld. | | +35,67% | 105 mld. | | +1,72% | 100 mld. |
Halfgeleiders - Andere
|