Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
242,7
USD
|
+1,94%
|
|
+12,82%
|
+5,67%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
35.573
|
44.483
|
60.574
|
40.951
|
59.203
|
62.154
|
-
|
-
|
Bedrijfswaarde
1 |
41.893
|
49.817
|
68.316
|
48.271
|
66.516
|
67.948
|
66.758
|
66.080
|
K/w-verhouding
|
150
x
|
883
x
|
33,5
x
|
15
x
|
21,5
x
|
22,9
x
|
19,2
x
|
17
x
|
Dividendrendement
|
0,98%
|
0,94%
|
0,99%
|
2,14%
|
1,77%
|
1,8%
|
1,99%
|
2,22%
|
Marktkapitalisatie/omzet
|
4,01
x
|
5,17
x
|
5,48
x
|
3,1
x
|
4,46
x
|
4,77
x
|
4,39
x
|
4,19
x
|
Bedrijfswaarde/omzet
|
4,72
x
|
5,78
x
|
6,18
x
|
3,66
x
|
5,01
x
|
5,21
x
|
4,72
x
|
4,46
x
|
Bedrijfswaarde/EBITDA
|
13,5
x
|
17,8
x
|
16,1
x
|
8,83
x
|
12,3
x
|
13,6
x
|
12
x
|
11,1
x
|
Bedrijfswaarde/FCF
|
22,4
x
|
23,8
x
|
29,6
x
|
17
x
|
24,8
x
|
21,6
x
|
18,8
x
|
18,6
x
|
FCF Yield
|
4,46%
|
4,2%
|
3,38%
|
5,87%
|
4,04%
|
4,62%
|
5,33%
|
5,37%
|
Price to Book
|
3,85
x
|
5,15
x
|
9,24
x
|
5,6
x
|
6,94
x
|
6,4
x
|
5,62
x
|
4,98
x
|
Aantal aandelen (in duizenden)
|
279.527
|
279.750
|
265.933
|
259.135
|
257.763
|
256.095
|
-
|
-
|
Referentieprijs
2 |
127,3
|
159,0
|
227,8
|
158,0
|
229,7
|
242,7
|
242,7
|
242,7
|
Datum van publicatie
|
03-02-20
|
01-02-21
|
31-01-22
|
30-01-23
|
05-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.877
|
8.612
|
11.063
|
13.205
|
13.276
|
13.037
|
14.155
|
14.823
|
EBITDA
1 |
3.100
|
2.792
|
4.232
|
5.469
|
5.410
|
5.003
|
5.561
|
5.970
|
Bedrijfsresultaat (EBIT)
1 |
2.573
|
2.228
|
3.641
|
4.791
|
4.662
|
4.529
|
5.124
|
5.643
|
Operationele Marge
|
28,99%
|
25,87%
|
32,91%
|
36,28%
|
35,12%
|
34,74%
|
36,2%
|
38,07%
|
Resultaat voor belastingen (EBT)
1 |
291
|
1
|
2.180
|
3.363
|
3.352
|
3.392
|
3.939
|
4.325
|
Nettowinst (verlies)
1 |
243
|
52
|
1.871
|
2.787
|
2.797
|
2.736
|
3.187
|
3.582
|
Nettomarge
|
2,74%
|
0,6%
|
16,91%
|
21,11%
|
21,07%
|
20,99%
|
22,52%
|
24,16%
|
WPA
2 |
0,8500
|
0,1800
|
6,790
|
10,55
|
10,70
|
10,62
|
12,63
|
14,27
|
Free Cash Flow
1 |
1.870
|
2.090
|
2.310
|
2.832
|
2.687
|
3.141
|
3.560
|
3.550
|
FCF-marge
|
21,07%
|
24,27%
|
20,88%
|
21,45%
|
20,24%
|
24,1%
|
25,15%
|
23,95%
|
Kasstroomconversie (ebitda)
|
60,32%
|
74,86%
|
54,58%
|
51,78%
|
49,67%
|
62,79%
|
64,01%
|
59,47%
|
Kasstroomconversie (nettowinst)
|
769,55%
|
4.019,23%
|
123,46%
|
101,61%
|
96,07%
|
114,82%
|
111,69%
|
99,12%
|
Dividend per aandeel
2 |
1,250
|
1,500
|
2,250
|
3,380
|
4,056
|
4,372
|
4,838
|
5,400
|
Datum van publicatie
|
03-02-20
|
01-02-21
|
31-01-22
|
30-01-23
|
05-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
1 |
2.861
|
3.039
|
3.136
|
3.312
|
3.445
|
3.312
|
3.121
|
3.299
|
3.434
|
3.422
|
3.127
|
3.112
|
3.342
|
3.471
|
3.392
|
EBITDA
1 |
1.106
|
1.215
|
1.279
|
1.361
|
1.444
|
1.385
|
1.267
|
1.341
|
1.391
|
1.411
|
1.251
|
1.222
|
1.361
|
1.422
|
1.409
|
Bedrijfsresultaat (EBIT)
1 |
959
|
1.060
|
1.119
|
1.193
|
1.271
|
1.208
|
1.085
|
1.155
|
1.203
|
1.219
|
1.060
|
1.041
|
1.176
|
1.252
|
1.176
|
Operationele Marge
|
33,52%
|
34,88%
|
35,68%
|
36,02%
|
36,89%
|
36,47%
|
34,76%
|
35,01%
|
35,03%
|
35,62%
|
33,89%
|
33,44%
|
35,19%
|
36,06%
|
34,68%
|
Resultaat voor belastingen (EBT)
1 |
618
|
684
|
768
|
815
|
903
|
877
|
743
|
863
|
917
|
829
|
766,9
|
769,6
|
887,6
|
913,3
|
904,2
|
Nettowinst (verlies)
1 |
519
|
602
|
657
|
670
|
738
|
722
|
615
|
698
|
787
|
697
|
618,7
|
613,9
|
718,6
|
764,1
|
715,5
|
Nettomarge
|
18,14%
|
19,81%
|
20,95%
|
20,23%
|
21,42%
|
21,8%
|
19,71%
|
21,16%
|
22,92%
|
20,37%
|
19,79%
|
19,73%
|
21,5%
|
22,01%
|
21,1%
|
WPA
2 |
1,910
|
2,240
|
2,480
|
2,530
|
2,790
|
2,760
|
2,350
|
2,670
|
3,010
|
2,680
|
2,390
|
2,377
|
2,795
|
3,018
|
2,824
|
Dividend per aandeel
2 |
0,5625
|
0,5625
|
0,8450
|
0,8450
|
0,8450
|
0,8450
|
1,014
|
-
|
1,014
|
1,014
|
1,072
|
1,104
|
1,104
|
1,104
|
1,190
|
Datum van publicatie
|
01-11-21
|
31-01-22
|
03-05-22
|
25-07-22
|
31-10-22
|
30-01-23
|
01-05-23
|
24-07-23
|
06-11-23
|
05-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
6.320
|
5.334
|
7.742
|
7.320
|
7.313
|
5.793
|
4.604
|
3.926
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,039
x
|
1,91
x
|
1,829
x
|
1,338
x
|
1,352
x
|
1,158
x
|
0,8279
x
|
0,6577
x
|
Free Cash Flow
1 |
1.870
|
2.090
|
2.310
|
2.832
|
2.687
|
3.141
|
3.560
|
3.550
|
ROE (netto-inkomsten/eigen vermogen)
|
21,6%
|
18,9%
|
38,4%
|
54,4%
|
45,5%
|
37,9%
|
39,1%
|
36,2%
|
ROA (netto-inkomsten/totale activa)
|
10,4%
|
8,73%
|
14,6%
|
17,2%
|
15,4%
|
13,7%
|
15,4%
|
14,9%
|
Totale activa
1 |
2.338
|
595,7
|
12.836
|
16.168
|
18.179
|
19.989
|
20.762
|
23.959
|
Nettoactief per aandeel
2 |
33,10
|
30,90
|
24,60
|
28,20
|
33,10
|
37,90
|
43,20
|
48,70
|
Cashflow per aandeel
2 |
8,300
|
8,750
|
11,20
|
14,80
|
13,40
|
16,50
|
19,10
|
22,60
|
Capex
1 |
526
|
392
|
767
|
1.063
|
827
|
922
|
1.042
|
1.159
|
Capex/omzet
|
5,93%
|
4,55%
|
6,93%
|
8,05%
|
6,23%
|
7,08%
|
7,36%
|
7,82%
|
Datum van publicatie
|
03-02-20
|
01-02-21
|
31-01-22
|
30-01-23
|
05-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
242,7
USD Gemiddelde koersdoel
249,1
USD Spread / Gemiddelde doel +2,65% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +5,67% | 62,15 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. | | +34,57% | 127 mld. | | +35,67% | 105 mld. |
Halfgeleiders - Andere
|