Beurs gesloten -
Xetra
17:35:26 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
76,05
EUR
|
-0,91%
|
|
-3,80%
|
-14,02%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.692
|
3.843
|
4.244
|
2.044
|
2.654
|
2.282
|
-
|
-
|
Bedrijfswaarde
1 |
2.200
|
3.424
|
3.790
|
2.326
|
2.982
|
3.093
|
3.086
|
3.092
|
K/w-verhouding
|
11,9
x
|
23,9
x
|
16,8
x
|
5,23
x
|
14,4
x
|
-125
x
|
26,6
x
|
14,5
x
|
Dividendrendement
|
3,34%
|
1,56%
|
2,12%
|
4,4%
|
3,39%
|
1,39%
|
1,71%
|
2,39%
|
Marktkapitalisatie/omzet
|
2,12
x
|
3,18
x
|
3,02
x
|
1,13
x
|
1,75
x
|
1,5
x
|
1,26
x
|
1,15
x
|
Bedrijfswaarde/omzet
|
1,73
x
|
2,84
x
|
2,7
x
|
1,29
x
|
1,97
x
|
2,03
x
|
1,71
x
|
1,56
x
|
Bedrijfswaarde/EBITDA
|
5,38
x
|
10,3
x
|
8,13
x
|
3,46
x
|
6,87
x
|
7,69
x
|
5,28
x
|
4,23
x
|
Bedrijfswaarde/FCF
|
60,4
x
|
107
x
|
35
x
|
-19,7
x
|
-4,78
x
|
-9,72
x
|
20,8
x
|
20
x
|
FCF Yield
|
1,65%
|
0,93%
|
2,86%
|
-5,07%
|
-20,9%
|
-10,3%
|
4,81%
|
5,01%
|
Price to Book
|
3,11
x
|
4,89
x
|
3,57
x
|
1,08
x
|
1,39
x
|
1,36
x
|
1,2
x
|
1,32
x
|
Aantal aandelen (in duizenden)
|
30.000
|
30.000
|
30.000
|
30.000
|
30.000
|
30.000
|
-
|
-
|
Referentieprijs
2 |
89,72
|
128,1
|
141,4
|
68,15
|
88,45
|
76,05
|
76,05
|
76,05
|
Datum van publicatie
|
09-03-20
|
09-03-21
|
09-03-22
|
09-03-23
|
12-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.270
|
1.207
|
1.405
|
1.805
|
1.514
|
1.523
|
1.808
|
1.988
|
EBITDA
1 |
408,7
|
332
|
466,4
|
671,6
|
433,9
|
402
|
584,5
|
731,4
|
Bedrijfsresultaat (EBIT)
1 |
298,3
|
192,2
|
316,9
|
495,6
|
231,3
|
8,46
|
141,9
|
263
|
Operationele Marge
|
23,48%
|
15,92%
|
22,55%
|
27,45%
|
15,28%
|
0,56%
|
7,85%
|
13,23%
|
Resultaat voor belastingen (EBT)
1 |
302,7
|
189,2
|
318,3
|
487,1
|
230,8
|
-32,03
|
129,4
|
216
|
Nettowinst (verlies)
1 |
225,6
|
160,8
|
253,3
|
390,6
|
184,4
|
-18,14
|
85,59
|
156,5
|
Nettomarge
|
17,76%
|
13,32%
|
18,02%
|
21,64%
|
12,18%
|
-1,19%
|
4,73%
|
7,87%
|
WPA
2 |
7,520
|
5,360
|
8,440
|
13,02
|
6,150
|
-0,6062
|
2,856
|
5,248
|
Free Cash Flow
1 |
36,4
|
32
|
108,4
|
-118
|
-624,2
|
-318,4
|
148,3
|
154,8
|
FCF-marge
|
2,87%
|
2,65%
|
7,71%
|
-6,54%
|
-41,23%
|
-20,91%
|
8,2%
|
7,79%
|
Kasstroomconversie (ebitda)
|
8,91%
|
9,64%
|
23,24%
|
-
|
-
|
-
|
25,37%
|
21,17%
|
Kasstroomconversie (nettowinst)
|
16,13%
|
19,9%
|
42,8%
|
-
|
-
|
-
|
173,24%
|
98,93%
|
Dividend per aandeel
2 |
3,000
|
2,000
|
3,000
|
3,000
|
3,000
|
1,060
|
1,302
|
1,821
|
Datum van publicatie
|
09-03-20
|
09-03-21
|
09-03-22
|
09-03-23
|
12-03-24
|
-
|
-
|
-
|
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 |
371,6
|
376,6
|
417
|
442,2
|
474
|
472,1
|
404,4
|
403,7
|
349,1
|
356,6
|
349,2
|
358,7
|
386,5
|
410,2
|
-
|
EBITDA
1 |
122,9
|
143,7
|
186
|
147
|
170,5
|
168,1
|
125,2
|
118,6
|
99,1
|
91,1
|
77,83
|
74,99
|
94,01
|
145,4
|
-
|
Bedrijfsresultaat (EBIT)
1 |
83,9
|
109,2
|
143,7
|
102,8
|
124,3
|
124,8
|
77,8
|
70,3
|
46,4
|
36,8
|
10,05
|
-9,754
|
-5,246
|
5,408
|
-
|
Operationele Marge
|
22,58%
|
29%
|
34,46%
|
23,25%
|
26,22%
|
26,44%
|
19,24%
|
17,41%
|
13,29%
|
10,32%
|
2,88%
|
-2,72%
|
-1,36%
|
1,32%
|
-
|
Resultaat voor belastingen (EBT)
1 |
83,9
|
108,6
|
139,3
|
99,7
|
124,5
|
123,6
|
81,9
|
69,6
|
44,7
|
34,6
|
-21,92
|
-23,84
|
-10,14
|
15,11
|
-
|
Nettowinst (verlies)
1 |
73,6
|
83,8
|
104,2
|
79,9
|
99,7
|
106,8
|
66,1
|
54,9
|
33,1
|
30,3
|
1,195
|
-14,48
|
-10,64
|
1,908
|
-
|
Nettomarge
|
19,81%
|
22,25%
|
24,99%
|
18,07%
|
21,03%
|
22,62%
|
16,35%
|
13,6%
|
9,48%
|
8,5%
|
0,34%
|
-4,04%
|
-2,75%
|
0,47%
|
-
|
WPA
2 |
2,150
|
2,790
|
3,470
|
2,660
|
3,320
|
3,560
|
2,200
|
1,830
|
1,100
|
1,010
|
0,0407
|
-0,4828
|
-0,3547
|
0,0636
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,200
|
-
|
-
|
-
|
Datum van publicatie
|
26-10-21
|
09-03-22
|
10-05-22
|
29-07-22
|
28-10-22
|
09-03-23
|
11-05-23
|
27-07-23
|
26-10-23
|
12-03-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
282
|
328
|
812
|
804
|
811
|
Nettokaspositie
1 |
492
|
419
|
453
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
0,4196
x
|
0,7564
x
|
2,019
x
|
1,376
x
|
1,109
x
|
Free Cash Flow
1 |
36,4
|
32
|
108
|
-118
|
-624
|
-318
|
148
|
155
|
ROE (netto-inkomsten/eigen vermogen)
|
25,8%
|
19,5%
|
25,6%
|
25,4%
|
9,73%
|
-1,14%
|
4,04%
|
9,02%
|
ROA (netto-inkomsten/totale activa)
|
12%
|
8,32%
|
11,6%
|
12%
|
4,31%
|
-0,84%
|
-1%
|
-1,77%
|
Totale activa
1 |
1.882
|
1.932
|
2.187
|
3.253
|
4.278
|
2.153
|
-8.528
|
-8.862
|
Nettoactief per aandeel
2 |
28,80
|
26,20
|
39,70
|
62,80
|
63,50
|
56,00
|
63,60
|
57,50
|
Cashflow per aandeel
2 |
12,80
|
7,890
|
16,70
|
26,80
|
16,30
|
6,440
|
11,90
|
16,20
|
Capex
1 |
349
|
205
|
393
|
923
|
1.316
|
569
|
387
|
404
|
Capex/omzet
|
27,46%
|
16,96%
|
27,94%
|
51,1%
|
86,93%
|
37,35%
|
21,4%
|
20,31%
|
Datum van publicatie
|
09-03-20
|
09-03-21
|
09-03-22
|
09-03-23
|
12-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
76,05
EUR Gemiddelde koersdoel
94,64
EUR Spread / Gemiddelde doel +24,44% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -14,02% | 2,44 mld. | | +77,16% | 2.159 mld. | | +20,41% | 623 mld. | | +31,87% | 622 mld. | | +6,78% | 254 mld. | | +14,54% | 185 mld. | | +4,12% | 162 mld. | | +34,57% | 127 mld. | | +35,67% | 105 mld. | | +1,72% | 100 mld. |
Halfgeleiders - Andere
|