Beurs gesloten -
Euronext Paris
17:35:12 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
38,66
EUR
|
-2,51%
|
|
+5,33%
|
-14,54%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
23.969
|
32.795
|
44.697
|
32.103
|
45.082
|
37.161
|
-
|
-
|
Bedrijfswaarde
1 |
23.297
|
31.696
|
43.720
|
30.302
|
41.926
|
34.109
|
32.307
|
30.323
|
K/w-verhouding
|
23,6
x
|
30,8
x
|
22,8
x
|
8,43
x
|
11,2
x
|
17,1
x
|
11,8
x
|
10,1
x
|
Dividendrendement
|
0,89%
|
0,45%
|
0,49%
|
0,68%
|
0,48%
|
0,68%
|
0,72%
|
0,72%
|
Marktkapitalisatie/omzet
|
2,51
x
|
3,21
x
|
3,5
x
|
1,99
x
|
2,61
x
|
2,57
x
|
2,16
x
|
1,98
x
|
Bedrijfswaarde/omzet
|
2,44
x
|
3,1
x
|
3,43
x
|
1,88
x
|
2,43
x
|
2,36
x
|
1,88
x
|
1,62
x
|
Bedrijfswaarde/EBITDA
|
11,3
x
|
14
x
|
12,6
x
|
5,36
x
|
6,79
x
|
8,53
x
|
5,96
x
|
4,67
x
|
Bedrijfswaarde/FCF
|
46,9
x
|
50,6
x
|
39
x
|
19
x
|
23,6
x
|
18,9
x
|
15
x
|
11
x
|
FCF Yield
|
2,13%
|
1,98%
|
2,56%
|
5,25%
|
4,23%
|
5,28%
|
6,68%
|
9,06%
|
Price to Book
|
3,4
x
|
3,96
x
|
4,85
x
|
2,51
x
|
2,82
x
|
2,06
x
|
1,8
x
|
1,54
x
|
Aantal aandelen (in duizenden)
|
891.870
|
886.740
|
906.449
|
909.136
|
902.747
|
900.267
|
-
|
-
|
Referentieprijs
2 |
26,87
|
36,98
|
49,31
|
35,31
|
49,94
|
41,28
|
41,28
|
41,28
|
Datum van publicatie
|
23-01-20
|
28-01-21
|
27-01-22
|
26-01-23
|
25-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
9.556
|
10.219
|
12.761
|
16.128
|
17.286
|
14.442
|
17.203
|
18.735
|
EBITDA
1 |
2.062
|
2.257
|
3.466
|
5.654
|
6.172
|
4.000
|
5.421
|
6.492
|
Bedrijfsresultaat (EBIT)
1 |
1.208
|
1.334
|
2.421
|
4.439
|
4.611
|
2.416
|
3.671
|
4.480
|
Operationele Marge
|
12,64%
|
13,05%
|
18,97%
|
27,52%
|
26,67%
|
16,73%
|
21,34%
|
23,91%
|
Resultaat voor belastingen (EBT)
1 |
1.189
|
1.267
|
2.337
|
4.486
|
4.763
|
2.426
|
4.031
|
4.364
|
Nettowinst (verlies)
1 |
1.032
|
1.106
|
2.000
|
3.960
|
4.211
|
2.037
|
3.426
|
3.656
|
Nettomarge
|
10,8%
|
10,82%
|
15,67%
|
24,55%
|
24,36%
|
14,1%
|
19,91%
|
19,51%
|
WPA
2 |
1,140
|
1,200
|
2,160
|
4,190
|
4,460
|
2,416
|
3,496
|
4,104
|
Free Cash Flow
1 |
497
|
627
|
1.120
|
1.591
|
1.774
|
1.802
|
2.159
|
2.747
|
FCF-marge
|
5,2%
|
6,14%
|
8,78%
|
9,86%
|
10,26%
|
12,48%
|
12,55%
|
14,66%
|
Kasstroomconversie (ebitda)
|
24,1%
|
27,78%
|
32,31%
|
28,14%
|
28,74%
|
45,06%
|
39,82%
|
42,32%
|
Kasstroomconversie (nettowinst)
|
48,16%
|
56,69%
|
56%
|
40,18%
|
42,13%
|
88,48%
|
63,02%
|
75,14%
|
Dividend per aandeel
2 |
0,2400
|
0,1680
|
0,2400
|
0,2400
|
0,2400
|
0,2796
|
0,2971
|
0,2977
|
Datum van publicatie
|
23-01-20
|
28-01-21
|
27-01-22
|
26-01-23
|
25-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
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
|
---|
Omzet
1 |
5.307
|
4.318
|
5.901
|
6.008
|
3.197
|
3.556
|
6.753
|
3.546
|
3.837
|
7.383
|
4.305
|
4.424
|
8.729
|
4.247
|
4.326
|
8.573
|
4.431
|
4.282
|
8.713
|
3.465
|
3.398
|
-
|
3.692
|
4.197
|
-
|
3.771
|
EBITDA
1 |
-
|
-
|
-
|
-
|
870
|
1.156
|
-
|
1.160
|
1.294
|
-
|
1.584
|
1.618
|
-
|
1.569
|
1.529
|
-
|
1.637
|
1.437
|
-
|
981
|
804,9
|
-
|
963,4
|
1.230
|
-
|
1.265
|
Bedrijfsresultaat (EBIT)
1 |
799
|
346
|
988
|
929
|
606
|
889
|
1.494
|
877
|
1.004
|
1.876
|
1.272
|
1.287
|
2.559
|
1.201
|
1.146
|
2.347
|
1.241
|
1.023
|
2.264
|
551
|
410
|
1.201
|
507,5
|
777,2
|
2.278
|
617,6
|
Operationele Marge
|
15,06%
|
8,01%
|
16,74%
|
15,46%
|
18,96%
|
25%
|
22,12%
|
24,73%
|
26,17%
|
25,41%
|
29,55%
|
29,09%
|
29,32%
|
28,28%
|
26,49%
|
27,38%
|
28,01%
|
23,89%
|
25,98%
|
15,9%
|
12,07%
|
-
|
13,75%
|
18,52%
|
-
|
16,38%
|
Resultaat voor belastingen (EBT)
1 |
785
|
328
|
939
|
910
|
549
|
878
|
1.427
|
875
|
1.008
|
1.883
|
1.286
|
1.317
|
2.603
|
1.233
|
1.174
|
2.408
|
1.280
|
1.075
|
2.355
|
606
|
398
|
1.248
|
608
|
814,5
|
2.325
|
705,5
|
Nettowinst (verlies)
1 |
694
|
282
|
824
|
776
|
474
|
750
|
1.224
|
747
|
867
|
1.614
|
1.099
|
1.248
|
2.347
|
1.044
|
1.001
|
2.045
|
1.090
|
1.076
|
2.166
|
513
|
337,5
|
1.057
|
516,5
|
692
|
1.972
|
599,5
|
Nettomarge
|
13,08%
|
6,53%
|
13,96%
|
12,92%
|
14,83%
|
21,09%
|
18,13%
|
21,07%
|
22,6%
|
21,86%
|
25,53%
|
28,21%
|
26,89%
|
24,58%
|
23,14%
|
23,85%
|
24,6%
|
25,13%
|
24,86%
|
14,81%
|
9,93%
|
-
|
13,99%
|
16,49%
|
-
|
15,9%
|
WPA
2 |
-
|
0,3100
|
0,8900
|
0,8400
|
0,5100
|
0,8200
|
1,320
|
0,7900
|
0,9200
|
1,700
|
1,160
|
1,320
|
2,480
|
1,100
|
1,060
|
2,160
|
1,160
|
1,140
|
2,300
|
0,5400
|
0,4235
|
1,120
|
0,5944
|
0,7895
|
2,090
|
0,5821
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
0,0600
|
0,0600
|
-
|
0,0600
|
0,0600
|
-
|
0,0600
|
0,0600
|
-
|
-
|
0,0600
|
-
|
0,0600
|
0,0600
|
-
|
0,0700
|
0,0750
|
-
|
0,0750
|
0,0750
|
-
|
0,0750
|
Datum van publicatie
|
23-01-20
|
23-07-20
|
28-01-21
|
29-07-21
|
28-10-21
|
27-01-22
|
27-01-22
|
27-04-22
|
28-07-22
|
28-07-22
|
27-10-22
|
26-01-23
|
26-01-23
|
27-04-23
|
27-07-23
|
27-07-23
|
26-10-23
|
25-01-24
|
25-01-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
672
|
1.099
|
977
|
1.801
|
3.156
|
3.052
|
4.854
|
6.838
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
497
|
627
|
1.120
|
1.591
|
1.774
|
1.802
|
2.159
|
2.747
|
ROE (netto-inkomsten/eigen vermogen)
|
15,4%
|
14,3%
|
22,7%
|
36,2%
|
28,6%
|
11,3%
|
15,3%
|
16,9%
|
ROA (netto-inkomsten/totale activa)
|
9,08%
|
8,4%
|
13,3%
|
22,3%
|
19%
|
7,61%
|
10,2%
|
10,9%
|
Totale activa
1 |
11.368
|
13.161
|
14.984
|
17.761
|
22.218
|
26.775
|
33.529
|
33.599
|
Nettoactief per aandeel
2 |
7,900
|
9,330
|
10,20
|
14,00
|
17,70
|
20,10
|
23,00
|
26,80
|
Cashflow per aandeel
2 |
2,070
|
2,280
|
3,310
|
5,500
|
6,350
|
4,070
|
5,470
|
6,340
|
Capex
1 |
1.174
|
1.280
|
1.828
|
3.520
|
4.111
|
2.481
|
2.863
|
2.918
|
Capex/omzet
|
12,29%
|
12,53%
|
14,32%
|
21,83%
|
23,78%
|
17,18%
|
16,65%
|
15,57%
|
Datum van publicatie
|
23-01-20
|
28-01-21
|
27-01-22
|
26-01-23
|
25-01-24
|
-
|
-
|
-
|
Laatste slotkoers
41,28
USD Gemiddelde koersdoel
54,29
USD Spread / Gemiddelde doel +31,53% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -14,54% | 37,16 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
|