Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Nabeurs
01:59:12
|
157,4
USD
|
+2,37%
|
|
157,5
|
+0,06%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
51.829
|
111.124
|
175.285
|
104.432
|
238.141
|
254.380
|
-
|
-
|
Bedrijfswaarde
1 |
50.812
|
109.164
|
171.990
|
101.044
|
234.836
|
247.949
|
243.823
|
239.894
|
K/w-verhouding
|
152
x
|
44,8
x
|
56,5
x
|
77,1
x
|
278
x
|
83,8
x
|
42,8
x
|
32
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
7,7
x
|
11,4
x
|
10,7
x
|
4,42
x
|
10,5
x
|
9,9
x
|
7,86
x
|
6,4
x
|
Bedrijfswaarde/omzet
|
7,55
x
|
11,2
x
|
10,5
x
|
4,28
x
|
10,4
x
|
9,65
x
|
7,53
x
|
6,04
x
|
Bedrijfswaarde/EBITDA
|
47,8
x
|
55,4
x
|
38,4
x
|
14,5
x
|
35,2
x
|
48,1
x
|
26,4
x
|
18,9
x
|
Bedrijfswaarde/FCF
|
184
x
|
140
x
|
53,4
x
|
32,4
x
|
209
x
|
47,3
x
|
33,9
x
|
26,3
x
|
FCF Yield
|
0,54%
|
0,71%
|
1,87%
|
3,08%
|
0,48%
|
2,11%
|
2,95%
|
3,8%
|
Price to Book
|
18
x
|
19,1
x
|
23,8
x
|
1,85
x
|
4,26
x
|
4,35
x
|
4,04
x
|
3,71
x
|
Aantal aandelen (in duizenden)
|
1.138.599
|
1.204.074
|
1.207.610
|
1.612.356
|
1.615.499
|
1.616.140
|
-
|
-
|
Referentieprijs
2 |
45,52
|
92,29
|
145,2
|
64,77
|
147,4
|
157,4
|
157,4
|
157,4
|
Datum van publicatie
|
28/01/20
|
26/01/21
|
1/02/22
|
31/01/23
|
30/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.731
|
9.763
|
16.434
|
23.601
|
22.680
|
25.696
|
32.380
|
39.725
|
EBITDA
1 |
1.062
|
1.969
|
4.476
|
6.971
|
6.665
|
5.156
|
9.234
|
12.670
|
Bedrijfsresultaat (EBIT)
1 |
840
|
1.657
|
4.069
|
6.345
|
4.854
|
6.656
|
9.974
|
12.946
|
Operationele Marge
|
12,48%
|
16,97%
|
24,76%
|
26,88%
|
21,4%
|
25,9%
|
30,8%
|
32,59%
|
Resultaat voor belastingen (EBT)
1 |
372
|
1.275
|
3.669
|
1.184
|
492
|
2.647
|
6.343
|
8.543
|
Nettowinst (verlies)
1 |
341
|
2.490
|
3.162
|
1.320
|
854
|
3.018
|
6.398
|
8.169
|
Nettomarge
|
5,07%
|
25,5%
|
19,24%
|
5,59%
|
3,77%
|
11,74%
|
19,76%
|
20,57%
|
WPA
2 |
0,3000
|
2,060
|
2,570
|
0,8400
|
0,5300
|
1,878
|
3,675
|
4,912
|
Free Cash Flow
1 |
276
|
777
|
3.220
|
3.115
|
1.121
|
5.242
|
7.193
|
9.125
|
FCF-marge
|
4,1%
|
7,96%
|
19,59%
|
13,2%
|
4,94%
|
20,4%
|
22,21%
|
22,97%
|
Kasstroomconversie (ebitda)
|
25,99%
|
39,46%
|
71,94%
|
44,69%
|
16,82%
|
101,67%
|
77,89%
|
72,02%
|
Kasstroomconversie (nettowinst)
|
80,94%
|
31,2%
|
101,83%
|
235,98%
|
131,26%
|
173,71%
|
112,43%
|
111,7%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28/01/20
|
26/01/21
|
1/02/22
|
31/01/23
|
30/01/24
|
-
|
-
|
-
|
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 |
4.313
|
4.826
|
5.887
|
6.550
|
5.565
|
5.599
|
5.353
|
5.359
|
5.800
|
6.168
|
5.452
|
5.689
|
6.792
|
7.758
|
7.271
|
EBITDA
1 |
1.152
|
1.446
|
1.967
|
2.139
|
1.427
|
1.438
|
837
|
829
|
1.047
|
1.776
|
550,9
|
660,8
|
1.248
|
1.756
|
1.756
|
Bedrijfsresultaat (EBIT)
1 |
1.055
|
1.328
|
1.837
|
1.982
|
1.264
|
1.262
|
1.098
|
1.068
|
1.276
|
1.412
|
1.102
|
1.262
|
1.850
|
2.416
|
2.077
|
Operationele Marge
|
24,46%
|
27,52%
|
31,2%
|
30,26%
|
22,71%
|
22,54%
|
20,51%
|
19,93%
|
22%
|
22,89%
|
20,21%
|
22,19%
|
27,25%
|
31,14%
|
28,57%
|
Resultaat voor belastingen (EBT)
1 |
1.003
|
1.203
|
896
|
497
|
-73
|
-136
|
-127
|
-2
|
257
|
364
|
118,2
|
285,1
|
775,4
|
1.315
|
1.222
|
Nettowinst (verlies)
1 |
923
|
974
|
786
|
447
|
66
|
21
|
-139
|
27
|
299
|
667
|
317,9
|
436,1
|
929
|
1.449
|
1.253
|
Nettomarge
|
21,4%
|
20,18%
|
13,35%
|
6,82%
|
1,19%
|
0,38%
|
-2,6%
|
0,5%
|
5,16%
|
10,81%
|
5,83%
|
7,66%
|
13,68%
|
18,68%
|
17,23%
|
WPA
2 |
0,7500
|
0,8000
|
0,5600
|
0,2700
|
0,0400
|
0,0100
|
-0,0900
|
0,0200
|
0,1800
|
0,4100
|
0,1707
|
0,2441
|
0,5664
|
0,8897
|
0,7789
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26/10/21
|
1/02/22
|
3/05/22
|
2/08/22
|
1/11/22
|
31/01/23
|
2/05/23
|
1/08/23
|
31/10/23
|
30/01/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
1.017
|
1.960
|
3.295
|
3.388
|
3.305
|
6.431
|
10.558
|
14.486
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
276
|
777
|
3.220
|
3.115
|
1.121
|
5.242
|
7.193
|
9.125
|
ROE (netto-inkomsten/eigen vermogen)
|
36,9%
|
36,4%
|
51,5%
|
17,7%
|
7,78%
|
10,6%
|
16,2%
|
19,2%
|
ROA (netto-inkomsten/totale activa)
|
14,3%
|
21%
|
32,1%
|
13,8%
|
5,04%
|
8,26%
|
10,5%
|
13,6%
|
Totale activa
1 |
2.387
|
11.849
|
9.841
|
9.593
|
16.933
|
36.519
|
60.950
|
60.113
|
Nettoactief per aandeel
2 |
2,520
|
4,840
|
6,100
|
35,10
|
34,60
|
36,20
|
39,00
|
42,40
|
Cashflow per aandeel
2 |
0,4400
|
0,8900
|
2,860
|
2,270
|
1,030
|
1,740
|
4,830
|
5,300
|
Capex
1 |
217
|
294
|
301
|
450
|
546
|
574
|
660
|
814
|
Capex/omzet
|
3,22%
|
3,01%
|
1,83%
|
1,91%
|
2,41%
|
2,23%
|
2,04%
|
2,05%
|
Datum van publicatie
|
28/01/20
|
26/01/21
|
1/02/22
|
31/01/23
|
30/01/24
|
-
|
-
|
-
|
Laatste slotkoers
157,4
USD Gemiddelde koersdoel
197
USD Spread / Gemiddelde doel +25,17% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,78% | 254 mld. | | +77,16% | 2.159 mld. | | +31,87% | 622 mld. | | +20,41% | 623 mld. | | +14,54% | 185 mld. | | +4,12% | 162 mld. | | -36,56% | 136 mld. | | +34,57% | 127 mld. | | +35,67% | 105 mld. | | +1,72% | 100 mld. |
Halfgeleiders - Andere
|