Beurs gesloten -
Swiss Exchange
17:31:30 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1,036
CHF
|
-0,14%
|
|
+11,02%
|
-50,99%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
1.709
|
2.970
|
4.894
|
4.326
|
1.763
|
1.045
|
1.045
|
-
|
Bedrijfswaarde
1 |
2.903
|
4.552
|
6.573
|
6.129
|
3.480
|
3.395
|
2.330
|
2.149
|
K/w-verhouding
|
34,3
x
|
9,94
x
|
-44,7
x
|
-131
x
|
-3,97
x
|
-0,41
x
|
-1,22
x
|
22,6
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,2
x
|
1,58
x
|
1,41
x
|
0,86
x
|
0,37
x
|
0,58
x
|
0,3
x
|
0,28
x
|
Bedrijfswaarde/omzet
|
2,03
x
|
2,41
x
|
1,9
x
|
1,21
x
|
0,72
x
|
0,95
x
|
0,67
x
|
0,58
x
|
Bedrijfswaarde/EBITDA
|
11,5
x
|
7,47
x
|
7,53
x
|
6,37
x
|
4,06
x
|
6,12
x
|
3,31
x
|
2,68
x
|
Bedrijfswaarde/FCF
|
-29,8
x
|
9,81
x
|
12,7
x
|
12,7
x
|
56,1
x
|
-9,05
x
|
29,1
x
|
5,99
x
|
FCF Yield
|
-3,36%
|
10,2%
|
7,85%
|
7,9%
|
1,78%
|
-11%
|
3,44%
|
16,7%
|
Price to Book
|
-
|
1,74
x
|
1,81
x
|
1,33
x
|
0,62
x
|
0,25
x
|
0,79
x
|
0,93
x
|
Aantal aandelen (in duizenden)
|
81.780
|
82.115
|
274.289
|
260.671
|
261.192
|
985.438
|
985.438
|
-
|
Referentieprijs
2 |
20,89
|
36,17
|
17,84
|
16,03
|
6,750
|
1,061
|
1,061
|
1,061
|
Datum van publicatie
|
5/02/19
|
11/02/20
|
9/02/21
|
8/02/22
|
7/02/23
|
9/02/24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
1.426
|
1.885
|
3.464
|
5.058
|
4.819
|
3.590
|
3.474
|
3.674
|
EBITDA
1 |
251,4
|
608,9
|
872,4
|
961,6
|
857
|
555
|
704
|
802,3
|
Bedrijfsresultaat (EBIT)
1 |
12,88
|
328,7
|
136,3
|
197,9
|
-161
|
-1.430
|
186
|
257,8
|
Operationele Marge
|
0,9%
|
17,44%
|
3,93%
|
3,91%
|
-3,34%
|
-39,83%
|
5,36%
|
7,02%
|
Resultaat voor belastingen (EBT)
1 |
91,33
|
315,8
|
-78,94
|
-0,8758
|
-361
|
-1.601
|
-686,2
|
88,73
|
Nettowinst (verlies)
1 |
93,42
|
299,8
|
-12,46
|
-31,53
|
-444
|
-1.613
|
-742,3
|
63,7
|
Nettomarge
|
6,55%
|
15,9%
|
-0,36%
|
-0,62%
|
-9,21%
|
-44,93%
|
-21,37%
|
1,73%
|
WPA
2 |
0,6100
|
3,640
|
-0,3988
|
-0,1226
|
-1,700
|
-5,200
|
-0,8694
|
0,0470
|
Free Cash Flow
1 |
-97,53
|
464,1
|
516
|
484,3
|
62
|
-375
|
80,03
|
358,5
|
FCF-marge
|
-6,84%
|
24,62%
|
14,9%
|
9,58%
|
1,29%
|
-10,45%
|
2,3%
|
9,76%
|
Kasstroomconversie (ebitda)
|
-
|
76,21%
|
59,14%
|
50,36%
|
7,23%
|
-
|
11,37%
|
44,69%
|
Kasstroomconversie (nettowinst)
|
-
|
154,78%
|
-
|
-
|
-
|
-
|
-
|
562,79%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
5/02/19
|
11/02/20
|
9/02/21
|
8/02/22
|
7/02/23
|
9/02/24
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q1
|
2021 Q2
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
---|
Omzet
1 |
1.289
|
1.257
|
1.313
|
1.234
|
1.246
|
1.183
|
1.213
|
1.177
|
927
|
851
|
1.778
|
904
|
910,4
|
841,8
|
840,8
|
875,2
|
EBITDA
1 |
-
|
355,7
|
211,5
|
341,6
|
224
|
204
|
197
|
143
|
130
|
142
|
-
|
156
|
155,4
|
195,5
|
193,4
|
216,6
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-120,5
|
83,74
|
168,2
|
40
|
216
|
-327
|
-90
|
-90
|
-1.324
|
-
|
-12
|
-19
|
30,49
|
23,45
|
36,61
|
Operationele Marge
|
-
|
-9,59%
|
6,38%
|
13,63%
|
3,21%
|
18,26%
|
-26,96%
|
-7,65%
|
-9,71%
|
-155,58%
|
-
|
-1,33%
|
-2,09%
|
3,62%
|
2,79%
|
4,18%
|
Resultaat voor belastingen (EBT)
|
-
|
-154,3
|
-
|
118,2
|
-10
|
166
|
-385
|
-133
|
-122
|
-
|
-
|
-
|
-63
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
-159,3
|
-47,48
|
169
|
15
|
58
|
-370
|
-147
|
-134
|
-1.342
|
-
|
-55
|
-33,1
|
-822
|
-63,72
|
-39,7
|
Nettomarge
|
-
|
-12,68%
|
-3,62%
|
13,7%
|
1,2%
|
4,9%
|
-30,5%
|
-12,49%
|
-14,46%
|
-157,7%
|
-
|
-6,08%
|
-3,64%
|
-97,64%
|
-7,58%
|
-4,54%
|
WPA
|
0,0166
|
-0,6070
|
-0,1813
|
0,6306
|
0,0600
|
0,2200
|
-1,420
|
-0,5600
|
-0,5100
|
-5,140
|
-
|
-
|
-0,003330
|
-1,637
|
-0,0600
|
-0,0370
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/05/21
|
30/07/21
|
2/11/21
|
8/02/22
|
6/05/22
|
29/07/22
|
2/11/22
|
7/02/23
|
2/05/23
|
27/07/23
|
27/07/23
|
31/10/23
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
1.194
|
1.582
|
1.679
|
1.803
|
1.717
|
1.312
|
1.284
|
1.104
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,748
x
|
2,598
x
|
1,924
x
|
1,875
x
|
2,004
x
|
2,364
x
|
1,824
x
|
1,375
x
|
Free Cash Flow
1 |
-97,5
|
464
|
516
|
484
|
62
|
-375
|
80
|
359
|
ROE (netto-inkomsten/eigen vermogen)
|
8,8%
|
20,1%
|
-0,53%
|
8,76%
|
4,16%
|
-68,1%
|
5%
|
14,1%
|
ROA (netto-inkomsten/totale activa)
|
2,73%
|
7,48%
|
-0,21%
|
2,78%
|
1,34%
|
-19,9%
|
-10,4%
|
2,26%
|
Totale activa
1 |
3.423
|
4.009
|
5.981
|
-1.133
|
-33.078
|
8.116
|
7.117
|
2.824
|
Nettoactief per aandeel
2 |
-
|
20,80
|
9,870
|
12,10
|
10,80
|
4,170
|
1,340
|
1,140
|
Cashflow per aandeel
2 |
-
|
7,840
|
2,670
|
3,040
|
2,290
|
1,480
|
0,6000
|
0,6300
|
Capex
1 |
413
|
182
|
174
|
311
|
537
|
1.049
|
505
|
391
|
Capex/omzet
|
28,95%
|
9,63%
|
5,04%
|
6,15%
|
11,14%
|
29,22%
|
14,53%
|
10,63%
|
Datum van publicatie
|
5/02/19
|
11/02/20
|
9/02/21
|
8/02/22
|
7/02/23
|
9/02/24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
1,061
EUR Gemiddelde koersdoel
3,442
EUR Spread / Gemiddelde doel +224,43% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -50,99% | 1,12 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
|