Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
202
USD
|
+2,04%
|
|
+10,15%
|
+1,72%
|
Fiscaal tijdperk: oktober |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
40.202
|
43.043
|
92.682
|
74.518
|
80.014
|
100.159
|
-
|
-
|
Bedrijfswaarde
1 |
45.046
|
47.132
|
97.474
|
79.596
|
84.959
|
105.937
|
105.930
|
105.992
|
K/w-verhouding
|
29,8
x
|
35,5
x
|
49,8
x
|
27,6
x
|
24,5
x
|
74,6
x
|
41,2
x
|
29,5
x
|
Dividendrendement
|
1,93%
|
2,06%
|
1,6%
|
2,05%
|
-
|
1,8%
|
1,96%
|
2,2%
|
Marktkapitalisatie/omzet
|
6,71
x
|
7,68
x
|
12,7
x
|
6,2
x
|
6,5
x
|
10,9
x
|
9,6
x
|
8,44
x
|
Bedrijfswaarde/omzet
|
7,52
x
|
8,41
x
|
13,3
x
|
6,63
x
|
6,9
x
|
11,5
x
|
10,2
x
|
8,93
x
|
Bedrijfswaarde/EBITDA
|
16,8
x
|
19,1
x
|
29,2
x
|
12,8
x
|
13,9
x
|
26,2
x
|
21,3
x
|
18,3
x
|
Bedrijfswaarde/FCF
|
22,8
x
|
25,6
x
|
40,8
x
|
21,1
x
|
23,9
x
|
33,1
x
|
26,3
x
|
22,5
x
|
FCF Yield
|
4,39%
|
3,91%
|
2,45%
|
4,74%
|
4,19%
|
3,02%
|
3,81%
|
4,44%
|
Price to Book
|
3,47
x
|
3,61
x
|
1,82
x
|
2,02
x
|
-
|
2,89
x
|
2,81
x
|
2,74
x
|
Aantal aandelen (in duizenden)
|
369.406
|
369.560
|
537.411
|
514.342
|
498.314
|
495.908
|
-
|
-
|
Referentieprijs
2 |
108,8
|
116,5
|
172,5
|
144,9
|
160,6
|
202,0
|
202,0
|
202,0
|
Datum van publicatie
|
26/11/19
|
24/11/20
|
23/11/21
|
22/11/22
|
21/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: oktober |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.991
|
5.603
|
7.318
|
12.014
|
12.306
|
9.178
|
10.431
|
11.865
|
EBITDA
1 |
2.674
|
2.468
|
3.335
|
6.223
|
6.120
|
4.046
|
4.984
|
5.798
|
Bedrijfsresultaat (EBIT)
1 |
2.433
|
2.234
|
3.104
|
5.939
|
6.014
|
3.573
|
4.502
|
5.341
|
Operationele Marge
|
40,61%
|
39,88%
|
42,41%
|
49,44%
|
48,88%
|
38,93%
|
43,16%
|
45,02%
|
Resultaat voor belastingen (EBT)
1 |
1.486
|
1.312
|
1.329
|
3.099
|
3.608
|
1.738
|
3.102
|
4.141
|
Nettowinst (verlies)
1 |
1.363
|
1.221
|
1.390
|
2.749
|
3.315
|
1.358
|
2.323
|
3.306
|
Nettomarge
|
22,75%
|
21,79%
|
19%
|
22,88%
|
26,94%
|
14,79%
|
22,27%
|
27,86%
|
WPA
2 |
3,650
|
3,280
|
3,460
|
5,250
|
6,550
|
2,707
|
4,898
|
6,835
|
Free Cash Flow
1 |
1.978
|
1.843
|
2.391
|
3.776
|
3.556
|
3.200
|
4.031
|
4.701
|
FCF-marge
|
33,01%
|
32,89%
|
32,67%
|
31,43%
|
28,9%
|
34,86%
|
38,65%
|
39,62%
|
Kasstroomconversie (ebitda)
|
73,97%
|
74,67%
|
71,69%
|
60,68%
|
58,1%
|
79,08%
|
80,89%
|
81,08%
|
Kasstroomconversie (nettowinst)
|
145,1%
|
150,97%
|
171,96%
|
137,38%
|
107,29%
|
235,68%
|
173,52%
|
142,2%
|
Dividend per aandeel
2 |
2,100
|
2,400
|
2,760
|
2,970
|
-
|
3,642
|
3,950
|
4,448
|
Datum van publicatie
|
26/11/19
|
24/11/20
|
23/11/21
|
22/11/22
|
21/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: October |
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
|
2025 Q2
|
---|
Omzet
1 |
2.340
|
2.684
|
2.972
|
3.110
|
3.248
|
3.250
|
3.263
|
3.076
|
2.716
|
2.513
|
2.105
|
2.178
|
2.310
|
2.378
|
2.473
|
EBITDA
1 |
1.081
|
1.293
|
1.567
|
1.633
|
1.729
|
1.744
|
1.751
|
1.556
|
1.233
|
1.139
|
886,4
|
913,3
|
1.016
|
1.011
|
1.063
|
Bedrijfsresultaat (EBIT)
1 |
1.009
|
1.228
|
1.495
|
1.557
|
1.659
|
1.659
|
1.671
|
1.470
|
1.215
|
1.054
|
779,1
|
822,4
|
920,3
|
947,5
|
1.034
|
Operationele Marge
|
43,12%
|
45,75%
|
50,3%
|
50,07%
|
51,07%
|
51,05%
|
51,21%
|
47,79%
|
44,71%
|
41,96%
|
37,01%
|
37,76%
|
39,85%
|
39,85%
|
41,82%
|
Resultaat voor belastingen (EBT)
1 |
-156,2
|
323,6
|
879,2
|
847,9
|
1.048
|
1.073
|
1.088
|
874,8
|
571,8
|
513,4
|
251
|
318,2
|
426,1
|
480,9
|
536,9
|
Nettowinst (verlies)
1 |
75,69
|
280,1
|
783,3
|
749
|
936,2
|
961,5
|
977,7
|
877
|
498,4
|
462,7
|
225,3
|
271,8
|
349,4
|
389,2
|
455,9
|
Nettomarge
|
3,24%
|
10,43%
|
26,35%
|
24,08%
|
28,83%
|
29,59%
|
29,96%
|
28,51%
|
18,35%
|
18,42%
|
10,7%
|
12,48%
|
15,13%
|
16,37%
|
18,44%
|
WPA
2 |
0,1600
|
0,5300
|
1,490
|
1,440
|
1,820
|
1,880
|
1,920
|
1,740
|
1,000
|
0,9300
|
0,4464
|
0,5370
|
0,7090
|
0,8580
|
1,016
|
Dividend per aandeel
2 |
0,6900
|
0,6900
|
0,7600
|
0,7600
|
0,7600
|
-
|
-
|
0,8600
|
-
|
0,8600
|
0,9215
|
0,9215
|
0,9215
|
0,9267
|
0,9964
|
Datum van publicatie
|
23/11/21
|
16/02/22
|
18/05/22
|
17/08/22
|
22/11/22
|
15/02/23
|
24/05/23
|
23/08/23
|
21/11/23
|
21/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: October |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.844
|
4.089
|
4.792
|
5.078
|
4.944
|
5.778
|
5.771
|
5.833
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,812
x
|
1,657
x
|
1,437
x
|
0,8161
x
|
0,8079
x
|
1,428
x
|
1,158
x
|
1,006
x
|
Free Cash Flow
1 |
1.978
|
1.843
|
2.391
|
3.776
|
3.556
|
3.200
|
4.031
|
4.701
|
ROE (netto-inkomsten/eigen vermogen)
|
11,9%
|
15,4%
|
10,4%
|
13,5%
|
14,2%
|
8,3%
|
11,1%
|
13,4%
|
ROA (netto-inkomsten/totale activa)
|
6,52%
|
5,67%
|
7,03%
|
9,76%
|
10,3%
|
4,28%
|
4,86%
|
7,78%
|
Totale activa
1 |
20.916
|
21.530
|
19.789
|
28.161
|
32.170
|
31.758
|
47.790
|
42.506
|
Nettoactief per aandeel
2 |
31,40
|
32,30
|
94,70
|
71,60
|
-
|
70,00
|
71,80
|
73,60
|
Cashflow per aandeel
2 |
6,040
|
5,400
|
6,820
|
8,600
|
9,520
|
8,050
|
8,710
|
11,10
|
Capex
1 |
275
|
166
|
344
|
699
|
1.261
|
692
|
598
|
600
|
Capex/omzet
|
4,6%
|
2,96%
|
4,7%
|
5,82%
|
10,25%
|
7,54%
|
5,74%
|
5,05%
|
Datum van publicatie
|
26/11/19
|
24/11/20
|
23/11/21
|
22/11/22
|
21/11/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
202
USD Gemiddelde koersdoel
212,3
USD Spread / Gemiddelde doel +5,11% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +1,72% | 100 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. | | -36,56% | 136 mld. | | +34,57% | 127 mld. | | +35,67% | 105 mld. |
Halfgeleiders - Andere
|