Beurs gesloten -
OTC Markets
21:59:36 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
764,1
USD
|
+1,65%
|
|
+0,71%
|
+47,17%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.872
|
8.764
|
18.954
|
11.485
|
23.117
|
35.031
|
-
|
-
|
Bedrijfswaarde
1 |
4.374
|
8.329
|
18.479
|
11.085
|
22.503
|
34.187
|
33.884
|
33.299
|
K/w-verhouding
|
15,2
x
|
31,1
x
|
38,4
x
|
29,7
x
|
31
x
|
52,6
x
|
38,5
x
|
31,5
x
|
Dividendrendement
|
1,5%
|
1,11%
|
0,64%
|
1,06%
|
0,59%
|
0,49%
|
0,57%
|
0,66%
|
Marktkapitalisatie/omzet
|
3,79
x
|
6,6
x
|
11
x
|
4,76
x
|
8,78
x
|
12,3
x
|
9,75
x
|
8,28
x
|
Bedrijfswaarde/omzet
|
3,41
x
|
6,27
x
|
10,7
x
|
4,6
x
|
8,54
x
|
12
x
|
9,43
x
|
7,87
x
|
Bedrijfswaarde/EBITDA
|
9,57
x
|
20,5
x
|
31,5
x
|
14,7
x
|
27
x
|
36,3
x
|
27,2
x
|
22,2
x
|
Bedrijfswaarde/FCF
|
9,94
x
|
48,6
x
|
59,9
x
|
25,2
x
|
38,7
x
|
83,9
x
|
44,4
x
|
32,9
x
|
FCF Yield
|
10,1%
|
2,06%
|
1,67%
|
3,97%
|
2,59%
|
1,19%
|
2,25%
|
3,04%
|
Price to Book
|
2,72
x
|
4,73
x
|
8,42
x
|
4,23
x
|
7,17
x
|
9,53
x
|
8,13
x
|
6,76
x
|
Aantal aandelen (in duizenden)
|
48.649
|
48.703
|
48.763
|
48.740
|
49.191
|
49.215
|
-
|
-
|
Referentieprijs
2 |
100,2
|
180,0
|
388,7
|
235,6
|
470,0
|
711,8
|
711,8
|
711,8
|
Datum van publicatie
|
25/02/20
|
25/02/21
|
22/02/22
|
28/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.284
|
1.328
|
1.730
|
2.411
|
2.634
|
2.841
|
3.593
|
4.230
|
EBITDA
1 |
457
|
405,4
|
587
|
754,9
|
834,6
|
941,4
|
1.245
|
1.501
|
Bedrijfsresultaat (EBIT)
1 |
378,7
|
327,1
|
491,5
|
632,4
|
699,5
|
757,4
|
1.037
|
1.275
|
Operationele Marge
|
29,5%
|
24,63%
|
28,41%
|
26,23%
|
26,55%
|
26,66%
|
28,86%
|
30,15%
|
Resultaat voor belastingen (EBT)
1 |
382,7
|
334,1
|
597,3
|
505
|
866,5
|
849,3
|
1.142
|
1.379
|
Nettowinst (verlies)
1 |
329
|
285,4
|
494,7
|
389,1
|
752,1
|
664,4
|
898,7
|
1.074
|
Nettomarge
|
25,62%
|
21,49%
|
28,6%
|
16,14%
|
28,55%
|
23,39%
|
25,01%
|
25,4%
|
WPA
2 |
6,580
|
5,780
|
10,11
|
7,930
|
15,18
|
13,54
|
18,51
|
22,60
|
Free Cash Flow
1 |
440,2
|
171,3
|
308,4
|
440,3
|
581,8
|
407,6
|
762,5
|
1.013
|
FCF-marge
|
34,29%
|
12,9%
|
17,83%
|
18,26%
|
22,08%
|
14,35%
|
21,22%
|
23,95%
|
Kasstroomconversie (ebitda)
|
96,32%
|
42,24%
|
52,55%
|
58,33%
|
69,71%
|
43,3%
|
61,27%
|
67,48%
|
Kasstroomconversie (nettowinst)
|
133,8%
|
60,01%
|
62,35%
|
113,16%
|
77,36%
|
61,35%
|
84,85%
|
94,31%
|
Dividend per aandeel
2 |
1,500
|
2,000
|
2,500
|
2,500
|
2,750
|
3,454
|
4,079
|
4,677
|
Datum van publicatie
|
25/02/20
|
25/02/21
|
22/02/22
|
28/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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 |
491,3
|
516,9
|
559,5
|
609,8
|
724,8
|
710
|
669,1
|
622,3
|
632,9
|
639
|
685,7
|
735,1
|
805,3
|
837,7
|
896
|
EBITDA
1 |
158
|
168,5
|
174,7
|
191,5
|
220,2
|
263
|
214,5
|
190,9
|
183,3
|
233,4
|
216,6
|
218,5
|
243,8
|
278
|
294,1
|
Bedrijfsresultaat (EBIT)
1 |
131,3
|
143
|
147,6
|
159,9
|
181,9
|
204,2
|
170,7
|
157,2
|
141
|
191,8
|
182,5
|
187,3
|
211
|
238,5
|
257,8
|
Operationele Marge
|
26,72%
|
27,66%
|
26,38%
|
26,22%
|
25,1%
|
28,76%
|
25,51%
|
25,26%
|
22,28%
|
30,02%
|
26,62%
|
25,47%
|
26,2%
|
28,47%
|
28,77%
|
Resultaat voor belastingen (EBT)
1 |
160,1
|
172,1
|
197,6
|
-119,7
|
254,9
|
417,8
|
187,7
|
151,5
|
109,5
|
219,1
|
205,4
|
206,4
|
229,1
|
256
|
263
|
Nettowinst (verlies)
1 |
134,9
|
142,5
|
160,4
|
-150,5
|
236,6
|
380,4
|
151,2
|
129,6
|
90,94
|
173,1
|
158,8
|
154,2
|
173,1
|
211,7
|
217,4
|
Nettomarge
|
27,45%
|
27,57%
|
28,67%
|
-24,68%
|
32,65%
|
53,57%
|
22,6%
|
20,83%
|
14,37%
|
27,09%
|
23,16%
|
20,98%
|
21,49%
|
25,27%
|
24,26%
|
WPA
2 |
2,760
|
2,920
|
3,280
|
-3,090
|
4,770
|
7,670
|
3,040
|
2,620
|
1,840
|
3,500
|
3,195
|
3,201
|
3,605
|
4,236
|
4,394
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,750
|
-
|
2,289
|
-
|
-
|
-
|
3,921
|
Datum van publicatie
|
22/02/22
|
20/04/22
|
20/07/22
|
25/10/22
|
28/02/23
|
25/04/23
|
25/07/23
|
24/10/23
|
27/02/24
|
23/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
498
|
435
|
476
|
401
|
615
|
844
|
1.147
|
1.732
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
440
|
171
|
308
|
440
|
582
|
408
|
763
|
1.013
|
ROE (netto-inkomsten/eigen vermogen)
|
19%
|
15,5%
|
24,2%
|
15,6%
|
19,5%
|
18,9%
|
22%
|
23,2%
|
ROA (netto-inkomsten/totale activa)
|
16,4%
|
13%
|
20%
|
12%
|
14,6%
|
14%
|
16%
|
17,1%
|
Totale activa
1 |
2.012
|
2.203
|
2.471
|
3.231
|
5.144
|
4.747
|
5.613
|
6.297
|
Nettoactief per aandeel
2 |
36,90
|
38,10
|
46,20
|
55,70
|
65,60
|
74,70
|
87,60
|
105,0
|
Cashflow per aandeel
2 |
9,780
|
5,360
|
7,780
|
11,00
|
14,80
|
17,30
|
20,70
|
25,00
|
Capex
1 |
48,7
|
93,1
|
72,2
|
101
|
154
|
177
|
187
|
191
|
Capex/omzet
|
3,79%
|
7,01%
|
4,17%
|
4,2%
|
5,85%
|
6,23%
|
5,2%
|
4,52%
|
Datum van publicatie
|
25/02/20
|
25/02/21
|
22/02/22
|
28/02/23
|
27/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
711,8
EUR Gemiddelde koersdoel
685,4
EUR Spread / Gemiddelde doel -3,71% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +45,61% | 195 mld. | | +73,64% | 41,11 mld. | | -16,57% | 28,09 mld. | | +30,19% | 23,38 mld. | | -8,03% | 12,08 mld. | | +179,25% | 12,06 mld. | | +53,02% | 6,86 mld. | | -19,06% | 5,07 mld. | | -23,15% | 4,6 mld. |
Productie van halfgeleidermachines
|