Beurs gesloten -
Euronext Amsterdam
17:35:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
130,4
EUR
|
-4,12%
|
|
-2,32%
|
-4,43%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.498
|
3.532
|
5.825
|
4.507
|
10.527
|
10.043
|
-
|
-
|
Bedrijfswaarde
1 |
2.368
|
3.334
|
5.455
|
4.161
|
10.414
|
9.921
|
9.832
|
9.749
|
K/w-verhouding
|
32,5
x
|
29,7
x
|
22,1
x
|
19,5
x
|
61,2
x
|
47,6
x
|
26,4
x
|
20,4
x
|
Dividendrendement
|
2,93%
|
3,43%
|
4,44%
|
5,04%
|
1,58%
|
2,05%
|
3,1%
|
3,92%
|
Marktkapitalisatie/omzet
|
7,01
x
|
8,15
x
|
7,77
x
|
6,24
x
|
18,2
x
|
13,9
x
|
9,79
x
|
7,78
x
|
Bedrijfswaarde/omzet
|
6,65
x
|
7,69
x
|
7,28
x
|
5,76
x
|
18
x
|
13,8
x
|
9,59
x
|
7,56
x
|
Bedrijfswaarde/EBITDA
|
21,2
x
|
19,7
x
|
16,3
x
|
13,1
x
|
43,6
x
|
33,3
x
|
20,9
x
|
16,1
x
|
Bedrijfswaarde/FCF
|
20,1
x
|
21,1
x
|
21,9
x
|
17,1
x
|
57,7
x
|
50
x
|
30,5
x
|
21,8
x
|
FCF Yield
|
4,97%
|
4,73%
|
4,57%
|
5,85%
|
1,73%
|
2%
|
3,27%
|
4,58%
|
Price to Book
|
8,34
x
|
9,73
x
|
9,45
x
|
7,06
x
|
26,8
x
|
22,1
x
|
17,5
x
|
14,4
x
|
Aantal aandelen (in duizenden)
|
72.489
|
71.246
|
77.646
|
79.693
|
77.147
|
77.016
|
-
|
-
|
Referentieprijs
2 |
34,46
|
49,58
|
75,02
|
56,56
|
136,4
|
130,4
|
130,4
|
130,4
|
Datum van publicatie
|
20/02/20
|
19/02/21
|
18/02/22
|
22/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
356,2
|
433,6
|
749,3
|
722,9
|
578,9
|
721
|
1.026
|
1.290
|
EBITDA
1 |
111,7
|
169
|
335,1
|
317,1
|
239,1
|
298,1
|
471,3
|
604,6
|
Bedrijfsresultaat (EBIT)
1 |
91,92
|
149,9
|
317,6
|
294,1
|
213,4
|
278,5
|
446,1
|
585,4
|
Operationele Marge
|
25,81%
|
34,56%
|
42,38%
|
40,69%
|
36,86%
|
38,63%
|
43,49%
|
45,38%
|
Resultaat voor belastingen (EBT)
1 |
78,14
|
137,5
|
303,8
|
275,5
|
207,7
|
288,7
|
452,8
|
575,3
|
Nettowinst (verlies)
1 |
81,32
|
132,3
|
282,4
|
240,6
|
177,1
|
225,6
|
376,2
|
474
|
Nettomarge
|
22,83%
|
30,5%
|
37,69%
|
33,29%
|
30,59%
|
31,29%
|
36,67%
|
36,74%
|
WPA
2 |
1,060
|
1,670
|
3,390
|
2,900
|
2,230
|
2,739
|
4,947
|
6,380
|
Free Cash Flow
1 |
117,6
|
157,8
|
249,5
|
243,5
|
180,6
|
198,5
|
321,9
|
446,8
|
FCF-marge
|
33,01%
|
36,39%
|
33,3%
|
33,68%
|
31,19%
|
27,53%
|
31,38%
|
34,63%
|
Kasstroomconversie (ebitda)
|
105,28%
|
93,36%
|
74,45%
|
76,78%
|
75,51%
|
66,58%
|
68,29%
|
73,89%
|
Kasstroomconversie (nettowinst)
|
144,61%
|
119,28%
|
88,34%
|
101,18%
|
101,96%
|
87,97%
|
85,56%
|
94,26%
|
Dividend per aandeel
2 |
1,010
|
1,700
|
3,330
|
2,850
|
2,150
|
2,674
|
4,047
|
5,113
|
Datum van publicatie
|
20/02/20
|
19/02/21
|
18/02/22
|
22/02/23
|
22/02/24
|
-
|
-
|
-
|
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 |
208,3
|
171,7
|
202,4
|
214
|
168,8
|
137,7
|
133,4
|
162,5
|
123,3
|
159,6
|
146,3
|
165,9
|
188,6
|
224,9
|
228,5
|
EBITDA
1 |
99,7
|
72
|
87,2
|
98
|
77,1
|
54,8
|
48,2
|
69,3
|
48,9
|
72,7
|
47,5
|
64,58
|
80,19
|
99,21
|
94,19
|
Bedrijfsresultaat (EBIT)
1 |
95,4
|
67,15
|
81,71
|
92,49
|
71,2
|
48,7
|
41,71
|
62,87
|
42,69
|
66,12
|
40,71
|
61,82
|
76,83
|
99,2
|
90,18
|
Operationele Marge
|
45,8%
|
39,1%
|
40,37%
|
43,23%
|
42,19%
|
35,36%
|
31,27%
|
38,69%
|
34,61%
|
41,42%
|
27,82%
|
37,25%
|
40,74%
|
44,11%
|
39,47%
|
Resultaat voor belastingen (EBT)
1 |
92
|
64,13
|
78
|
86,68
|
65,73
|
45,08
|
40,17
|
61,2
|
40,93
|
65,4
|
40,12
|
95,5
|
84,34
|
107,4
|
104,9
|
Nettowinst (verlies)
1 |
84,24
|
67,11
|
67,54
|
75,64
|
57,31
|
40,15
|
34,55
|
52,6
|
35,04
|
54,9
|
33,98
|
69,02
|
67,76
|
90,35
|
84,47
|
Nettomarge
|
40,44%
|
39,08%
|
33,37%
|
35,35%
|
33,96%
|
29,16%
|
25,9%
|
32,37%
|
28,41%
|
34,39%
|
23,22%
|
41,6%
|
35,93%
|
40,17%
|
36,97%
|
WPA
2 |
1,000
|
0,8000
|
0,8100
|
0,9000
|
0,6900
|
0,5000
|
0,4400
|
0,6600
|
0,4500
|
0,6800
|
0,4400
|
0,8472
|
0,8158
|
1,038
|
1,031
|
Dividend per aandeel
2 |
-
|
3,330
|
-
|
-
|
-
|
2,850
|
-
|
-
|
-
|
-
|
-
|
2,530
|
-
|
-
|
-
|
Datum van publicatie
|
26/10/21
|
18/02/22
|
29/04/22
|
21/07/22
|
20/10/22
|
22/02/23
|
26/04/23
|
27/07/23
|
26/10/23
|
22/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
130
|
199
|
370
|
347
|
113
|
122
|
211
|
294
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
118
|
158
|
250
|
243
|
181
|
198
|
322
|
447
|
ROE (netto-inkomsten/eigen vermogen)
|
24,2%
|
39,5%
|
57%
|
38,6%
|
33,7%
|
60,9%
|
72,5%
|
77,2%
|
ROA (netto-inkomsten/totale activa)
|
-
|
16,4%
|
27,5%
|
21,1%
|
17,4%
|
27,5%
|
45,4%
|
52,4%
|
Totale activa
1 |
-
|
804,1
|
1.028
|
1.140
|
1.016
|
821,7
|
828,9
|
904,8
|
Nettoactief per aandeel
2 |
4,130
|
5,090
|
7,940
|
8,010
|
5,090
|
5,910
|
7,460
|
9,070
|
Cashflow per aandeel
2 |
1,440
|
1,930
|
3,260
|
3,180
|
2,520
|
3,330
|
4,920
|
6,450
|
Capex
1 |
15,7
|
21,9
|
28,4
|
28,4
|
28
|
34,2
|
40,5
|
52,4
|
Capex/omzet
|
4,42%
|
5,04%
|
3,78%
|
3,93%
|
4,84%
|
4,75%
|
3,95%
|
4,06%
|
Datum van publicatie
|
20/02/20
|
19/02/21
|
18/02/22
|
22/02/23
|
22/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
130,4
EUR Gemiddelde koersdoel
150,5
EUR Spread / Gemiddelde doel +15,42% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -4,43% | 10,72 mld. | | +25,49% | 169 mld. | | +31,53% | 31,67 mld. | | +32,74% | 32,77 mld. | | -20,15% | 26,77 mld. | | +27,65% | 22,95 mld. | | -12,08% | 11,56 mld. | | +122,37% | 9,62 mld. | | +31,00% | 5,94 mld. | | -19,16% | 5,07 mld. |
Productie van halfgeleidermachines
|