BROADCOM INC. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 1.344 USD | +3,84% |
|
+11,57% | +20,41% |
| 25/04 | Wat zijn de 5 grootste ETF's ter wereld? |  |
| 22/04 | Broadcom's critici verwerpen wijzigingen in cloudlicenties | RE |
Totale waarde
| Fiscaal tijdperk: Octubre | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 114.305 | 143.602 | 218.844 | 191.528 | 346.021 | 622.871 | - | - |
| Bedrijfswaarde 1 | 142.048 | 177.046 | 246.411 | 218.627 | 371.061 | 675.842 | 664.249 | 653.843 |
| K/w-verhouding | 44,8 x | 56,1 x | 35,4 x | 17,8 x | 25,4 x | 67,6 x | 33,6 x | 26,3 x |
| Dividendrendement | 3,89% | 3,66% | 2,71% | 3,47% | 2,27% | 1,57% | 1,75% | 1,99% |
| Marktkapitalisatie/omzet | 5,06 x | 6,01 x | 7,97 x | 5,77 x | 9,66 x | 12,4 x | 10,9 x | 9,95 x |
| Bedrijfswaarde/omzet | 6,29 x | 7,41 x | 8,98 x | 6,58 x | 10,4 x | 13,5 x | 11,6 x | 10,4 x |
| Bedrijfswaarde/EBITDA | 11,4 x | 13,1 x | 15 x | 10,4 x | 16 x | 22,4 x | 18,3 x | 15,9 x |
| Bedrijfswaarde/FCF | 15,3 x | 15,3 x | 18,5 x | 13,4 x | 21 x | 29,7 x | 23,5 x | 20,3 x |
| FCF Yield | 6,52% | 6,55% | 5,41% | 7,46% | 4,75% | 3,36% | 4,26% | 4,93% |
| Price to Book | 5,13 x | 6,05 x | 9,54 x | 9,14 x | 14,9 x | 8,15 x | 7,2 x | 7,3 x |
| Aantal aandelen (in duizenden) | 396.671 | 404.501 | 411.616 | 405.008 | 412.736 | 463.421 | - | - |
| Referentieprijs 2 | 288,2 | 355,0 | 531,7 | 472,9 | 838,4 | 1.344 | 1.344 | 1.344 |
| Datum van publicatie | 12/12/19 | 10/12/20 | 9/12/21 | 8/12/22 | 7/12/23 | - | - | - |
1USD in Miljoen2USD
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Oktober | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 22.597 | 23.888 | 27.450 | 33.203 | 35.819 | 50.227 | 57.181 | 62.625 |
| EBITDA 1 | 12.498 | 13.509 | 16.451 | 21.029 | 23.213 | 30.182 | 36.314 | 41.133 |
| Bedrijfsresultaat (EBIT) 1 | 11.929 | 12.939 | 15.912 | 20.294 | 22.125 | 29.363 | 34.604 | 38.450 |
| Operationele Marge | 52,79% | 54,17% | 57,97% | 61,12% | 61,77% | 58,46% | 60,52% | 61,4% |
| Resultaat voor belastingen (EBT) 1 | 2.226 | 2.443 | 6.765 | 12.434 | 15.097 | 9.841 | 20.729 | 26.540 |
| Nettowinst (verlies) 1 | 2.724 | 2.960 | 6.736 | 11.495 | 14.082 | 9.987 | 18.685 | 23.561 |
| Nettomarge | 12,05% | 12,39% | 24,54% | 34,62% | 39,31% | 19,88% | 32,68% | 37,62% |
| WPA 2 | 6,430 | 6,330 | 15,00 | 26,53 | 32,98 | 19,89 | 39,98 | 51,19 |
| Free Cash Flow 1 | 9.265 | 11.598 | 13.321 | 16.312 | 17.633 | 22.720 | 28.278 | 32.255 |
| FCF-marge | 41% | 48,55% | 48,53% | 49,13% | 49,23% | 45,24% | 49,45% | 51,5% |
| Kasstroomconversie (ebitda) | 74,13% | 85,85% | 80,97% | 77,57% | 75,96% | 75,28% | 77,87% | 78,42% |
| Kasstroomconversie (nettowinst) | 340,12% | 391,82% | 197,76% | 141,91% | 125,22% | 227,5% | 151,34% | 136,9% |
| Dividend per aandeel 2 | 11,20 | 13,00 | 14,40 | 16,40 | 19,05 | 21,07 | 23,47 | 26,72 |
| Datum van publicatie | 12/12/19 | 10/12/20 | 9/12/21 | 8/12/22 | 7/12/23 | - | - | - |
1USD in Miljoen2USD
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Octubre | 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 | 7.407 | 7.706 | 8.103 | 8.464 | 8.930 | 8.915 | 8.733 | 8.876 | 9.295 | 11.961 | 11.996 | 12.669 | 13.752 | 14.219 | 13.978 |
| EBITDA 1 | 4.518 | 4.818 | 5.111 | 5.378 | 5.722 | 5.678 | 5.686 | 5.801 | 6.048 | 7.156 | 7.055 | 7.647 | 8.538 | 8.751 | 8.838 |
| Bedrijfsresultaat (EBIT) 1 | 4.384 | 4.656 | 4.939 | 5.199 | 5.500 | 5.430 | 5.412 | 5.536 | 5.747 | 6.831 | 6.871 | 7.456 | 8.275 | 8.561 | 8.338 |
| Operationele Marge | 59,19% | 60,42% | 60,95% | 61,42% | 61,59% | 60,91% | 61,97% | 62,37% | 61,83% | 57,11% | 57,28% | 58,85% | 60,17% | 60,21% | 59,65% |
| Resultaat voor belastingen (EBT) 1 | 2.169 | 2.687 | 2.790 | 3.337 | 3.620 | 3.840 | 3.716 | 3.574 | 3.967 | 1.342 | 1.969 | 2.835 | 3.789 | 5.015 | 5.039 |
| Nettowinst (verlies) 1 | 1.989 | 2.472 | 2.590 | 3.074 | 3.359 | 3.774 | 3.481 | 3.303 | 3.524 | 1.325 | 1.885 | 2.504 | 3.331 | 4.264 | 4.455 |
| Nettomarge | 26,85% | 32,08% | 31,96% | 36,32% | 37,61% | 42,33% | 39,86% | 37,21% | 37,91% | 11,08% | 15,71% | 19,76% | 24,22% | 29,98% | 31,87% |
| WPA 2 | 4,450 | 5,590 | 5,930 | 7,150 | 7,830 | 8,800 | 8,150 | 7,740 | 8,250 | 2,840 | 3,702 | 4,998 | 6,845 | 8,851 | 9,192 |
| Dividend per aandeel 2 | 3,600 | 4,100 | 4,100 | 4,100 | 4,100 | 4,600 | 4,600 | 4,600 | 5,250 | 5,250 | 5,249 | 5,249 | 5,249 | 5,598 | 5,563 |
| Datum van publicatie | 9/12/21 | 3/03/22 | 26/05/22 | 1/09/22 | 8/12/22 | 2/03/23 | 1/06/23 | 31/08/23 | 7/12/23 | 7/03/24 | - | - | - | - | - |
1USD in Miljoen2USD
Geschatte gegevens
Balans
| Fiscaal tijdperk: Octubre | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 27.743 | 33.444 | 27.567 | 27.099 | 25.040 | 52.971 | 41.378 | 30.972 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 2,22 x | 2,476 x | 1,676 x | 1,289 x | 1,079 x | 1,755 x | 1,139 x | 0,753 x |
| Free Cash Flow 1 | 9.265 | 11.598 | 13.321 | 16.312 | 17.633 | 22.720 | 28.278 | 32.255 |
| ROE (netto-inkomsten/eigen vermogen) | 36,6% | 40,9% | 51,5% | 69,3% | 78,7% | 34,5% | 44,1% | 32,1% |
| ROA (netto-inkomsten/totale activa) | 16,1% | 4,13% | 8,89% | 22,2% | 25,2% | 14,5% | 15,4% | 14,4% |
| Totale activa 1 | 16.948 | 71.712 | 75.752 | 51.757 | 55.978 | 69.029 | 121.377 | 163.414 |
| Nettoactief per aandeel 2 | 56,20 | 58,70 | 55,70 | 51,70 | 56,20 | 165,0 | 187,0 | 184,0 |
| Cashflow per aandeel 2 | 23,10 | 28,60 | 32,10 | 39,60 | 42,40 | 47,70 | 60,50 | 83,60 |
| Capex 1 | 432 | 463 | 443 | 424 | 452 | 564 | 647 | 718 |
| Capex/omzet | 1,91% | 1,94% | 1,61% | 1,28% | 1,26% | 1,12% | 1,13% | 1,15% |
| Datum van publicatie | 12/12/19 | 10/12/20 | 9/12/21 | 8/12/22 | 7/12/23 | - | - | - |
1USD in Miljoen2USD
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
C
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
36
Laatste slotkoers
1.344
USD
Gemiddelde koersdoel
1.501
USD
Spread / Gemiddelde doel
+11,67%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +20,41% | 623 mld. | |
| +77,16% | 2.159 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. | |
| +1,72% | 100 mld. |
- Beurs
- Aandelen
- Koers AVGO
- Financiën Broadcom Inc.
