Beurs gesloten -
Xetra
17:35:55 17-07-2024
|
Nabeurs
20:44:14
|
147,1
EUR
|
-4,88%
|
|
143,1
|
-2,71%
|
Fiscaal tijdperk: October |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
114.305
|
143.602
|
218.844
|
191.528
|
346.021
|
788.421
|
-
|
-
|
Bedrijfswaarde
1 |
142.048
|
177.046
|
246.411
|
218.627
|
371.061
|
844.839
|
828.821
|
816.366
|
K/w-verhouding
|
44,8
x
|
56,1
x
|
35,4
x
|
17,8
x
|
25,4
x
|
87
x
|
45,7
x
|
35,1
x
|
Dividendrendement
|
3,89%
|
3,66%
|
2,71%
|
3,47%
|
2,27%
|
1,24%
|
1,43%
|
1,61%
|
Marktkapitalisatie/omzet
|
5,06
x
|
6,01
x
|
7,97
x
|
5,77
x
|
9,66
x
|
15,3
x
|
13,2
x
|
11,8
x
|
Bedrijfswaarde/omzet
|
6,29
x
|
7,41
x
|
8,98
x
|
6,58
x
|
10,4
x
|
16,4
x
|
13,8
x
|
12,2
x
|
Bedrijfswaarde/EBITDA
|
11,4
x
|
13,1
x
|
15
x
|
10,4
x
|
16
x
|
27,1
x
|
21,5
x
|
18,8
x
|
Bedrijfswaarde/FCF
|
15,3
x
|
15,3
x
|
18,5
x
|
13,4
x
|
21
x
|
36,7
x
|
26,6
x
|
23,7
x
|
FCF Yield
|
6,52%
|
6,55%
|
5,41%
|
7,46%
|
4,75%
|
2,72%
|
3,75%
|
4,23%
|
Price to Book
|
5,13
x
|
6,05
x
|
9,54
x
|
9,14
x
|
14,9
x
|
10,5
x
|
9,44
x
|
8,63
x
|
Aantal aandelen (in duizenden)
|
3.966.708
|
4.045.013
|
4.116.163
|
4.050.078
|
4.127.355
|
4.654.884
|
-
|
-
|
Referentieprijs
2 |
28,82
|
35,50
|
53,17
|
47,29
|
83,84
|
169,4
|
169,4
|
169,4
|
Datum van publicatie
|
12/12/19
|
10/12/20
|
9/12/21
|
8/12/22
|
7/12/23
|
-
|
-
|
-
|
Fiscaal tijdperk: October |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
22.597
|
23.888
|
27.450
|
33.203
|
35.819
|
51.435
|
59.947
|
67.002
|
EBITDA
1 |
12.498
|
13.509
|
16.451
|
21.029
|
23.213
|
31.228
|
38.533
|
43.345
|
Bedrijfsresultaat (EBIT)
1 |
11.929
|
12.939
|
15.912
|
20.294
|
22.125
|
30.228
|
37.172
|
42.394
|
Operationele Marge
|
52,79%
|
54,17%
|
57,97%
|
61,12%
|
61,77%
|
58,77%
|
62,01%
|
63,27%
|
Resultaat voor belastingen (EBT)
1 |
2.226
|
2.443
|
6.765
|
12.434
|
15.097
|
10.244
|
18.657
|
25.464
|
Nettowinst (verlies)
1 |
2.724
|
2.960
|
6.736
|
11.495
|
14.082
|
9.897
|
17.937
|
23.450
|
Nettomarge
|
12,05%
|
12,39%
|
24,54%
|
34,62%
|
39,31%
|
19,24%
|
29,92%
|
35%
|
WPA
2 |
0,6430
|
0,6330
|
1,500
|
2,653
|
3,298
|
1,948
|
3,708
|
4,832
|
Free Cash Flow
1 |
9.265
|
11.598
|
13.321
|
16.312
|
17.633
|
23.005
|
31.111
|
34.507
|
FCF-marge
|
41%
|
48,55%
|
48,53%
|
49,13%
|
49,23%
|
44,73%
|
51,9%
|
51,5%
|
Kasstroomconversie (ebitda)
|
74,13%
|
85,85%
|
80,97%
|
77,57%
|
75,96%
|
73,67%
|
80,74%
|
79,61%
|
Kasstroomconversie (nettowinst)
|
340,12%
|
391,82%
|
197,76%
|
141,91%
|
125,22%
|
232,44%
|
173,45%
|
147,15%
|
Dividend per aandeel
2 |
1,120
|
1,300
|
1,440
|
1,640
|
1,905
|
2,103
|
2,419
|
2,727
|
Datum van publicatie
|
12/12/19
|
10/12/20
|
9/12/21
|
8/12/22
|
7/12/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Oktober |
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
|
2025 Q3
|
---|
Omzet
1 |
7.706
|
8.103
|
8.464
|
8.930
|
8.915
|
8.733
|
8.876
|
9.295
|
11.961
|
12.487
|
12.952
|
14.027
|
14.622
|
14.543
|
14.949
|
EBITDA
1 |
4.818
|
5.111
|
5.378
|
5.722
|
5.678
|
5.686
|
5.801
|
6.048
|
7.156
|
7.429
|
7.885
|
8.886
|
9.125
|
9.246
|
9.602
|
Bedrijfsresultaat (EBIT)
1 |
4.656
|
4.939
|
5.199
|
5.500
|
5.430
|
5.412
|
5.536
|
5.747
|
6.831
|
7.146
|
7.665
|
8.549
|
8.986
|
8.960
|
9.314
|
Operationele Marge
|
60,42%
|
60,95%
|
61,42%
|
61,59%
|
60,91%
|
61,97%
|
62,37%
|
61,83%
|
57,11%
|
57,23%
|
59,18%
|
60,95%
|
61,45%
|
61,61%
|
62,31%
|
Resultaat voor belastingen (EBT)
1 |
2.687
|
2.790
|
3.337
|
3.620
|
3.840
|
3.716
|
3.574
|
3.967
|
1.342
|
2.005
|
2.942
|
3.667
|
3.637
|
3.713
|
3.994
|
Nettowinst (verlies)
1 |
2.472
|
2.590
|
3.074
|
3.359
|
3.774
|
3.481
|
3.303
|
3.524
|
1.325
|
2.121
|
2.705
|
3.526
|
4.127
|
4.260
|
4.529
|
Nettomarge
|
32,08%
|
31,96%
|
36,32%
|
37,61%
|
42,33%
|
39,86%
|
37,21%
|
37,91%
|
11,08%
|
16,99%
|
20,89%
|
25,14%
|
28,22%
|
29,29%
|
30,29%
|
WPA
2 |
0,5590
|
0,5930
|
0,7150
|
0,7830
|
0,8800
|
0,8150
|
0,7740
|
0,8250
|
0,2840
|
0,4420
|
0,5658
|
0,7353
|
0,8725
|
0,9062
|
0,9588
|
Dividend per aandeel
2 |
0,4100
|
0,4100
|
0,4100
|
0,4100
|
0,4600
|
0,4600
|
0,4600
|
0,5250
|
0,5250
|
0,5250
|
0,5275
|
0,5275
|
0,5686
|
0,5686
|
0,5704
|
Datum van publicatie
|
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
|
12/06/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Oktober |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
27.743
|
33.444
|
27.567
|
27.099
|
25.040
|
56.418
|
40.400
|
27.945
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,22
x
|
2,476
x
|
1,676
x
|
1,289
x
|
1,079
x
|
1,807
x
|
1,048
x
|
0,6447
x
|
Free Cash Flow
1 |
9.265
|
11.598
|
13.321
|
16.312
|
17.633
|
23.005
|
31.111
|
34.507
|
ROE (netto-inkomsten/eigen vermogen)
|
36,6%
|
40,9%
|
51,5%
|
69,3%
|
78,7%
|
39,1%
|
35,6%
|
38,9%
|
ROA (netto-inkomsten/totale activa)
|
16,1%
|
4,13%
|
8,89%
|
22,2%
|
25,2%
|
17%
|
16,9%
|
16,6%
|
Totale activa
1 |
16.948
|
71.712
|
75.752
|
51.757
|
55.978
|
58.327
|
106.334
|
141.162
|
Nettoactief per aandeel
2 |
5,620
|
5,870
|
5,570
|
5,170
|
5,620
|
16,10
|
17,90
|
19,60
|
Cashflow per aandeel
2 |
2,310
|
2,860
|
3,210
|
3,960
|
4,240
|
5,030
|
6,730
|
8,430
|
Capex
1 |
432
|
463
|
443
|
424
|
452
|
552
|
626
|
671
|
Capex/omzet
|
1,91%
|
1,94%
|
1,61%
|
1,28%
|
1,26%
|
1,07%
|
1,04%
|
1%
|
Datum van publicatie
|
12/12/19
|
10/12/20
|
9/12/21
|
8/12/22
|
7/12/23
|
-
|
-
|
-
|
Laatste slotkoers
169,4
USD Gemiddelde koersdoel
192,1
USD Spread / Gemiddelde doel +13,40% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +138,94% | 3.105 mld. | | +9,97% | 287 mld. | | +33,15% | 234 mld. | | +20,95% | 188 mld. | | +116,88% | 186 mld. | | -30,96% | 146 mld. | | +40,49% | 141 mld. | | +19,80% | 121 mld. | | +55,83% | 116 mld. |
Halfgeleiders - Andere
|