Beurs gesloten -
Nasdaq
22:00:00 25-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
70,61
USD
|
-0,87%
|
|
-2,75%
|
-12,31%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.877
|
3.669
|
4.943
|
3.462
|
3.699
|
3.257
|
-
|
-
|
Bedrijfswaarde
1 |
2.725
|
3.669
|
4.943
|
3.462
|
3.446
|
3.257
|
3.257
|
3.257
|
K/w-verhouding
|
19
x
|
37,5
x
|
22
x
|
10,6
x
|
16,4
x
|
43,5
x
|
25,8
x
|
25,7
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
2,3
x
|
2,98
x
|
2,74
x
|
1,73
x
|
2,23
x
|
2,47
x
|
2,12
x
|
1,93
x
|
Bedrijfswaarde/omzet
|
2,3
x
|
2,98
x
|
2,74
x
|
1,73
x
|
2,23
x
|
2,47
x
|
2,12
x
|
1,93
x
|
Bedrijfswaarde/EBITDA
|
9,17
x
|
15,4
x
|
11,4
x
|
6,65
x
|
9,15
x
|
15,2
x
|
11,4
x
|
12,2
x
|
Bedrijfswaarde/FCF
|
21,9
x
|
32,9
x
|
25
x
|
19,2
x
|
-
|
23,3
x
|
47,4
x
|
30,2
x
|
FCF Yield
|
4,56%
|
3,04%
|
3,99%
|
5,22%
|
-
|
4,29%
|
2,11%
|
3,31%
|
Price to Book
|
-
|
3,5
x
|
3,87
x
|
2,2
x
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
51.042
|
52.042
|
45.018
|
45.470
|
45.938
|
46.123
|
-
|
-
|
Referentieprijs
2 |
56,37
|
70,50
|
109,8
|
76,14
|
80,52
|
70,61
|
70,61
|
70,61
|
Datum van publicatie
|
11/02/20
|
16/02/21
|
9/02/22
|
6/02/23
|
6/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.249
|
1.229
|
1.805
|
2.001
|
1.662
|
1.317
|
1.533
|
1.691
|
EBITDA
1 |
313,6
|
238,6
|
434,6
|
520,4
|
404,2
|
214
|
285,5
|
267
|
Bedrijfsresultaat (EBIT)
1 |
218,6
|
157,6
|
296
|
420,8
|
270,2
|
94,48
|
198,9
|
162,2
|
Operationele Marge
|
17,5%
|
12,82%
|
16,4%
|
21,03%
|
16,26%
|
7,17%
|
12,98%
|
9,59%
|
Resultaat voor belastingen (EBT)
1 |
198,2
|
120,3
|
315,1
|
395,9
|
277,9
|
95,26
|
132,6
|
159
|
Nettowinst (verlies)
1 |
153,2
|
98,09
|
228,8
|
331,3
|
227,2
|
86,57
|
146
|
128,8
|
Nettomarge
|
12,27%
|
7,98%
|
12,67%
|
16,56%
|
13,67%
|
6,57%
|
9,52%
|
7,62%
|
WPA
2 |
2,960
|
1,880
|
5,000
|
7,200
|
4,910
|
1,625
|
2,732
|
2,750
|
Free Cash Flow
1 |
131,3
|
111,4
|
197,3
|
180,8
|
-
|
139,6
|
68,7
|
107,9
|
FCF-marge
|
10,51%
|
9,06%
|
10,93%
|
9,04%
|
-
|
10,6%
|
4,48%
|
6,38%
|
Kasstroomconversie (ebitda)
|
41,85%
|
46,68%
|
45,41%
|
34,74%
|
-
|
65,23%
|
24,06%
|
40,41%
|
Kasstroomconversie (nettowinst)
|
85,66%
|
113,58%
|
86,27%
|
54,57%
|
-
|
161,25%
|
47,06%
|
83,77%
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11/02/20
|
16/02/21
|
9/02/22
|
6/02/23
|
6/02/24
|
-
|
-
|
-
|
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 |
480,2
|
482,1
|
501
|
521,3
|
496,2
|
467,2
|
467,2
|
404,6
|
322,7
|
302
|
316,1
|
346,3
|
353
|
358
|
380,1
|
EBITDA
1 |
139
|
118,2
|
130,6
|
141,9
|
129,6
|
121,8
|
133,5
|
90,61
|
58,35
|
48,35
|
51
|
62
|
67
|
71
|
81
|
Bedrijfsresultaat (EBIT)
1 |
90,62
|
102,7
|
114,6
|
116,5
|
100,3
|
86,43
|
93,33
|
60,25
|
23,52
|
11,95
|
15,9
|
31,21
|
35,42
|
42,09
|
53,02
|
Operationele Marge
|
18,87%
|
21,31%
|
22,87%
|
22,35%
|
20,21%
|
18,5%
|
19,98%
|
14,89%
|
7,29%
|
3,96%
|
5,03%
|
9,01%
|
10,03%
|
11,76%
|
13,95%
|
Resultaat voor belastingen (EBT)
1 |
108,8
|
90,82
|
101,2
|
109,1
|
94,76
|
88,59
|
101
|
60,51
|
27,88
|
18,81
|
15,06
|
34,14
|
27,25
|
-
|
-
|
Nettowinst (verlies)
1 |
65,51
|
72,69
|
80,16
|
86,39
|
92,05
|
71,15
|
82,02
|
48,72
|
25,29
|
14,04
|
14,73
|
27,53
|
29,88
|
30,87
|
38,43
|
Nettomarge
|
13,64%
|
15,08%
|
16%
|
16,57%
|
18,55%
|
15,23%
|
17,56%
|
12,04%
|
7,84%
|
4,65%
|
4,66%
|
7,95%
|
8,47%
|
8,62%
|
10,11%
|
WPA
2 |
1,430
|
1,590
|
1,750
|
1,880
|
2,000
|
1,540
|
1,770
|
1,050
|
0,5500
|
0,3000
|
0,2950
|
0,4925
|
0,5275
|
0,5133
|
0,6467
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
9/02/22
|
4/05/22
|
4/08/22
|
7/11/22
|
6/02/23
|
9/05/23
|
8/08/23
|
8/11/23
|
6/02/24
|
9/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
152
|
-
|
-
|
-
|
253
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
131
|
111
|
197
|
181
|
-
|
140
|
68,7
|
108
|
ROE (netto-inkomsten/eigen vermogen)
|
15%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
-
|
20,20
|
28,40
|
34,60
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
98,5
|
75,8
|
141
|
212
|
-
|
116
|
128
|
140
|
Capex/omzet
|
7,89%
|
6,17%
|
7,82%
|
10,58%
|
-
|
8,8%
|
8,37%
|
8,28%
|
Datum van publicatie
|
11/02/20
|
16/02/21
|
9/02/22
|
6/02/23
|
6/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
70,61
USD Gemiddelde koersdoel
76,8
USD Spread / Gemiddelde doel +8,77% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -12,31% | 3,26 mld. | | +59,36% | 753 mld. | | +41,62% | 736 mld. | | +8,71% | 259 mld. | | +39,78% | 226 mld. | | +14,09% | 177 mld. | | +113,73% | 167 mld. | | +65,36% | 156 mld. | | -38,83% | 131 mld. | | +16,01% | 114 mld. |
Halfgeleiders - Andere
|