Beurs gesloten -
Xetra
17:35:04 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
78,4
EUR
|
+2,22%
|
|
+13,46%
|
+5,95%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
559,2
|
539
|
1.060
|
917,1
|
1.267
|
1.342
|
-
|
-
|
Bedrijfswaarde
1 |
484,9
|
498,8
|
1.070
|
926
|
1.267
|
1.282
|
1.231
|
1.342
|
K/w-verhouding
|
-
|
78,4
x
|
26,1
x
|
12,9
x
|
12,8
x
|
13,8
x
|
12,6
x
|
11,8
x
|
Dividendrendement
|
1,82%
|
1,89%
|
1,11%
|
1,4%
|
-
|
1,64%
|
1,67%
|
1,59%
|
Marktkapitalisatie/omzet
|
2,05
x
|
2,32
x
|
3,29
x
|
2,05
x
|
2,2
x
|
2,25
x
|
2,07
x
|
1,96
x
|
Bedrijfswaarde/omzet
|
1,77
x
|
2,14
x
|
3,32
x
|
2,07
x
|
2,2
x
|
2,15
x
|
1,9
x
|
1,96
x
|
Bedrijfswaarde/EBITDA
|
7,65
x
|
12,6
x
|
11,7
x
|
6,03
x
|
6,57
x
|
6,53
x
|
5,71
x
|
5,92
x
|
Bedrijfswaarde/FCF
|
6,31
x
|
139
x
|
96,4
x
|
62,1
x
|
-
|
16,2
x
|
18,6
x
|
19
x
|
FCF Yield
|
15,9%
|
0,72%
|
1,04%
|
1,61%
|
-
|
6,17%
|
5,39%
|
5,25%
|
Price to Book
|
1,65
x
|
1,61
x
|
3,34
x
|
2,55
x
|
-
|
2,52
x
|
2,09
x
|
1,92
x
|
Aantal aandelen (in duizenden)
|
19.620
|
19.635
|
18.117
|
17.109
|
17.119
|
17.121
|
-
|
-
|
Referentieprijs
2 |
28,50
|
27,45
|
58,50
|
53,60
|
74,00
|
78,40
|
78,40
|
78,40
|
Datum van publicatie
|
17/02/20
|
17/02/21
|
17/03/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
273,4
|
232,6
|
322,1
|
447,2
|
575
|
596,4
|
648,7
|
685,4
|
EBITDA
1 |
63,42
|
39,62
|
91,34
|
153,6
|
193
|
196,2
|
215,7
|
226,7
|
Bedrijfsresultaat (EBIT)
1 |
45,3
|
8,7
|
60
|
110,1
|
150,7
|
145,9
|
159,5
|
165,6
|
Operationele Marge
|
16,57%
|
3,74%
|
18,63%
|
24,62%
|
26,21%
|
24,47%
|
24,58%
|
24,16%
|
Resultaat voor belastingen (EBT)
1 |
28,73
|
8,247
|
59,35
|
108,5
|
149
|
144,9
|
157,4
|
166,7
|
Nettowinst (verlies)
1 |
85,71
|
6,4
|
39,8
|
71,4
|
99,1
|
98,02
|
106,7
|
113,8
|
Nettomarge
|
31,35%
|
2,75%
|
12,36%
|
15,97%
|
17,23%
|
16,43%
|
16,46%
|
16,61%
|
WPA
2 |
-
|
0,3500
|
2,240
|
4,170
|
5,790
|
5,687
|
6,238
|
6,651
|
Free Cash Flow
1 |
76,9
|
3,6
|
11,1
|
14,9
|
-
|
79,12
|
66,33
|
70,5
|
FCF-marge
|
28,13%
|
1,55%
|
3,45%
|
3,33%
|
-
|
13,27%
|
10,23%
|
10,29%
|
Kasstroomconversie (ebitda)
|
121,25%
|
9,09%
|
12,15%
|
9,7%
|
-
|
40,34%
|
30,75%
|
31,1%
|
Kasstroomconversie (nettowinst)
|
89,72%
|
56,25%
|
27,89%
|
20,87%
|
-
|
80,73%
|
62,14%
|
61,93%
|
Dividend per aandeel
2 |
0,5200
|
0,5200
|
0,6500
|
0,7500
|
-
|
1,286
|
1,311
|
1,243
|
Datum van publicatie
|
17/02/20
|
17/02/21
|
17/03/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2024 Q1
|
---|
Omzet
1 |
80,8
|
85,3
|
96,36
|
105,8
|
119,6
|
125,5
|
130,9
|
136
|
151,5
|
136,1
|
EBITDA
|
-
|
30,14
|
27,89
|
36,64
|
39,06
|
49,99
|
39,68
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
21,7
|
19,47
|
25,22
|
29,76
|
35,7
|
31,76
|
34,1
|
41,62
|
34
|
Operationele Marge
|
-
|
25,44%
|
20,21%
|
23,83%
|
24,9%
|
28,45%
|
24,26%
|
25,07%
|
27,47%
|
24,98%
|
Resultaat voor belastingen (EBT)
|
-
|
21,43
|
19,28
|
25,04
|
29,76
|
34,47
|
30,93
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
14,2
|
13,54
|
15,95
|
19,9
|
22
|
20,54
|
-
|
-
|
-
|
Nettomarge
|
-
|
16,65%
|
14,05%
|
15,08%
|
16,64%
|
17,53%
|
15,69%
|
-
|
-
|
-
|
WPA
|
0,5000
|
0,8300
|
0,7900
|
0,9300
|
1,160
|
1,290
|
1,200
|
1,340
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/11/21
|
17/03/22
|
5/05/22
|
2/08/22
|
3/11/22
|
16/02/23
|
4/05/23
|
27/07/23
|
8/11/23
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
10
|
8,9
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
74,3
|
40,2
|
-
|
-
|
-
|
60,6
|
112
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
0,1095
x
|
0,0579
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
76,9
|
3,6
|
11,1
|
14,9
|
-
|
79,1
|
66,3
|
70,5
|
ROE (netto-inkomsten/eigen vermogen)
|
28,3%
|
1,98%
|
13,1%
|
21,7%
|
-
|
20,2%
|
18,3%
|
17,5%
|
ROA (netto-inkomsten/totale activa)
|
21,2%
|
1,54%
|
9,79%
|
14,9%
|
-
|
12,1%
|
11,3%
|
11,3%
|
Totale activa
1 |
404,3
|
416,3
|
406,7
|
480,3
|
-
|
813,3
|
945
|
1.003
|
Nettoactief per aandeel
2 |
17,30
|
17,10
|
17,50
|
21,00
|
-
|
31,10
|
37,50
|
40,80
|
Cashflow per aandeel
2 |
2,320
|
1,470
|
4,470
|
5,760
|
-
|
8,890
|
9,760
|
9,570
|
Capex
1 |
43,6
|
18,8
|
59,1
|
72,1
|
-
|
70,8
|
77,8
|
72,6
|
Capex/omzet
|
15,95%
|
8,08%
|
18,33%
|
16,12%
|
-
|
11,88%
|
12%
|
10,6%
|
Datum van publicatie
|
17/02/20
|
17/02/21
|
17/03/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Laatste slotkoers
78,4
EUR Gemiddelde koersdoel
90
EUR Spread / Gemiddelde doel +14,80% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +5,95% | 1,43 mld. | | +77,16% | 2.159 mld. | | +20,41% | 623 mld. | | +31,87% | 622 mld. | | +6,78% | 254 mld. | | +14,54% | 185 mld. | | +4,12% | 162 mld. | | +34,57% | 127 mld. | | +35,67% | 105 mld. | | +1,72% | 100 mld. |
Halfgeleiders - Andere
|