Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
28,97
USD
|
+0,94%
|
|
+7,02%
|
-4,89%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.214
|
4.221
|
9.140
|
8.609
|
10.379
|
12.201
|
-
|
-
|
Bedrijfswaarde
1 |
6.572
|
5.136
|
10.286
|
9.842
|
10.926
|
13.008
|
13.387
|
13.145
|
K/w-verhouding
|
55,6
x
|
49,3
x
|
15,1
x
|
9,56
x
|
13,4
x
|
14,7
x
|
13,6
x
|
10,5
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,2
x
|
0,17
x
|
0,38
x
|
0,33
x
|
0,34
x
|
0,44
x
|
0,46
x
|
0,44
x
|
Bedrijfswaarde/omzet
|
0,25
x
|
0,21
x
|
0,43
x
|
0,38
x
|
0,36
x
|
0,46
x
|
0,51
x
|
0,47
x
|
Bedrijfswaarde/EBITDA
|
4,21
x
|
3,88
x
|
6,88
x
|
6,02
x
|
5,87
x
|
6,28
x
|
7,43
x
|
7,28
x
|
Bedrijfswaarde/FCF
|
-1,78
x
|
-2,57
x
|
-49,7
x
|
16,9
x
|
34,7
x
|
21
x
|
20,7
x
|
16,2
x
|
FCF Yield
|
-56,2%
|
-38,8%
|
-2,01%
|
5,9%
|
2,88%
|
4,77%
|
4,84%
|
6,16%
|
Price to Book
|
1,78
x
|
1,51
x
|
2,62
x
|
2,07
x
|
1,94
x
|
2,06
x
|
1,91
x
|
1,6
x
|
Aantal aandelen (in duizenden)
|
521.418
|
503.992
|
499.172
|
464.086
|
451.081
|
421.163
|
-
|
-
|
Referentieprijs
2 |
10,00
|
8,375
|
18,31
|
18,55
|
23,01
|
28,97
|
28,97
|
28,97
|
Datum van publicatie
|
30/04/19
|
7/05/20
|
5/05/21
|
4/05/22
|
10/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
26.306
|
24.210
|
24.124
|
26.041
|
30.346
|
28.008
|
26.445
|
27.829
|
EBITDA
1 |
1.562
|
1.323
|
1.494
|
1.636
|
1.861
|
2.070
|
1.801
|
1.806
|
Bedrijfsresultaat (EBIT)
1 |
871,8
|
898
|
1.031
|
1.169
|
1.442
|
1.623
|
1.379
|
1.489
|
Operationele Marge
|
3,31%
|
3,71%
|
4,27%
|
4,49%
|
4,75%
|
5,79%
|
5,21%
|
5,35%
|
Resultaat voor belastingen (EBT)
1 |
-
|
158,5
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
93,4
|
87,58
|
613
|
936
|
793
|
795,8
|
890,5
|
1.078
|
Nettomarge
|
0,36%
|
0,36%
|
2,54%
|
3,59%
|
2,61%
|
2,84%
|
3,37%
|
3,87%
|
WPA
2 |
0,1800
|
0,1700
|
1,210
|
1,940
|
1,720
|
1,966
|
2,134
|
2,755
|
Free Cash Flow
1 |
-3.697
|
-1.995
|
-207
|
581
|
315
|
620,5
|
647,5
|
810
|
FCF-marge
|
-14,05%
|
-8,24%
|
-0,86%
|
2,23%
|
1,04%
|
2,22%
|
2,45%
|
2,91%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
35,51%
|
16,93%
|
29,98%
|
35,96%
|
44,85%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
62,07%
|
39,72%
|
77,97%
|
72,71%
|
75,11%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30/04/19
|
7/05/20
|
5/05/21
|
4/05/22
|
10/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
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
|
2025 Q4
|
---|
Omzet
1 |
6.229
|
6.619
|
6.851
|
7.347
|
7.766
|
7.756
|
7.477
|
7.336
|
7.471
|
7.103
|
6.098
|
6.276
|
6.531
|
6.803
|
6.739
|
EBITDA
1 |
404
|
413
|
416
|
454
|
498
|
496
|
474
|
490
|
566
|
607
|
438
|
454
|
470,8
|
464,4
|
450
|
Bedrijfsresultaat (EBIT)
1 |
286
|
298
|
295
|
330
|
375
|
372
|
364
|
377
|
439
|
477
|
329,8
|
323
|
342,8
|
357,2
|
363,9
|
Operationele Marge
|
4,59%
|
4,5%
|
4,31%
|
4,49%
|
4,83%
|
4,8%
|
4,87%
|
5,14%
|
5,88%
|
6,72%
|
5,41%
|
5,15%
|
5,25%
|
5,25%
|
5,4%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
325
|
307
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
336
|
227
|
168
|
189
|
232
|
230
|
142
|
186
|
228
|
197
|
184,8
|
182,3
|
208,8
|
209,8
|
215,3
|
Nettomarge
|
5,39%
|
3,43%
|
2,45%
|
2,57%
|
2,99%
|
2,97%
|
1,9%
|
2,54%
|
3,05%
|
2,77%
|
3,03%
|
2,9%
|
3,2%
|
3,08%
|
3,19%
|
WPA
2 |
0,6900
|
0,4800
|
0,3600
|
0,4000
|
0,5000
|
0,5000
|
0,3100
|
0,4100
|
0,5100
|
0,4500
|
0,4721
|
0,4350
|
0,4850
|
0,5150
|
0,5200
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27/10/21
|
26/01/22
|
4/05/22
|
27/07/22
|
26/10/22
|
25/01/23
|
10/05/23
|
26/07/23
|
25/10/23
|
31/01/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.358
|
916
|
1.146
|
1.233
|
547
|
807
|
1.186
|
944
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,8692
x
|
0,692
x
|
0,7671
x
|
0,7537
x
|
0,2939
x
|
0,3899
x
|
0,6588
x
|
0,5227
x
|
Free Cash Flow
1 |
-3.697
|
-1.995
|
-207
|
581
|
315
|
621
|
648
|
810
|
ROE (netto-inkomsten/eigen vermogen)
|
20,1%
|
21,8%
|
25,4%
|
24,7%
|
22,1%
|
18,7%
|
15,8%
|
17,2%
|
ROA (netto-inkomsten/totale activa)
|
4,43%
|
4,65%
|
5,39%
|
5,32%
|
5,16%
|
-
|
4,91%
|
5,43%
|
Totale activa
1 |
2.107
|
1.885
|
11.383
|
17.581
|
15.383
|
-
|
18.143
|
19.866
|
Nettoactief per aandeel
2 |
5,610
|
5,560
|
6,980
|
8,970
|
11,90
|
14,00
|
15,20
|
18,10
|
Cashflow per aandeel
2 |
-5,600
|
-2,990
|
0,2800
|
2,120
|
2,060
|
2,610
|
2,390
|
-
|
Capex
1 |
631
|
462
|
351
|
443
|
635
|
614
|
534
|
552
|
Capex/omzet
|
2,4%
|
1,91%
|
1,45%
|
1,7%
|
2,09%
|
2,19%
|
2,02%
|
1,98%
|
Datum van publicatie
|
30/04/19
|
7/05/20
|
5/05/21
|
4/05/22
|
10/05/23
|
-
|
-
|
-
|
Laatste slotkoers
28,97
USD Gemiddelde koersdoel
31,63
USD Spread / Gemiddelde doel +9,19% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -4,89% | 12,2 mld. | | +12,06% | 107 mld. | | -0,62% | 29,43 mld. | | +12,05% | 22,21 mld. | | -16,05% | 17,75 mld. | | -6,34% | 17,25 mld. | | +8,74% | 15,28 mld. | | -2,85% | 10,42 mld. | | -8,86% | 9,04 mld. | | -4,57% | 7,87 mld. |
Elektronische apparatuur & onderdelen - Andere
|