ILLUMINA, INC. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 122,3 USD | +1,02% |
|
+4,13% | -12,18% |
| 23/04 | ILLUMINA, INC. : Bernstein handhaaft het Neutraal advies | ZM |
| 23/04 | ILLUMINA, INC. : Baird is Neutraal over het aandeel | ZM |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 48.766 | 54.020 | 59.465 | 31.806 | 22.111 | 19.474 | - | - |
| Bedrijfswaarde 1 | 46.493 | 51.732 | 59.821 | 32.504 | 22.546 | 19.498 | 18.704 | 18.189 |
| K/w-verhouding | 49,2 x | 83,1 x | 75,5 x | -7,22 x | -19 x | -174 x | 59,6 x | 34,3 x |
| Dividendrendement | - | - | - | - | - | - | - | - |
| Marktkapitalisatie/omzet | 13,8 x | 16,7 x | 13,1 x | 6,94 x | 4,91 x | 4,31 x | 3,93 x | 3,6 x |
| Bedrijfswaarde/omzet | 13,1 x | 16 x | 13,2 x | 7,09 x | 5,01 x | 4,32 x | 3,77 x | 3,36 x |
| Bedrijfswaarde/EBITDA | 37,8 x | 56,5 x | 46,8 x | 45,9 x | 46,2 x | 41,6 x | 26,7 x | 18,6 x |
| Bedrijfswaarde/FCF | 55,2 x | 58,1 x | 178 x | 307 x | 79,7 x | 57,6 x | 25,5 x | 20,8 x |
| FCF Yield | 1,81% | 1,72% | 0,56% | 0,33% | 1,26% | 1,74% | 3,92% | 4,8% |
| Price to Book | 10,6 x | 11,6 x | 5,56 x | - | - | 3,31 x | 3,08 x | 2,81 x |
| Aantal aandelen (in duizenden) | 147.000 | 146.000 | 156.305 | 157.300 | 158.800 | 159.255 | - | - |
| Referentieprijs 2 | 331,7 | 370,0 | 380,4 | 202,2 | 139,2 | 122,3 | 122,3 | 122,3 |
| Datum van publicatie | 29/01/20 | 11/02/21 | 10/02/22 | 7/02/23 | 8/02/24 | - | - | - |
1USD in Miljoen2USD
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 3.543 | 3.239 | 4.526 | 4.584 | 4.504 | 4.515 | 4.955 | 5.413 |
| EBITDA 1 | 1.231 | 916 | 1.277 | 708 | 488 | 468,5 | 701,5 | 976,8 |
| Bedrijfsresultaat (EBIT) 1 | 1.076 | 758 | 1.096 | 487 | 247 | 253,8 | 525,7 | 776,4 |
| Operationele Marge | 30,37% | 23,4% | 24,22% | 10,62% | 5,48% | 5,62% | 10,61% | 14,34% |
| Resultaat voor belastingen (EBT) 1 | 1.118 | 856 | 884 | -4.336 | -1.117 | -27,36 | 292,3 | 509 |
| Nettowinst (verlies) 1 | 1.002 | 656 | 762 | -4.404 | -1.161 | -136,9 | 286,3 | 522,8 |
| Nettomarge | 28,28% | 20,25% | 16,84% | -96,07% | -25,78% | -3,03% | 5,78% | 9,66% |
| WPA 2 | 6,740 | 4,450 | 5,040 | -28,00 | -7,340 | -0,7021 | 2,052 | 3,570 |
| Free Cash Flow 1 | 842 | 891 | 337 | 106 | 283 | 338,5 | 732,5 | 872,7 |
| FCF-marge | 23,77% | 27,51% | 7,45% | 2,31% | 6,28% | 7,5% | 14,78% | 16,12% |
| Kasstroomconversie (ebitda) | 68,4% | 97,27% | 26,39% | 14,97% | 57,99% | 72,25% | 104,42% | 89,34% |
| Kasstroomconversie (nettowinst) | 84,03% | 135,82% | 44,23% | - | - | - | 255,81% | 166,92% |
| Dividend per aandeel 2 | - | - | - | - | - | - | - | - |
| Datum van publicatie | 29/01/20 | 11/02/21 | 10/02/22 | 7/02/23 | 8/02/24 | - | - | - |
1USD in Miljoen2USD
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2021 Q3 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 1.108 | 1.198 | 1.223 | 1.162 | 1.115 | 1.083 | 1.087 | 1.176 | 1.119 | 1.122 | 1.051 | 1.105 | 1.143 | 1.202 | 1.156 |
| EBITDA 1 | 307 | 196 | 263 | 194 | 159 | 90 | 80 | 143 | 154 | 113 | 73,24 | 92,12 | 128,5 | 158,7 | 98,42 |
| Bedrijfsresultaat (EBIT) 1 | 260 | 146 | 212 | 141 | 102 | 31 | 21 | 82 | 93 | 51 | 41,01 | 57,85 | 95,32 | 114,7 | 106 |
| Operationele Marge | 23,47% | 12,19% | 17,33% | 12,13% | 9,15% | 2,86% | 1,93% | 6,97% | 8,31% | 4,55% | 3,9% | 5,24% | 8,34% | 9,55% | 9,18% |
| Resultaat voor belastingen (EBT) 1 | 420 | 86 | 140 | -637 | -3.672 | -168 | -78 | -89 | -782 | -168 | -70,43 | -90,65 | 35,03 | 65,4 | 39,57 |
| Nettowinst (verlies) 1 | 317 | 112 | 86 | -535 | -3.816 | -140 | 3 | -234 | -754 | -176 | -40,71 | -43,07 | 18,24 | 41,43 | 22,4 |
| Nettomarge | 28,61% | 9,35% | 7,03% | -46,04% | -342,24% | -12,93% | 0,28% | -19,9% | -67,38% | -15,69% | -3,87% | -3,9% | 1,6% | 3,45% | 1,94% |
| WPA 2 | 2,080 | 0,7100 | 0,5500 | -3,400 | -24,26 | -0,8900 | 0,0200 | -1,480 | -4,770 | -1,110 | -0,2060 | -0,1700 | 0,1260 | 0,2525 | 0,1400 |
| Dividend per aandeel 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 4/11/21 | 10/02/22 | 5/05/22 | 11/08/22 | 3/11/22 | 7/02/23 | 25/04/23 | 9/08/23 | 9/11/23 | 8/02/24 | - | - | - | - | - |
1USD in Miljoen2USD
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | 356 | 698 | 435 | 23,8 | - | - |
| Nettokaspositie 1 | 2.273 | 2.288 | - | - | - | - | 770 | 1.285 |
| Hefboom (schuld/ebitda) | - | - | 0,2788 x | 0,9859 x | 0,8914 x | 0,0508 x | - | - |
| Free Cash Flow 1 | 842 | 891 | 337 | 106 | 283 | 338 | 732 | 873 |
| ROE (netto-inkomsten/eigen vermogen) | 23,1% | 14,3% | 11,6% | 3,88% | 2,22% | 2,69% | 5,31% | 8,81% |
| ROA (netto-inkomsten/totale activa) | 13,7% | 8,91% | 7,82% | 2,45% | 1,23% | 1,27% | 3,01% | - |
| Totale activa 1 | 7.328 | 7.361 | 9.739 | -180.020 | -94.760 | -10.811 | 9.513 | - |
| Nettoactief per aandeel 2 | 31,40 | 31,90 | 68,40 | - | - | 37,00 | 39,70 | 43,60 |
| Cashflow per aandeel 2 | 7,050 | 7,300 | 3,610 | 2,500 | 3,030 | 2,720 | 6,020 | 7,420 |
| Capex 1 | 209 | 189 | 208 | 286 | 195 | 236 | 240 | 261 |
| Capex/omzet | 5,9% | 5,84% | 4,6% | 6,24% | 4,33% | 5,24% | 4,85% | 4,82% |
| Datum van publicatie | 29/01/20 | 11/02/21 | 10/02/22 | 7/02/23 | 8/02/24 | - | - | - |
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
Accumuleren
Aantal analisten
24
Laatste slotkoers
122,3
USD
Gemiddelde koersdoel
157,1
USD
Spread / Gemiddelde doel
+28,49%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -12,18% | 19,47 mld. | |
| +8,07% | 219 mld. | |
| +6,59% | 183 mld. | |
| +11,26% | 133 mld. | |
| +26,57% | 108 mld. | |
| +13,35% | 52,02 mld. | |
| -0,62% | 48,2 mld. | |
| -0,93% | 40,37 mld. | |
| +11,54% | 39,35 mld. | |
| +26,76% | 32,03 mld. |
- Beurs
- Aandelen
- Koers ILMN
- Financiën Illumina, Inc.
