Beurs gesloten -
Xetra
17:35:07 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
33,03
EUR
|
+1,44%
|
|
+9,61%
|
-12,62%
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
20.552
|
31.366
|
46.229
|
29.566
|
40.847
|
42.910
|
-
|
-
|
Bedrijfswaarde
1 |
18.329
|
35.407
|
48.892
|
32.051
|
41.990
|
45.459
|
44.169
|
40.731
|
K/w-verhouding
|
22
x
|
92,8
x
|
40,8
x
|
13,8
x
|
13,2
x
|
18,7
x
|
14,7
x
|
12,4
x
|
Dividendrendement
|
1,64%
|
0,91%
|
0,76%
|
1,41%
|
1,12%
|
1,07%
|
1,14%
|
1,27%
|
Marktkapitalisatie/omzet
|
2,56
x
|
3,66
x
|
4,18
x
|
2,08
x
|
2,5
x
|
2,74
x
|
2,43
x
|
2,17
x
|
Bedrijfswaarde/omzet
|
2,28
x
|
4,13
x
|
4,42
x
|
2,25
x
|
2,57
x
|
2,91
x
|
2,5
x
|
2,06
x
|
Bedrijfswaarde/EBITDA
|
8,7
x
|
19,2
x
|
16,4
x
|
7,11
x
|
7,36
x
|
9,08
x
|
7,07
x
|
5,42
x
|
Bedrijfswaarde/FCF
|
122
x
|
49,3
x
|
31,2
x
|
19,2
x
|
43,5
x
|
40,1
x
|
25,6
x
|
18,9
x
|
FCF Yield
|
0,82%
|
2,03%
|
3,21%
|
5,21%
|
2,3%
|
2,49%
|
3,9%
|
5,3%
|
Price to Book
|
2,22
x
|
2,99
x
|
4,06
x
|
1,98
x
|
2,4
x
|
2,33
x
|
2,05
x
|
1,79
x
|
Aantal aandelen (in duizenden)
|
1.244.684
|
1.300.671
|
1.301.314
|
1.301.895
|
1.302.722
|
1.299.128
|
-
|
-
|
Referentieprijs
2 |
16,51
|
24,12
|
35,52
|
22,71
|
31,36
|
33,03
|
33,03
|
33,03
|
Datum van publicatie
|
12/11/19
|
9/11/20
|
10/11/21
|
14/11/22
|
15/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Settembre |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.029
|
8.567
|
11.060
|
14.218
|
16.309
|
15.648
|
17.681
|
19.752
|
EBITDA
1 |
2.106
|
1.841
|
2.983
|
4.509
|
5.702
|
5.009
|
6.249
|
7.514
|
Bedrijfsresultaat (EBIT)
1 |
1.161
|
581
|
1.470
|
2.845
|
3.948
|
2.961
|
3.864
|
4.718
|
Operationele Marge
|
14,46%
|
6,78%
|
13,29%
|
20,01%
|
24,21%
|
18,92%
|
21,85%
|
23,89%
|
Resultaat voor belastingen (EBT)
1 |
1.083
|
424
|
1.319
|
2.723
|
3.921
|
2.951
|
3.856
|
4.561
|
Nettowinst (verlies)
1 |
870
|
368
|
1.169
|
2.179
|
3.137
|
2.288
|
2.892
|
3.400
|
Nettomarge
|
10,84%
|
4,3%
|
10,57%
|
15,33%
|
19,23%
|
14,62%
|
16,36%
|
17,21%
|
WPA
2 |
0,7500
|
0,2600
|
0,8700
|
1,650
|
2,380
|
1,764
|
2,251
|
2,667
|
Free Cash Flow
1 |
150
|
718
|
1.568
|
1.670
|
966
|
1.133
|
1.722
|
2.158
|
FCF-marge
|
1,87%
|
8,38%
|
14,18%
|
11,75%
|
5,92%
|
7,24%
|
9,74%
|
10,92%
|
Kasstroomconversie (ebitda)
|
7,12%
|
39%
|
52,56%
|
37,04%
|
16,94%
|
22,62%
|
27,57%
|
28,71%
|
Kasstroomconversie (nettowinst)
|
17,24%
|
195,11%
|
134,13%
|
76,64%
|
30,79%
|
49,51%
|
59,56%
|
63,45%
|
Dividend per aandeel
2 |
0,2700
|
0,2200
|
0,2700
|
0,3200
|
0,3500
|
0,3543
|
0,3763
|
0,4180
|
Datum van publicatie
|
12/11/19
|
9/11/20
|
10/11/21
|
14/11/22
|
15/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Settembre |
2021 Q4
|
2021 S2
|
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 |
3.007
|
5.729
|
3.159
|
3.298
|
3.618
|
4.143
|
3.951
|
4.119
|
4.089
|
4.149
|
3.702
|
3.604
|
3.880
|
4.404
|
4.253
|
4.124
|
EBITDA
1 |
875
|
-
|
-
|
1.023
|
1.264
|
1.363
|
1.395
|
1.507
|
1.437
|
1.362
|
1.158
|
1.037
|
1.223
|
1.536
|
1.448
|
1.484
|
Bedrijfsresultaat (EBIT)
1 |
478
|
-
|
617
|
618
|
690
|
920
|
966
|
1.073
|
996
|
912
|
702
|
528,5
|
732,5
|
938,5
|
955
|
-
|
Operationele Marge
|
15,9%
|
-
|
19,53%
|
18,74%
|
19,07%
|
22,21%
|
24,45%
|
26,05%
|
24,36%
|
21,98%
|
18,96%
|
14,66%
|
18,88%
|
21,31%
|
22,45%
|
-
|
Resultaat voor belastingen (EBT)
1 |
449
|
-
|
578
|
590
|
659
|
896
|
945
|
1.064
|
1.002
|
911
|
732
|
508,4
|
675,9
|
912,9
|
879
|
771
|
Nettowinst (verlies)
1 |
464
|
-
|
457
|
469
|
517
|
735
|
728
|
826
|
831
|
753
|
587
|
390,3
|
523,9
|
738,5
|
686,6
|
644,8
|
Nettomarge
|
15,43%
|
-
|
14,47%
|
14,22%
|
14,29%
|
17,74%
|
18,43%
|
20,05%
|
20,32%
|
18,15%
|
15,86%
|
10,83%
|
13,5%
|
16,77%
|
16,14%
|
15,64%
|
WPA
2 |
0,3600
|
-
|
0,3500
|
0,3500
|
0,3900
|
0,5600
|
0,5500
|
0,6300
|
0,6300
|
0,5700
|
0,4400
|
0,3026
|
0,4067
|
0,5682
|
0,5290
|
0,5067
|
Dividend per aandeel
|
0,2700
|
-
|
-
|
-
|
-
|
0,3200
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10/11/21
|
10/11/21
|
3/02/22
|
9/05/22
|
3/08/22
|
14/11/22
|
2/02/23
|
4/05/23
|
3/08/23
|
15/11/23
|
6/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Settembre |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
4.041
|
2.663
|
2.485
|
1.143
|
2.549
|
1.259
|
-
|
Nettokaspositie
1 |
2.223
|
-
|
-
|
-
|
-
|
-
|
-
|
2.180
|
Hefboom (schuld/ebitda)
|
-
|
2,195
x
|
0,8927
x
|
0,5511
x
|
0,2005
x
|
0,5089
x
|
0,2015
x
|
-
|
Free Cash Flow
1 |
150
|
718
|
1.568
|
1.670
|
966
|
1.133
|
1.723
|
2.158
|
ROE (netto-inkomsten/eigen vermogen)
|
11,5%
|
8,64%
|
14,5%
|
17,1%
|
21,7%
|
14,2%
|
15,6%
|
16,9%
|
ROA (netto-inkomsten/totale activa)
|
7,16%
|
4,58%
|
6,9%
|
10,2%
|
19,6%
|
8,28%
|
9,53%
|
10,5%
|
Totale activa
1 |
12.146
|
8.043
|
16.953
|
21.359
|
15.994
|
27.632
|
30.339
|
32.439
|
Nettoactief per aandeel
2 |
7,420
|
8,070
|
8,740
|
11,50
|
13,10
|
14,20
|
16,10
|
18,50
|
Cashflow per aandeel
2 |
1,370
|
1,440
|
2,350
|
3,050
|
3,030
|
2,960
|
3,980
|
4,340
|
Capex
1 |
1.451
|
915
|
1.497
|
2.310
|
2.994
|
2.830
|
3.301
|
3.468
|
Capex/omzet
|
18,07%
|
10,68%
|
13,54%
|
16,25%
|
18,36%
|
18,08%
|
18,67%
|
17,56%
|
Datum van publicatie
|
12/11/19
|
9/11/20
|
10/11/21
|
14/11/22
|
15/11/23
|
-
|
-
|
-
|
Laatste slotkoers
33,03
EUR Gemiddelde koersdoel
44,04
EUR Spread / Gemiddelde doel +33,34% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -12,62% | 45,81 mld. | | +77,16% | 2.159 mld. | | +31,87% | 622 mld. | | +20,41% | 623 mld. | | +6,78% | 254 mld. | | +14,54% | 185 mld. | | +4,12% | 162 mld. | | -36,56% | 136 mld. | | +34,57% | 127 mld. | | +35,67% | 105 mld. |
Halfgeleiders - Andere
|