Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Nabeurs
01:59:29
|
31,88
USD
|
-9,20%
|
|
31,83
|
-0,16%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
259.347
|
199.778
|
210.427
|
109.077
|
211.854
|
135.709
|
-
|
-
|
Bedrijfswaarde
1 |
275.225
|
212.284
|
220.115
|
122.790
|
236.086
|
172.463
|
172.952
|
171.069
|
K/w-verhouding
|
12,7
x
|
9,87
x
|
10,6
x
|
13,6
x
|
126
x
|
99,8
x
|
27
x
|
17,1
x
|
Dividendrendement
|
2,21%
|
2,71%
|
2,82%
|
5,52%
|
-
|
1,56%
|
1,58%
|
1,65%
|
Marktkapitalisatie/omzet
|
3,6
x
|
2,57
x
|
2,82
x
|
1,73
x
|
3,91
x
|
2,42
x
|
2,15
x
|
1,94
x
|
Bedrijfswaarde/omzet
|
3,82
x
|
2,73
x
|
2,95
x
|
1,95
x
|
4,35
x
|
3,07
x
|
2,74
x
|
2,45
x
|
Bedrijfswaarde/EBITDA
|
8,28
x
|
5,88
x
|
6,77
x
|
6,45
x
|
18,9
x
|
11,9
x
|
8,26
x
|
6,49
x
|
Bedrijfswaarde/FCF
|
16,3
x
|
10
x
|
19,6
x
|
-13
x
|
-16,5
x
|
-14,2
x
|
-34
x
|
-97,2
x
|
FCF Yield
|
6,15%
|
9,95%
|
5,11%
|
-7,66%
|
-6,05%
|
-7,02%
|
-2,94%
|
-1,03%
|
Price to Book
|
3,3
x
|
2,48
x
|
2,22
x
|
1,08
x
|
2
x
|
1,25
x
|
1,2
x
|
1,08
x
|
Aantal aandelen (in duizenden)
|
4.350.000
|
4.098.000
|
4.067.000
|
4.127.000
|
4.216.000
|
4.256.872
|
-
|
-
|
Referentieprijs
2 |
59,62
|
48,75
|
51,74
|
26,43
|
50,25
|
31,88
|
31,88
|
31,88
|
Datum van publicatie
|
23/01/20
|
21/01/21
|
26/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
71.965
|
77.867
|
74.718
|
63.054
|
54.228
|
56.126
|
63.163
|
69.924
|
EBITDA
1 |
33.254
|
36.115
|
32.505
|
19.045
|
12.514
|
14.448
|
20.948
|
26.367
|
Bedrijfsresultaat (EBIT)
1 |
23.752
|
25.292
|
22.205
|
7.917
|
4.667
|
4.938
|
10.022
|
13.939
|
Operationele Marge
|
33%
|
32,48%
|
29,72%
|
12,56%
|
8,61%
|
8,8%
|
15,87%
|
19,93%
|
Resultaat voor belastingen (EBT)
1 |
24.058
|
25.078
|
21.703
|
7.768
|
762
|
2.926
|
5.633
|
9.018
|
Nettowinst (verlies)
1 |
21.048
|
20.899
|
19.868
|
8.014
|
1.689
|
785,8
|
5.568
|
8.313
|
Nettomarge
|
29,25%
|
26,84%
|
26,59%
|
12,71%
|
3,11%
|
1,4%
|
8,82%
|
11,89%
|
WPA
2 |
4,710
|
4,940
|
4,860
|
1,940
|
0,4000
|
0,3194
|
1,182
|
1,870
|
Free Cash Flow
1 |
16.932
|
21.125
|
11.258
|
-9.411
|
-14.279
|
-12.104
|
-5.082
|
-1.760
|
FCF-marge
|
23,53%
|
27,13%
|
15,07%
|
-14,93%
|
-26,33%
|
-21,57%
|
-8,05%
|
-2,52%
|
Kasstroomconversie (ebitda)
|
50,92%
|
58,49%
|
34,63%
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
80,44%
|
101,08%
|
56,66%
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,320
|
1,320
|
1,460
|
1,460
|
-
|
0,4985
|
0,5038
|
0,5250
|
Datum van publicatie
|
23/01/20
|
21/01/21
|
26/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
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 |
18.087
|
19.532
|
18.353
|
15.321
|
15.338
|
14.042
|
11.715
|
12.949
|
14.158
|
15.406
|
12.724
|
13.192
|
14.534
|
15.720
|
14.769
|
EBITDA
1 |
7.786
|
7.738
|
7.185
|
4.565
|
4.436
|
3.421
|
1.607
|
2.288
|
3.944
|
4.674
|
2.923
|
2.971
|
4.042
|
4.959
|
4.397
|
Bedrijfsresultaat (EBIT)
1 |
5.202
|
5.051
|
4.241
|
1.417
|
1.655
|
602
|
-294
|
456
|
1.924
|
2.580
|
723
|
457,7
|
1.479
|
2.264
|
1.801
|
Operationele Marge
|
28,76%
|
25,86%
|
23,11%
|
9,25%
|
10,79%
|
4,29%
|
-2,51%
|
3,52%
|
13,59%
|
16,75%
|
5,68%
|
3,47%
|
10,18%
|
14,4%
|
12,19%
|
Resultaat voor belastingen (EBT)
1 |
6.858
|
5.194
|
9.661
|
-909
|
-188
|
-796
|
-1.158
|
-816
|
-52
|
2.788
|
-719
|
56,5
|
565
|
1.060
|
378,5
|
Nettowinst (verlies)
1 |
6.823
|
4.623
|
8.113
|
-454
|
1.019
|
-664
|
-2.758
|
1.481
|
297
|
2.669
|
-381
|
-245,2
|
728,3
|
1.342
|
1.005
|
Nettomarge
|
37,72%
|
23,67%
|
44,21%
|
-2,96%
|
6,64%
|
-4,73%
|
-23,54%
|
11,44%
|
2,1%
|
17,32%
|
-2,99%
|
-1,86%
|
5,01%
|
8,54%
|
6,81%
|
WPA
2 |
1,670
|
1,130
|
1,980
|
-0,1100
|
0,2500
|
-0,1600
|
-0,6600
|
0,3500
|
0,0700
|
0,6300
|
-0,0900
|
-0,0539
|
0,1807
|
0,3277
|
0,1934
|
Dividend per aandeel
2 |
0,3475
|
0,3650
|
0,3650
|
0,3650
|
0,3650
|
0,3650
|
0,3650
|
0,1250
|
0,1250
|
-
|
0,1300
|
0,1275
|
0,1262
|
0,1262
|
0,1286
|
Datum van publicatie
|
21/10/21
|
26/01/22
|
28/04/22
|
28/07/22
|
27/10/22
|
26/01/23
|
27/04/23
|
27/07/23
|
26/10/23
|
25/01/24
|
25/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
15.878
|
12.506
|
9.688
|
13.713
|
24.232
|
36.956
|
36.072
|
33.223
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,4775
x
|
0,3463
x
|
0,298
x
|
0,72
x
|
1,936
x
|
2,611
x
|
1,716
x
|
1,242
x
|
Free Cash Flow
1 |
16.932
|
21.125
|
11.258
|
-9.411
|
-14.279
|
-13.311
|
-2.490
|
-1.418
|
ROE (netto-inkomsten/eigen vermogen)
|
27,7%
|
26,4%
|
25,3%
|
7,72%
|
4,27%
|
4,34%
|
7,7%
|
8,94%
|
ROA (netto-inkomsten/totale activa)
|
15,9%
|
14,4%
|
13,9%
|
4,33%
|
2,37%
|
2,43%
|
3,61%
|
5,16%
|
Totale activa
1 |
132.243
|
144.807
|
142.859
|
184.948
|
71.347
|
60.010
|
165.652
|
171.294
|
Nettoactief per aandeel
2 |
18,10
|
19,70
|
23,30
|
24,50
|
25,10
|
25,20
|
26,70
|
29,60
|
Cashflow per aandeel
2 |
7,410
|
8,360
|
7,330
|
3,740
|
2,720
|
2,640
|
4,370
|
5,250
|
Capex
1 |
16.213
|
14.259
|
18.733
|
24.844
|
25.750
|
20.871
|
22.698
|
23.625
|
Capex/omzet
|
22,53%
|
18,31%
|
25,07%
|
39,4%
|
47,48%
|
36,89%
|
35,84%
|
33,61%
|
Datum van publicatie
|
23/01/20
|
21/01/21
|
26/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Laatste slotkoers
31,88
USD Gemiddelde koersdoel
41,85
USD Spread / Gemiddelde doel +31,28% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -36,56% | 136 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. | | +34,57% | 127 mld. | | +35,67% | 105 mld. | | +1,72% | 100 mld. |
Halfgeleiders - Andere
|