Geschatte realtime
Tradegate
19:42:30 27-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
763,6
EUR
|
+1,45%
|
|
-5,68%
|
+45,04%
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
19.104
|
30.154
|
49.695
|
47.618
|
66.544
|
109.503
|
-
|
-
|
Bedrijfswaarde
1 |
20.788
|
31.643
|
50.644
|
51.571
|
69.192
|
111.283
|
110.928
|
110.161
|
K/w-verhouding
|
15,8
x
|
25,3
x
|
24,2
x
|
14,6
x
|
20,1
x
|
41
x
|
29,9
x
|
25,5
x
|
Dividendrendement
|
2,54%
|
1,7%
|
1,11%
|
1,32%
|
-
|
0,7%
|
0,75%
|
0,79%
|
Marktkapitalisatie/omzet
|
4,18
x
|
5,19
x
|
7,18
x
|
5,17
x
|
6,34
x
|
11,2
x
|
9,82
x
|
8,82
x
|
Bedrijfswaarde/omzet
|
4,55
x
|
5,45
x
|
7,32
x
|
5,6
x
|
6,59
x
|
11,4
x
|
9,95
x
|
8,87
x
|
Bedrijfswaarde/EBITDA
|
11,3
x
|
13,4
x
|
16,7
x
|
12,1
x
|
14,7
x
|
26,6
x
|
22,3
x
|
19,6
x
|
Bedrijfswaarde/FCF
|
20,3
x
|
19,5
x
|
25,9
x
|
17,2
x
|
20,8
x
|
37,2
x
|
30,2
x
|
26,2
x
|
FCF Yield
|
4,92%
|
5,14%
|
3,86%
|
5,83%
|
4,81%
|
2,69%
|
3,31%
|
3,82%
|
Price to Book
|
6,98
x
|
11,4
x
|
14,7
x
|
32,3
x
|
-
|
33,8
x
|
24,9
x
|
19,2
x
|
Aantal aandelen (in duizenden)
|
161.620
|
155.049
|
153.282
|
149.235
|
137.199
|
134.640
|
-
|
-
|
Referentieprijs
2 |
118,2
|
194,5
|
324,2
|
319,1
|
485,0
|
813,3
|
813,3
|
813,3
|
Datum van publicatie
|
5/08/19
|
3/08/20
|
29/07/21
|
28/07/22
|
27/07/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.569
|
5.806
|
6.919
|
9.212
|
10.496
|
9.761
|
11.151
|
12.421
|
EBITDA
1 |
1.839
|
2.364
|
3.038
|
4.262
|
4.717
|
4.185
|
4.974
|
5.621
|
Bedrijfsresultaat (EBIT)
1 |
1.606
|
2.016
|
2.705
|
3.899
|
4.302
|
3.846
|
4.619
|
5.272
|
Operationele Marge
|
35,15%
|
34,72%
|
39,1%
|
42,32%
|
40,98%
|
39,4%
|
41,42%
|
42,44%
|
Resultaat voor belastingen (EBT)
1 |
1.296
|
1.317
|
2.360
|
3.489
|
3.789
|
3.243
|
4.149
|
4.824
|
Nettowinst (verlies)
1 |
1.176
|
1.217
|
2.078
|
3.322
|
3.387
|
2.743
|
3.748
|
4.349
|
Nettomarge
|
25,73%
|
20,96%
|
30,04%
|
36,06%
|
32,27%
|
28,1%
|
33,61%
|
35,02%
|
WPA
2 |
7,490
|
7,700
|
13,37
|
21,92
|
24,15
|
19,84
|
27,19
|
31,84
|
Free Cash Flow
1 |
1.022
|
1.626
|
1.953
|
3.005
|
3.328
|
2.989
|
3.676
|
4.212
|
FCF-marge
|
22,37%
|
28,01%
|
28,23%
|
32,63%
|
31,71%
|
30,62%
|
32,96%
|
33,91%
|
Kasstroomconversie (ebitda)
|
55,58%
|
68,79%
|
64,29%
|
70,52%
|
70,56%
|
71,42%
|
73,89%
|
74,93%
|
Kasstroomconversie (nettowinst)
|
86,94%
|
133,65%
|
93,99%
|
90,47%
|
98,26%
|
108,96%
|
98,07%
|
96,85%
|
Dividend per aandeel
2 |
3,000
|
3,300
|
3,600
|
4,200
|
-
|
5,691
|
6,137
|
6,390
|
Datum van publicatie
|
5/08/19
|
3/08/20
|
29/07/21
|
28/07/22
|
27/07/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
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 |
2.353
|
2.289
|
2.487
|
2.724
|
2.984
|
2.433
|
2.355
|
2.397
|
2.487
|
2.360
|
2.520
|
2.625
|
2.755
|
2.821
|
2.921
|
EBITDA
1 |
1.106
|
1.049
|
1.143
|
1.304
|
1.369
|
1.050
|
1.002
|
1.065
|
1.331
|
966,7
|
1.082
|
1.137
|
1.215
|
1.260
|
1.293
|
Bedrijfsresultaat (EBIT)
1 |
1.020
|
957,3
|
1.042
|
1.202
|
1.266
|
944,7
|
896,9
|
962,4
|
1.013
|
867,5
|
1.006
|
1.062
|
1.139
|
1.177
|
1.224
|
Operationele Marge
|
43,37%
|
41,83%
|
41,89%
|
44,13%
|
42,42%
|
38,84%
|
38,08%
|
40,15%
|
40,73%
|
36,76%
|
39,92%
|
40,47%
|
41,32%
|
41,72%
|
41,9%
|
Resultaat voor belastingen (EBT)
1 |
926,9
|
846,3
|
949,7
|
1.070
|
1.143
|
800,7
|
775,5
|
851,7
|
691,3
|
702
|
943,7
|
968,7
|
1.041
|
1.079
|
1.097
|
Nettowinst (verlies)
1 |
717,4
|
730,6
|
805,4
|
1.026
|
978,8
|
697,8
|
684,7
|
741,4
|
582,5
|
601,5
|
777,1
|
841,1
|
919,8
|
954,7
|
995,7
|
Nettomarge
|
30,5%
|
31,92%
|
32,39%
|
37,66%
|
32,8%
|
28,69%
|
29,07%
|
30,93%
|
23,43%
|
25,49%
|
30,83%
|
32,04%
|
33,38%
|
33,85%
|
34,09%
|
WPA
2 |
4,710
|
4,830
|
5,400
|
7,200
|
6,890
|
5,030
|
4,970
|
5,410
|
4,280
|
4,430
|
5,729
|
6,236
|
6,773
|
7,077
|
7,447
|
Dividend per aandeel
2 |
1,050
|
1,050
|
1,300
|
1,300
|
1,300
|
1,300
|
-
|
1,450
|
-
|
-
|
1,431
|
1,462
|
1,469
|
1,471
|
1,471
|
Datum van publicatie
|
27/01/22
|
28/04/22
|
28/07/22
|
26/10/22
|
26/01/23
|
26/04/23
|
27/07/23
|
25/10/23
|
25/01/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.684
|
1.489
|
948
|
3.953
|
2.648
|
1.780
|
1.426
|
658
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,9157
x
|
0,6299
x
|
0,3121
x
|
0,9275
x
|
0,5613
x
|
0,4254
x
|
0,2866
x
|
0,1171
x
|
Free Cash Flow
1 |
1.022
|
1.626
|
1.953
|
3.005
|
3.328
|
2.989
|
3.676
|
4.212
|
ROE (netto-inkomsten/eigen vermogen)
|
62,1%
|
61,4%
|
68,8%
|
134%
|
165%
|
96,3%
|
97,3%
|
99,8%
|
ROA (netto-inkomsten/totale activa)
|
18,1%
|
13,3%
|
21,3%
|
25,4%
|
26,7%
|
21,7%
|
24,9%
|
26,3%
|
Totale activa
1 |
6.483
|
9.144
|
9.776
|
13.055
|
12.696
|
12.667
|
15.080
|
16.531
|
Nettoactief per aandeel
2 |
16,90
|
17,00
|
22,10
|
9,880
|
-
|
24,10
|
32,60
|
42,40
|
Cashflow per aandeel
2 |
7,340
|
11,30
|
14,10
|
21,90
|
26,20
|
24,20
|
31,30
|
36,60
|
Capex
1 |
130
|
153
|
232
|
307
|
342
|
292
|
350
|
386
|
Capex/omzet
|
2,86%
|
2,63%
|
3,35%
|
3,34%
|
3,25%
|
2,99%
|
3,13%
|
3,11%
|
Datum van publicatie
|
5/08/19
|
3/08/20
|
29/07/21
|
28/07/22
|
27/07/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
813,3
USD Gemiddelde koersdoel
776,2
USD Spread / Gemiddelde doel -4,56% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +35,73% | 22,93 mld. | | -5,92% | 20,06 mld. | | -4,54% | 4,7 mld. | | +41,34% | 4,43 mld. | | -5,05% | 3,6 mld. | | -27,32% | 2,47 mld. | | +166,35% | 1,23 mld. | | +26,94% | 1,14 mld. | | +17,64% | 1,1 mld. |
Halfgeleider testapparatuur & service
|