Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
706,3
USD
|
+4,95%
|
|
+12,43%
|
+21,50%
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
19.104
|
30.154
|
49.695
|
47.618
|
66.544
|
95.091
|
-
|
-
|
Bedrijfswaarde
1 |
20.788
|
31.643
|
50.644
|
51.571
|
69.192
|
97.148
|
96.741
|
95.895
|
K/w-verhouding
|
15,8
x
|
25,3
x
|
24,2
x
|
14,6
x
|
20,1
x
|
35,3
x
|
26,1
x
|
22,2
x
|
Dividendrendement
|
2,54%
|
1,7%
|
1,11%
|
1,32%
|
-
|
0,79%
|
0,87%
|
0,91%
|
Marktkapitalisatie/omzet
|
4,18
x
|
5,19
x
|
7,18
x
|
5,17
x
|
6,34
x
|
9,74
x
|
8,54
x
|
7,66
x
|
Bedrijfswaarde/omzet
|
4,55
x
|
5,45
x
|
7,32
x
|
5,6
x
|
6,59
x
|
9,95
x
|
8,69
x
|
7,73
x
|
Bedrijfswaarde/EBITDA
|
11,3
x
|
13,4
x
|
16,7
x
|
12,1
x
|
14,7
x
|
23,3
x
|
19,7
x
|
17,2
x
|
Bedrijfswaarde/FCF
|
20,3
x
|
19,5
x
|
25,9
x
|
17,2
x
|
20,8
x
|
33,4
x
|
27,3
x
|
22,9
x
|
FCF Yield
|
4,92%
|
5,14%
|
3,86%
|
5,83%
|
4,81%
|
3%
|
3,66%
|
4,37%
|
Price to Book
|
6,98
x
|
11,4
x
|
14,7
x
|
32,3
x
|
-
|
28,7
x
|
21,8
x
|
16,9
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
|
706,3
|
706,3
|
706,3
|
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
|
9.765
|
11.131
|
12.406
|
EBITDA
1 |
1.839
|
2.364
|
3.038
|
4.262
|
4.717
|
4.163
|
4.911
|
5.577
|
Bedrijfsresultaat (EBIT)
1 |
1.606
|
2.016
|
2.705
|
3.899
|
4.302
|
3.827
|
4.575
|
5.264
|
Operationele Marge
|
35,15%
|
34,72%
|
39,1%
|
42,32%
|
40,98%
|
39,19%
|
41,1%
|
42,43%
|
Resultaat voor belastingen (EBT)
1 |
1.296
|
1.317
|
2.360
|
3.489
|
3.789
|
3.246
|
4.054
|
4.702
|
Nettowinst (verlies)
1 |
1.176
|
1.217
|
2.078
|
3.322
|
3.387
|
2.733
|
3.671
|
4.235
|
Nettomarge
|
25,73%
|
20,96%
|
30,04%
|
36,06%
|
32,27%
|
27,99%
|
32,98%
|
34,14%
|
WPA
2 |
7,490
|
7,700
|
13,37
|
21,92
|
24,15
|
20,02
|
27,03
|
31,86
|
Free Cash Flow
1 |
1.022
|
1.626
|
1.953
|
3.005
|
3.328
|
2.911
|
3.539
|
4.187
|
FCF-marge
|
22,37%
|
28,01%
|
28,23%
|
32,63%
|
31,71%
|
29,81%
|
31,8%
|
33,75%
|
Kasstroomconversie (ebitda)
|
55,58%
|
68,79%
|
64,29%
|
70,52%
|
70,56%
|
69,94%
|
72,07%
|
75,08%
|
Kasstroomconversie (nettowinst)
|
86,94%
|
133,65%
|
93,99%
|
90,47%
|
98,26%
|
106,53%
|
96,43%
|
98,86%
|
Dividend per aandeel
2 |
3,000
|
3,300
|
3,600
|
4,200
|
-
|
5,563
|
6,168
|
6,400
|
Datum van publicatie
|
5/08/19
|
3/08/20
|
29/07/21
|
28/07/22
|
27/07/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
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
|
2025 Q3
|
---|
Omzet
1 |
2.084
|
2.353
|
2.289
|
2.487
|
2.724
|
2.984
|
2.433
|
2.355
|
2.397
|
2.487
|
2.360
|
2.524
|
2.622
|
2.753
|
2.827
|
EBITDA
1 |
963,9
|
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
|
Bedrijfsresultaat (EBIT)
1 |
879,1
|
1.020
|
957,3
|
1.042
|
1.202
|
1.266
|
944,7
|
896,9
|
962,4
|
1.013
|
867,5
|
1.010
|
1.059
|
1.135
|
1.182
|
Operationele Marge
|
42,19%
|
43,37%
|
41,83%
|
41,89%
|
44,13%
|
42,42%
|
38,84%
|
38,08%
|
40,15%
|
40,73%
|
36,76%
|
40,03%
|
40,37%
|
41,23%
|
41,82%
|
Resultaat voor belastingen (EBT)
1 |
766,3
|
926,9
|
846,3
|
949,7
|
1.070
|
1.143
|
800,7
|
775,5
|
851,7
|
691,3
|
702
|
933,8
|
970,2
|
1.053
|
1.089
|
Nettowinst (verlies)
1 |
1.068
|
717,4
|
730,6
|
805,4
|
1.026
|
978,8
|
697,8
|
684,7
|
741,4
|
582,5
|
601,5
|
782
|
847,6
|
931
|
971,9
|
Nettomarge
|
51,27%
|
30,5%
|
31,92%
|
32,39%
|
37,66%
|
32,8%
|
28,69%
|
29,07%
|
30,93%
|
23,43%
|
25,49%
|
30,98%
|
32,33%
|
33,82%
|
34,38%
|
WPA
2 |
6,960
|
4,710
|
4,830
|
5,400
|
7,200
|
6,890
|
5,030
|
4,970
|
5,410
|
4,280
|
4,430
|
5,742
|
6,280
|
6,841
|
7,216
|
Dividend per aandeel
2 |
1,050
|
1,050
|
1,050
|
1,300
|
1,300
|
1,300
|
1,300
|
-
|
1,450
|
-
|
1,429
|
1,388
|
1,467
|
1,467
|
1,470
|
Datum van publicatie
|
27/10/21
|
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
|
2.057
|
1.650
|
805
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,9157
x
|
0,6299
x
|
0,3121
x
|
0,9275
x
|
0,5613
x
|
0,4942
x
|
0,3361
x
|
0,1443
x
|
Free Cash Flow
1 |
1.022
|
1.626
|
1.953
|
3.005
|
3.328
|
2.911
|
3.539
|
4.187
|
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
|
12.617
|
14.770
|
16.098
|
Nettoactief per aandeel
2 |
16,90
|
17,00
|
22,10
|
9,880
|
-
|
24,60
|
32,30
|
41,70
|
Cashflow per aandeel
2 |
7,340
|
11,30
|
14,10
|
21,90
|
26,20
|
22,10
|
29,40
|
35,10
|
Capex
1 |
130
|
153
|
232
|
307
|
342
|
292
|
345
|
382
|
Capex/omzet
|
2,86%
|
2,63%
|
3,35%
|
3,34%
|
3,25%
|
3%
|
3,1%
|
3,08%
|
Datum van publicatie
|
5/08/19
|
3/08/20
|
29/07/21
|
28/07/22
|
27/07/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
706,3
USD Gemiddelde koersdoel
720,7
USD Spread / Gemiddelde doel +2,05% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +21,50% | 95,51 mld. | | +12,34% | 25,27 mld. | | -8,31% | 19,53 mld. | | -8,65% | 4,41 mld. | | +12,49% | 3,58 mld. | | -7,63% | 3,48 mld. | | -22,90% | 2,53 mld. | | -0,12% | 1,19 mld. | | +4,73% | 1,13 mld. | | +9,66% | 1,01 mld. |
Halfgeleider testapparatuur & service
|