MEDIATEK INC. Toevoegen aan een lijst
|
slotkoers
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 1.005 TWD | +2,45% |
|
+1,21% | -0,99% |
| 01:37 | Amerikaans chipverbod niet bedoeld om groei China te belemmeren, zegt Blinken | RE |
| 26/04 | Transcript : MediaTek Inc., Q1 2024 Earnings Call, Apr 26, 2024 |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 701.475 | 1.180.889 | 1.893.347 | 994.680 | 1.615.731 | 1.599.788 | - | - |
| Bedrijfswaarde 1 | 580.926 | 1.003.597 | 1.713.961 | 843.478 | 1.452.535 | 1.435.957 | 1.403.009 | 1.343.871 |
| K/w-verhouding | 30,2 x | 28,7 x | 16,9 x | 8,38 x | 20,9 x | 16,4 x | 14 x | 12,4 x |
| Dividendrendement | 2,37% | 2,81% | 6,13% | 12,2% | 5,42% | 5,6% | 5,98% | 6,84% |
| Marktkapitalisatie/omzet | 2,85 x | 3,67 x | 3,84 x | 1,81 x | 3,73 x | 3,09 x | 2,64 x | 2,34 x |
| Bedrijfswaarde/omzet | 2,36 x | 3,12 x | 3,47 x | 1,54 x | 3,35 x | 2,77 x | 2,32 x | 1,97 x |
| Bedrijfswaarde/EBITDA | 18,8 x | 18,9 x | 14,4 x | 5,95 x | 16,1 x | 12 x | 10 x | 8,36 x |
| Bedrijfswaarde/FCF | 15,7 x | 13,5 x | 56,9 x | 6,44 x | 9,27 x | 15,5 x | 12,9 x | 9,73 x |
| FCF Yield | 6,37% | 7,43% | 1,76% | 15,5% | 10,8% | 6,45% | 7,76% | 10,3% |
| Price to Book | 2,24 x | 3,18 x | 4,37 x | 2,24 x | 4,15 x | 4,31 x | 3,66 x | 3,91 x |
| Aantal aandelen (in duizenden) | 1.581.679 | 1.580.843 | 1.591.048 | 1.591.488 | 1.591.853 | 1.591.829 | - | - |
| Referentieprijs 2 | 443,5 | 747,0 | 1.190 | 625,0 | 1.015 | 1.005 | 1.005 | 1.005 |
| Datum van publicatie | 7/02/20 | 27/01/21 | 27/01/22 | 4/02/23 | 31/01/24 | - | - | - |
1TWD in Miljoen2TWD
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 246.222 | 322.146 | 493.415 | 548.796 | 433.446 | 518.203 | 605.593 | 683.888 |
| EBITDA 1 | 30.953 | 53.120 | 118.661 | 141.767 | 90.000 | 119.408 | 140.060 | 160.775 |
| Bedrijfsresultaat (EBIT) 1 | 22.567 | 43.219 | 108.040 | 126.788 | 71.800 | 99.801 | 121.874 | 140.066 |
| Operationele Marge | 9,17% | 13,42% | 21,9% | 23,1% | 16,56% | 19,26% | 20,12% | 20,48% |
| Resultaat voor belastingen (EBT) 1 | 27.028 | 47.583 | 126.852 | 135.561 | 86.782 | 114.571 | 124.615 | 145.146 |
| Nettowinst (verlies) 1 | 23.131 | 40.917 | 111.421 | 118.141 | 76.979 | 97.592 | 111.142 | 127.905 |
| Nettomarge | 9,39% | 12,7% | 22,58% | 21,53% | 17,76% | 18,83% | 18,35% | 18,7% |
| WPA 2 | 14,69 | 26,01 | 70,56 | 74,59 | 48,51 | 61,30 | 71,85 | 81,11 |
| Free Cash Flow 1 | 37.007 | 74.563 | 30.109 | 130.961 | 156.767 | 92.657 | 108.875 | 138.092 |
| FCF-marge | 15,03% | 23,15% | 6,1% | 23,86% | 36,17% | 17,88% | 17,98% | 20,19% |
| Kasstroomconversie (ebitda) | 119,56% | 140,37% | 25,37% | 92,38% | 174,19% | 77,6% | 77,73% | 85,89% |
| Kasstroomconversie (nettowinst) | 159,99% | 182,23% | 27,02% | 110,85% | 203,65% | 94,94% | 97,96% | 107,96% |
| Dividend per aandeel 2 | 10,50 | 21,00 | 73,00 | 76,00 | 55,00 | 56,24 | 60,13 | 68,74 |
| Datum van publicatie | 7/02/20 | 27/01/21 | 27/01/22 | 4/02/23 | 31/01/24 | - | - | - |
1TWD in Miljoen2TWD
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 | 131.074 | 128.654 | 142.711 | 155.730 | 142.161 | 108.194 | 95.652 | 98.135 | 110.098 | 129.562 | 133.458 | 127.000 | 128.746 | 131.984 | 130.905 |
| EBITDA 1 | 32.022 | 32.673 | 39.677 | 42.761 | 36.997 | 22.333 | 18.685 | 18.970 | 22.757 | 29.588 | 29.226 | 28.580 | 30.299 | 30.358 | 27.328 |
| Bedrijfsresultaat (EBIT) 1 | 29.287 | 29.721 | 36.467 | 39.181 | 33.054 | 18.086 | 14.369 | 14.751 | 17.944 | 24.736 | 32.180 | 22.764 | 23.179 | 24.120 | 24.136 |
| Operationele Marge | 22,34% | 23,1% | 25,55% | 25,16% | 23,25% | 16,72% | 15,02% | 15,03% | 16,3% | 19,09% | 24,11% | 17,92% | 18% | 18,28% | 18,44% |
| Resultaat voor belastingen (EBT) 1 | 32.190 | 33.999 | 37.970 | 40.937 | 35.596 | 21.057 | 19.104 | 18.370 | 20.993 | 28.316 | 35.670 | 25.702 | 26.559 | 27.405 | 27.355 |
| Nettowinst (verlies) 1 | 28.287 | 30.051 | 33.261 | 35.437 | 30.955 | 18.488 | 16.874 | 15.965 | 18.478 | 25.663 | 31.536 | 22.665 | 24.106 | 24.550 | 24.574 |
| Nettomarge | 21,58% | 23,36% | 23,31% | 22,76% | 21,77% | 17,09% | 17,64% | 16,27% | 16,78% | 19,81% | 23,63% | 17,85% | 18,72% | 18,6% | 18,77% |
| WPA 2 | 17,92 | 18,99 | 21,02 | 22,39 | 19,54 | 11,66 | 10,64 | 10,07 | 11,64 | 16,15 | 19,85 | 13,74 | 14,45 | 14,92 | 15,03 |
| Dividend per aandeel 2 | - | - | - | - | - | - | - | - | - | - | 12,46 | - | 24,77 | 27,25 | - |
| Datum van publicatie | 26/10/21 | 27/01/22 | 27/04/22 | 29/07/22 | 28/10/22 | 4/02/23 | 29/04/23 | 28/07/23 | 27/10/23 | 31/01/24 | 26/04/24 | - | - | - | - |
1TWD in Miljoen2TWD
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 120.549 | 177.292 | 179.386 | 151.202 | 163.196 | 163.831 | 196.780 | 255.917 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 37.007 | 74.563 | 30.109 | 130.961 | 156.767 | 89.027 | 108.875 | 138.092 |
| ROE (netto-inkomsten/eigen vermogen) | 7,9% | 12% | 27,7% | 27,1% | 19% | 26,5% | 28,1% | 31,5% |
| ROA (netto-inkomsten/totale activa) | 5,37% | 8,24% | 18,7% | 18,6% | 12,4% | 15,2% | 16,7% | 20,1% |
| Totale activa 1 | 430.769 | 496.307 | 597.393 | 634.638 | 621.721 | 641.778 | 663.732 | 636.852 |
| Nettoactief per aandeel 2 | 198,0 | 235,0 | 272,0 | 278,0 | 244,0 | 233,0 | 275,0 | 257,0 |
| Cashflow per aandeel 2 | 27,10 | 50,20 | 46,70 | 91,30 | 105,0 | 63,60 | 72,10 | 84,30 |
| Capex 1 | 5.616 | 5.000 | 16.985 | 13.622 | 9.325 | 11.810 | 12.097 | 14.250 |
| Capex/omzet | 2,28% | 1,55% | 3,44% | 2,48% | 2,15% | 2,28% | 2% | 2,08% |
| Datum van publicatie | 7/02/20 | 27/01/21 | 27/01/22 | 4/02/23 | 31/01/24 | - | - | - |
1TWD in Miljoen2TWD
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
B-
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
22
Laatste slotkoers
1.005
TWD
Gemiddelde koersdoel
1.192
TWD
Spread / Gemiddelde doel
+18,63%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -0,99% | 49,04 mld. | |
| -7,22% | 16,73 mld. | |
| +16,63% | 11,25 mld. | |
| +3,69% | 8,53 mld. | |
| +49,91% | 8,75 mld. | |
| +6,14% | 7,56 mld. | |
| -17,23% | 7,51 mld. | |
| -14,19% | 6,74 mld. | |
| -12,95% | 6,83 mld. | |
| +29,74% | 6,52 mld. |
- Beurs
- Aandelen
- Koers 2454
- Financiën MediaTek Inc.
