Beurs gesloten -
Euronext Bruxelles
17:36:05 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
80,95
EUR
|
-0,80%
|
|
+13,77%
|
-11,29%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.686
|
3.200
|
4.234
|
3.272
|
3.686
|
3.270
|
-
|
-
|
Bedrijfswaarde
1 |
2.709
|
3.207
|
4.189
|
3.187
|
3.832
|
3.394
|
3.329
|
3.254
|
K/w-verhouding
|
45
x
|
46,5
x
|
32,2
x
|
16,6
x
|
17,6
x
|
15,9
x
|
14,4
x
|
12,5
x
|
Dividendrendement
|
3,28%
|
2,75%
|
2,48%
|
4,32%
|
4,05%
|
4,48%
|
4,67%
|
5,24%
|
Marktkapitalisatie/omzet
|
5,52
x
|
6,31
x
|
6,58
x
|
3,91
x
|
3,82
x
|
3,27
x
|
3,03
x
|
2,75
x
|
Bedrijfswaarde/omzet
|
5,56
x
|
6,32
x
|
6,51
x
|
3,81
x
|
3,97
x
|
3,4
x
|
3,08
x
|
2,74
x
|
Bedrijfswaarde/EBITDA
|
22,7
x
|
26,3
x
|
21,7
x
|
11,7
x
|
12,5
x
|
11,1
x
|
9,96
x
|
8,66
x
|
Bedrijfswaarde/FCF
|
40
x
|
45,2
x
|
40,6
x
|
21,5
x
|
-41,8
x
|
20,9
x
|
16,1
x
|
14,4
x
|
FCF Yield
|
2,5%
|
2,21%
|
2,46%
|
4,64%
|
-2,4%
|
4,79%
|
6,21%
|
6,97%
|
Price to Book
|
9,06
x
|
10,3
x
|
10,9
x
|
6,79
x
|
-
|
5,28
x
|
4,83
x
|
4,31
x
|
Aantal aandelen (in duizenden)
|
40.054
|
40.054
|
40.400
|
40.400
|
40.400
|
40.400
|
-
|
-
|
Referentieprijs
2 |
67,05
|
79,90
|
104,8
|
81,00
|
91,25
|
80,95
|
80,95
|
80,95
|
Datum van publicatie
|
5/02/20
|
3/02/21
|
2/02/22
|
1/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
486,9
|
507,5
|
643,8
|
836,2
|
964,3
|
999
|
1.080
|
1.189
|
EBITDA
1 |
119,2
|
121,9
|
193,2
|
271,7
|
306,4
|
306,8
|
334,3
|
375,9
|
Bedrijfsresultaat (EBIT)
1 |
70,63
|
75,53
|
148,4
|
226,5
|
261,2
|
256,5
|
278,9
|
315,3
|
Operationele Marge
|
14,51%
|
14,88%
|
23,06%
|
27,09%
|
27,09%
|
25,68%
|
25,82%
|
26,53%
|
Resultaat voor belastingen (EBT)
1 |
69,25
|
75,91
|
154,3
|
238,4
|
253,2
|
244,8
|
271,1
|
316
|
Nettowinst (verlies)
1 |
60,26
|
69,3
|
131,1
|
197,2
|
209,5
|
206,3
|
227,2
|
261
|
Nettomarge
|
12,38%
|
13,65%
|
20,37%
|
23,58%
|
21,72%
|
20,65%
|
21,03%
|
21,95%
|
WPA
2 |
1,490
|
1,720
|
3,250
|
4,880
|
5,180
|
5,104
|
5,621
|
6,460
|
Free Cash Flow
1 |
67,77
|
70,93
|
103,1
|
148
|
-91,78
|
162,6
|
206,8
|
226,7
|
FCF-marge
|
13,92%
|
13,98%
|
16,02%
|
17,69%
|
-9,52%
|
16,28%
|
19,15%
|
19,07%
|
Kasstroomconversie (ebitda)
|
56,84%
|
58,18%
|
53,38%
|
54,46%
|
-
|
53%
|
61,86%
|
60,3%
|
Kasstroomconversie (nettowinst)
|
112,47%
|
102,35%
|
78,67%
|
75,04%
|
-
|
78,82%
|
91,03%
|
86,86%
|
Dividend per aandeel
2 |
2,200
|
2,200
|
2,600
|
3,500
|
3,700
|
3,628
|
3,779
|
4,238
|
Datum van publicatie
|
5/02/20
|
3/02/21
|
2/02/22
|
1/02/23
|
7/02/24
|
-
|
-
|
-
|
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 |
162,8
|
166,2
|
184,1
|
208,4
|
219,8
|
223,9
|
228,6
|
236,6
|
248,6
|
250,5
|
241,8
|
246,1
|
250,7
|
253,2
|
261,2
|
EBITDA
1 |
50,33
|
48,94
|
61,31
|
69,5
|
72,34
|
68,54
|
72,32
|
79,02
|
82,16
|
72,91
|
74,97
|
77,58
|
72,99
|
65,26
|
78,6
|
Bedrijfsresultaat (EBIT)
1 |
39,71
|
37,83
|
49,86
|
57,26
|
61,55
|
57,86
|
61,07
|
67,5
|
71,14
|
61,54
|
63,73
|
62,32
|
63,65
|
60,21
|
65,8
|
Operationele Marge
|
24,39%
|
22,76%
|
27,09%
|
27,47%
|
28%
|
25,85%
|
26,71%
|
28,52%
|
28,62%
|
24,57%
|
26,35%
|
25,33%
|
25,39%
|
23,79%
|
25,2%
|
Resultaat voor belastingen (EBT)
1 |
42,72
|
39,76
|
59,57
|
57,76
|
58,06
|
62,99
|
62,05
|
64,2
|
67,97
|
58,94
|
62,36
|
60,78
|
56,8
|
46,29
|
63,79
|
Nettowinst (verlies)
1 |
36,55
|
33,3
|
48,62
|
47,58
|
48,78
|
52,17
|
50,92
|
51,9
|
56,81
|
49,83
|
52,95
|
50,45
|
47,15
|
38,42
|
52,94
|
Nettomarge
|
22,45%
|
20,03%
|
26,41%
|
22,83%
|
22,19%
|
23,3%
|
22,27%
|
21,93%
|
22,86%
|
19,89%
|
21,9%
|
20,5%
|
18,81%
|
15,18%
|
20,27%
|
WPA
2 |
0,9000
|
0,8200
|
1,200
|
1,180
|
1,210
|
1,290
|
1,260
|
1,280
|
1,410
|
1,230
|
1,310
|
1,249
|
1,167
|
0,9510
|
1,310
|
Dividend per aandeel
2 |
-
|
1,300
|
-
|
1,300
|
-
|
2,200
|
-
|
-
|
-
|
1,300
|
-
|
-
|
-
|
3,629
|
-
|
Datum van publicatie
|
27/10/21
|
2/02/22
|
27/04/22
|
27/07/22
|
26/10/22
|
1/02/23
|
26/04/23
|
2/08/23
|
25/10/23
|
7/02/24
|
24/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
23,2
|
6,63
|
-
|
-
|
146
|
124
|
58,4
|
-
|
Nettokaspositie
1 |
-
|
-
|
45,3
|
85,1
|
-
|
-
|
-
|
16,6
|
Hefboom (schuld/ebitda)
|
0,1942
x
|
0,0544
x
|
-
|
-
|
0,4751
x
|
0,403
x
|
0,1747
x
|
-
|
Free Cash Flow
1 |
67,8
|
70,9
|
103
|
148
|
-91,8
|
163
|
207
|
227
|
ROE (netto-inkomsten/eigen vermogen)
|
19,3%
|
22,6%
|
37,3%
|
47,9%
|
40,5%
|
34,9%
|
35%
|
35,9%
|
ROA (netto-inkomsten/totale activa)
|
14,2%
|
22,5%
|
29,3%
|
40,1%
|
29%
|
22,7%
|
24,1%
|
24,9%
|
Totale activa
1 |
423,3
|
307,4
|
447,3
|
491,9
|
723,2
|
909,4
|
941,3
|
1.047
|
Nettoactief per aandeel
2 |
7,400
|
7,790
|
9,640
|
11,90
|
-
|
15,30
|
16,80
|
18,80
|
Cashflow per aandeel
2 |
2,960
|
2,900
|
4,770
|
6,660
|
7,490
|
5,740
|
6,740
|
7,260
|
Capex
1 |
26,6
|
24,8
|
39,1
|
39,9
|
94,8
|
68,7
|
63,6
|
68
|
Capex/omzet
|
5,47%
|
4,89%
|
6,07%
|
4,77%
|
9,83%
|
6,88%
|
5,89%
|
5,72%
|
Datum van publicatie
|
5/02/20
|
3/02/21
|
2/02/22
|
1/02/23
|
7/02/24
|
-
|
-
|
-
|
Laatste slotkoers
80,95
EUR Gemiddelde koersdoel
90,62
EUR Spread / Gemiddelde doel +11,95% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -11,29% | 3,49 mld. | | +77,16% | 2.159 mld. | | +20,41% | 623 mld. | | +31,87% | 622 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
|