Beurs gesloten -
Nasdaq
22:00:00 29-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
93,18
USD
|
-0,45%
|
|
+11,55%
|
+3,33%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
19.659
|
16.241
|
41.795
|
41.777
|
45.894
|
50.353
|
-
|
-
|
Bedrijfswaarde
1 |
29.535
|
25.320
|
50.417
|
49.145
|
52.100
|
54.856
|
54.633
|
54.710
|
K/w-verhouding
|
58,4
x
|
30,4
x
|
120
x
|
33,1
x
|
20,8
x
|
27,3
x
|
53,2
x
|
29,9
x
|
Dividendrendement
|
1,76%
|
2,16%
|
0,98%
|
1,21%
|
1,51%
|
1,86%
|
2,2%
|
2,32%
|
Marktkapitalisatie/omzet
|
3,59
x
|
3,08
x
|
7,69
x
|
6,12
x
|
5,44
x
|
6,59
x
|
8,36
x
|
7
x
|
Bedrijfswaarde/omzet
|
5,39
x
|
4,8
x
|
9,27
x
|
7,21
x
|
6,17
x
|
7,18
x
|
9,07
x
|
7,6
x
|
Bedrijfswaarde/EBITDA
|
13
x
|
11,9
x
|
21,2
x
|
15,1
x
|
12,1
x
|
15
x
|
21,7
x
|
15,4
x
|
Bedrijfswaarde/FCF
|
20,4
x
|
17,2
x
|
27,6
x
|
19,9
x
|
16,6
x
|
19,2
x
|
34,3
x
|
24,5
x
|
FCF Yield
|
4,9%
|
5,83%
|
3,62%
|
5,03%
|
6,02%
|
5,2%
|
2,91%
|
4,08%
|
Price to Book
|
3,94
x
|
3,11
x
|
7,96
x
|
7,21
x
|
7,08
x
|
7,17
x
|
7,58
x
|
7,81
x
|
Aantal aandelen (in duizenden)
|
473.938
|
479.076
|
538.524
|
555.991
|
547.796
|
540.388
|
-
|
-
|
Referentieprijs
2 |
41,48
|
33,90
|
77,61
|
75,14
|
83,78
|
93,18
|
93,18
|
93,18
|
Datum van publicatie
|
8/05/19
|
7/05/20
|
6/05/21
|
9/05/22
|
4/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.476
|
5.274
|
5.438
|
6.821
|
8.439
|
7.637
|
6.021
|
7.194
|
EBITDA
1 |
2.269
|
2.129
|
2.375
|
3.246
|
4.288
|
3.651
|
2.518
|
3.552
|
Bedrijfsresultaat (EBIT)
1 |
2.067
|
1.907
|
2.154
|
2.965
|
3.960
|
3.330
|
2.112
|
3.050
|
Operationele Marge
|
37,74%
|
36,16%
|
39,61%
|
43,47%
|
46,92%
|
43,6%
|
35,07%
|
42,4%
|
Resultaat voor belastingen (EBT)
1 |
204,5
|
150,4
|
339,5
|
1.482
|
2.910
|
2.326
|
1.528
|
2.294
|
Nettowinst (verlies)
1 |
355,9
|
570,6
|
349,4
|
1.286
|
2.238
|
1.905
|
927,5
|
1.646
|
Nettomarge
|
6,5%
|
10,82%
|
6,42%
|
18,85%
|
26,52%
|
24,94%
|
15,4%
|
22,88%
|
WPA
2 |
0,7100
|
1,115
|
0,6450
|
2,270
|
4,020
|
3,418
|
1,751
|
3,121
|
Free Cash Flow
1 |
1.446
|
1.476
|
1.824
|
2.473
|
3.135
|
2.852
|
1.591
|
2.233
|
FCF-marge
|
26,41%
|
27,99%
|
33,54%
|
36,25%
|
37,15%
|
37,34%
|
26,43%
|
31,04%
|
Kasstroomconversie (ebitda)
|
63,72%
|
69,34%
|
76,8%
|
76,17%
|
73,1%
|
78,12%
|
63,2%
|
62,87%
|
Kasstroomconversie (nettowinst)
|
406,27%
|
258,71%
|
522,01%
|
192,35%
|
140,09%
|
149,71%
|
171,58%
|
135,65%
|
Dividend per aandeel
2 |
0,7290
|
0,7332
|
0,7585
|
0,9100
|
1,263
|
1,732
|
2,048
|
2,158
|
Datum van publicatie
|
8/05/19
|
7/05/20
|
6/05/21
|
9/05/22
|
4/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
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 |
1.650
|
1.758
|
1.844
|
1.964
|
2.073
|
2.169
|
2.233
|
2.289
|
2.254
|
1.766
|
1.357
|
1.358
|
1.457
|
1.548
|
1.654
|
EBITDA
1 |
762,5
|
870,1
|
902,6
|
986,7
|
1.056
|
1.106
|
1.140
|
1.172
|
1.152
|
796,2
|
459,2
|
481,8
|
539
|
587,8
|
623,6
|
Bedrijfsresultaat (EBIT)
1 |
700,7
|
784,5
|
824,9
|
894,9
|
971,4
|
1.030
|
1.064
|
1.100
|
1.085
|
728,1
|
419,3
|
428,1
|
495,5
|
572,3
|
623,6
|
Operationele Marge
|
42,47%
|
44,64%
|
44,73%
|
45,57%
|
46,86%
|
47,47%
|
47,64%
|
48,08%
|
48,12%
|
41,24%
|
30,89%
|
31,53%
|
34%
|
36,98%
|
37,71%
|
Resultaat voor belastingen (EBT)
1 |
264,8
|
441,5
|
479,2
|
646,6
|
699,1
|
762,2
|
801,8
|
848,3
|
833,6
|
484,3
|
152,9
|
148,1
|
243,5
|
389,2
|
511,4
|
Nettowinst (verlies)
1 |
242
|
352,8
|
437,9
|
507,2
|
546,2
|
580,3
|
604
|
666,4
|
666,6
|
419,2
|
173
|
127,2
|
187,2
|
260,5
|
309,2
|
Nettomarge
|
14,67%
|
20,07%
|
23,74%
|
25,83%
|
26,35%
|
26,75%
|
27,05%
|
29,12%
|
29,57%
|
23,74%
|
12,75%
|
9,37%
|
12,85%
|
16,83%
|
18,7%
|
WPA
2 |
0,4300
|
0,6200
|
0,7700
|
0,9000
|
0,9800
|
1,040
|
1,090
|
1,210
|
1,210
|
0,7700
|
0,2184
|
0,2346
|
0,3428
|
0,4782
|
0,5691
|
Dividend per aandeel
2 |
0,2185
|
0,2320
|
0,2760
|
0,2760
|
0,3010
|
0,3280
|
0,3580
|
0,3830
|
0,4100
|
0,4390
|
0,4575
|
0,4584
|
0,4725
|
0,4803
|
0,4923
|
Datum van publicatie
|
4/11/21
|
3/02/22
|
9/05/22
|
2/08/22
|
3/11/22
|
2/02/23
|
4/05/23
|
3/08/23
|
2/11/23
|
1/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
9.876
|
9.079
|
8.622
|
7.368
|
6.206
|
4.502
|
4.279
|
4.356
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,352
x
|
4,265
x
|
3,63
x
|
2,27
x
|
1,447
x
|
1,233
x
|
1,7
x
|
1,226
x
|
Free Cash Flow
1 |
1.446
|
1.476
|
1.824
|
2.473
|
3.135
|
2.852
|
1.591
|
2.233
|
ROE (netto-inkomsten/eigen vermogen)
|
38,2%
|
26,5%
|
32,7%
|
46,5%
|
54%
|
40,1%
|
25,8%
|
43,4%
|
ROA (netto-inkomsten/totale activa)
|
12,3%
|
8,05%
|
10,5%
|
16%
|
20,6%
|
17,3%
|
12,1%
|
19,2%
|
Totale activa
1 |
2.893
|
7.090
|
3.318
|
8.045
|
10.868
|
11.019
|
7.652
|
8.574
|
Nettoactief per aandeel
2 |
10,50
|
10,90
|
9,760
|
10,40
|
11,80
|
13,00
|
12,30
|
11,90
|
Cashflow per aandeel
2 |
3,350
|
3,010
|
3,540
|
5,020
|
6,500
|
5,670
|
3,750
|
5,410
|
Capex
1 |
229
|
67,6
|
92,6
|
370
|
486
|
301
|
279
|
314
|
Capex/omzet
|
4,18%
|
1,28%
|
1,7%
|
5,43%
|
5,76%
|
3,94%
|
4,63%
|
4,37%
|
Datum van publicatie
|
8/05/19
|
7/05/20
|
6/05/21
|
9/05/22
|
4/05/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
93,18
USD Gemiddelde koersdoel
93,35
USD Spread / Gemiddelde doel +0,18% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,33% | 50,35 mld. | | +77,21% | 2.160 mld. | | +34,06% | 633 mld. | | +19,92% | 620 mld. | | +8,68% | 259 mld. | | +16,99% | 189 mld. | | +5,18% | 163 mld. | | -37,59% | 133 mld. | | +34,01% | 127 mld. | | +37,39% | 106 mld. |
Halfgeleiders - Andere
|