Financiën NVIDIA Corporation

Aandelen

NVDA

US67066G1040

Halfgeleiders

Beurs gesloten - Nasdaq Andere beurzen 22:00:00 11-12-2025			Nabeurs 02:00:00
180,93 ^USD	-1,55%		180,05	-0,49%

11:25	Versoepeling van Amerikaanse AI-chipexportregels kan investeringen bij Chinese internetbedrijven stimuleren, aldus S&P	MT
10:53	Broadcom daalt door margedruk en groeiende onzekerheid over AI-opbrengsten	RE

Voorlopige winst- en verliesrekening: NVIDIA Corporation

Fiscaal tijdperk: Januari	2021	2022	2023	2024	2025	2026	2027	2028
Omzet ¹	16.675	26.914	26.974	60.922	130.497	213.125	316.404	403.831
Variatie	-	61,4%	0,22%	125,85%	114,2%	63,32%	48,46%	27,63%
EBITDA ¹	5.630	11.215	5.768	34.480	83.317	135.447	207.773	258.660
Variatie	-	99,2%	-48,57%	497,78%	141,64%	62,57%	53,4%	24,49%
Bedrijfsresultaat (EBIT) ¹	6.803	12.690	9.040	37.134	86.789	134.649	209.328	268.151
Variatie	-	86,54%	-28,76%	310,77%	133,72%	55,15%	55,46%	28,1%
Betaalde rente ¹	-184	-236	-262	-257	-257	-252	-257,3	-230
Resultaat voor belastingen (EBT) ¹	4.409	9.941	4.181	33.818	84.026	132.190	194.316	242.882
Variatie	-	125,47%	-57,94%	708,85%	148,47%	57,32%	47%	24,99%
Nettowinst (verlies) ¹	4.332	9.752	4.368	29.760	72.880	112.227	169.258	213.444
Variatie	-	125,12%	-55,21%	581,32%	144,89%	53,99%	50,82%	26,11%
Datum van publicatie	24/02/21	16/02/22	22/02/23	21/02/24	26/02/25	-	-	-

¹USD in Miljoen

Geschatte gegevens

Fiscaal tijdperk: Januari	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	2025 Q2	2025 Q3	2025 Q4	2026 Q1	2026 Q2	2026 Q3	2026 Q4	2027 Q1	2027 Q2	2027 Q3	2027 Q4	2028 Q1	2028 Q2	2028 Q3
Omzet ¹	5.003	5.661	6.507	7.103	7.643	8.288	6.704	5.931	6.051	7.192	13.507	18.120	22.103	26.044	30.040	35.082	39.331	44.062	46.743	57.006	65.466	70.208	76.285	85.323	92.200	96.189	99.507	106.039
Variatie	-	13,15%	14,94%	9,16%	7,6%	8,44%	-19,11%	-11,53%	2,02%	18,86%	87,81%	34,15%	21,98%	17,83%	15,34%	16,78%	12,11%	12,03%	6,08%	21,96%	14,84%	7,24%	8,65%	11,85%	8,06%	4,33%	3,45%	6,56%
EBITDA ¹	-	-	-	-	-	-	-	-	-	-	-	-	14.002	17.319	19.075	22.347	24.577	22.249	29.108	38.504	45.034	48.975	52.354	58.156	62.842	70.040	71.933	76.058
Variatie	-	-	-	-	-	-	-	-	-	-	-	-	-	23,69%	10,14%	17,15%	9,98%	-9,47%	30,83%	32,28%	16,96%	8,75%	6,9%	11,08%	8,06%	11,45%	2,7%	5,74%
Bedrijfsresultaat (EBIT) ¹	2.089	2.557	3.071	3.386	3.677	3.955	1.325	1.536	2.224	3.052	7.776	11.557	14.749	18.059	19.937	23.276	25.516	23.275	30.165	37.752	44.131	47.245	51.465	57.325	62.243	63.969	65.883	70.227
Variatie	-	22,4%	20,1%	10,26%	8,59%	7,56%	-66,5%	15,92%	44,79%	37,23%	154,78%	48,62%	27,62%	22,44%	10,4%	16,75%	9,62%	-8,78%	29,6%	25,15%	16,9%	7,06%	8,93%	11,39%	8,58%	2,77%	2,99%	6,59%
Charge d'intérêts ¹	-53	-53	-60	-62	-61	-68	-65	-65	-65	-66	-65	-63	-63	-64	-61	-61	-61	-63	-62	-61	-67,67	-65,67	-66,17	-66	-66	-56	-56	-56
Resultaat voor belastingen (EBT) ¹	1.470	2.044	2.394	2.638	2.865	1.805	475	613	1.289	2.209	6.981	10.522	14.106	17.279	19.214	22.316	25.217	21.910	31.206	37.936	43.306	44.628	47.827	52.783	56.125	58.672	56.193	61.006
Variatie	-	39,05%	17,12%	10,19%	8,61%	-37%	-73,68%	29,05%	110,28%	71,37%	216,03%	50,72%	34,06%	22,49%	11,2%	16,14%	13%	-13,11%	42,43%	21,57%	14,16%	3,05%	7,17%	10,36%	6,33%	4,54%	-4,22%	8,56%
Nettowinst (verlies) ¹	1.457	1.912	2.374	2.464	3.003	1.618	656	680	1.414	2.043	6.188	9.243	12.285	14.881	16.599	19.309	22.091	18.775	26.422	31.910	35.763	38.172	41.372	45.906	49.783	51.121	52.499	55.861
Variatie	-	31,23%	24,16%	3,79%	21,88%	-46,12%	-59,46%	3,66%	107,94%	44,48%	202,89%	49,37%	32,91%	21,13%	11,54%	16,33%	14,41%	-15,01%	40,73%	20,77%	12,08%	6,74%	8,38%	10,96%	8,45%	2,69%	2,69%	6,4%
Datum van publicatie	24/02/21	26/05/21	18/08/21	17/11/21	16/02/22	25/05/22	24/08/22	16/11/22	22/02/23	24/05/23	23/08/23	21/11/23	21/02/24	22/05/24	28/08/24	20/11/24	26/02/25	28/05/25	27/08/25	19/11/25	-	-	-	-	-	-	-	-

¹USD in Miljoen

Geschatte gegevens

Balansprognose: NVIDIA Corporation

Fiscaal tijdperk: Januari	2021	2022	2023	2024	2025	2026	2027	2028
Nettoschuld ¹	-4.598	-10.262	-2.343	-16.275	-43.210	-70.476	-178.262	-318.100
Variatie	-	-123,18%	77,17%	-594,62%	-165,5%	-63,1%	-152,94%	-78,45%
Datum van publicatie	24/02/21	16/02/22	22/02/23	21/02/24	26/02/25	-	-	-

¹USD in Miljoen

Geschatte gegevens

Verwachte kasstroom: NVIDIA Corporation

Fiscaal tijdperk: Januari	2021	2022	2023	2024	2025	2026	2027	2028
CAPEX ¹	1.128	976	1.833	1.069	3.236	6.029	7.327	8.088
Variatie	-	-13,48%	87,81%	-41,68%	202,71%	86,31%	21,53%	10,38%
Vrije kasstroom (FCF) ¹	4.694	8.132	3.808	27.021	60.853	96.850	156.225	200.266
Variatie	-	73,24%	-53,17%	609,59%	125,21%	59,15%	61,31%	28,19%
Datum van publicatie	24/02/21	16/02/22	22/02/23	21/02/24	26/02/25	-	-	-

¹USD in Miljoen

Geschatte gegevens

Verwachte financiële ratio's: NVIDIA Corporation

Fiscaal tijdperk: Januari	2021	2022	2023	2024	2025	2026	2027	2028
Winstgevendheid
EBITDA-marge (%)	33,76%	41,67%	21,38%	56,6%	63,85%	63,55%	65,67%	64,05%
EBIT-marge (%)	40,8%	47,15%	33,51%	60,95%	66,51%	63,18%	66,16%	66,4%
EBT-marge (%)	26,44%	36,94%	15,5%	55,51%	64,39%	62,02%	61,41%	60,14%
Nettomarge (%)	25,98%	36,23%	16,19%	48,85%	55,85%	52,66%	53,49%	52,85%
FCF-marge (%)	28,15%	30,21%	14,12%	44,35%	46,63%	45,44%	49,38%	49,59%
Vrije kasstroom/nettoresultaat (%)	108,36%	83,39%	87,18%	90,8%	83,5%	86,3%	92,3%	93,83%
Winstgevendheid
ROA	18,79%	30,86%	19,6%	60,45%	83,76%	70,8%	67,86%	59,62%
ROE	43,15%	51,76%	34,35%	99,3%	121,44%	93,03%	79,44%	63,3%
Financiële gezondheid
Hefboom (schuld/ebitda)	-	-	-	-	-	-	-	-
Schuld/vrije kasstroom	-	-	-	-	-	-	-	-
Kapitaalintensiteit
Kapitaaluitgaven/omzet (%)	6,76%	3,63%	6,8%	1,75%	2,48%	2,83%	2,32%	2%
CAPEX / EBITDA (%)	20,04%	8,7%	31,78%	3,1%	3,88%	4,45%	3,53%	3,13%
CAPEX / FCF (%)	24,03%	12%	48,14%	3,96%	5,32%	6,23%	4,69%	4,04%
Bestanddelen per aandeel
Kasstroom per aandeel ¹	0,2318	0,3593	0,225	1,126	2,584	4,337	7,34	9,648
Variatie	-	55,02%	-37,37%	400,56%	129,41%	67,84%	69,26%	31,44%
Dividend per aandeel ¹	0,016	0,016	0,016	0,016	0,07	0,04	0,0409	0,0414
Variatie	-	0%	0%	0%	337,5%	-42,86%	2,3%	1,17%
Nettoactief per aandeel ¹	0,6812	1,05	0,8816	1,723	3,198	6,343	11,75	18,87
Variatie	-	54,1%	-16,02%	95,45%	85,62%	98,33%	85,27%	60,54%
WPA ¹	0,1725	0,385	0,174	1,193	2,94	4,593	7,005	9,034
Variatie	-	123,19%	-54,81%	585,63%	146,44%	56,22%	52,51%	28,97%
Aantal aandelen (in duizend)	24.760.000	25.000.000	24.610.000	24.700.000	24.490.000	24.299.000	24.299.000	24.299.000
Datum van publicatie	24/02/21	16/02/22	22/02/23	21/02/24	26/02/25	-	-	-