Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Nabeurs
01:59:34
|
877,4
USD
|
+6,18%
|
|
879,3
|
+0,22%
|
Fiscaal tijdperk: Januari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
151.758
|
323.143
|
571.000
|
501.183
|
1.507.466
|
2.159.334
|
-
|
-
|
Bedrijfswaarde
1 |
142.852
|
318.545
|
560.738
|
498.840
|
1.491.191
|
2.099.333
|
2.049.733
|
1.986.715
|
K/w-verhouding
|
54,9
x
|
75,7
x
|
59,3
x
|
117
x
|
51,2
x
|
38,3
x
|
31,5
x
|
26,3
x
|
Dividendrendement
|
0,26%
|
0,12%
|
0,07%
|
0,08%
|
-
|
0,02%
|
0,02%
|
0,02%
|
Marktkapitalisatie/omzet
|
13,9
x
|
19,4
x
|
21,2
x
|
18,6
x
|
24,7
x
|
19,3
x
|
15,8
x
|
13,5
x
|
Bedrijfswaarde/omzet
|
13,1
x
|
19,1
x
|
20,8
x
|
18,5
x
|
24,5
x
|
18,8
x
|
15
x
|
12,4
x
|
Bedrijfswaarde/EBITDA
|
44,3
x
|
56,6
x
|
50
x
|
86,5
x
|
43,2
x
|
29,4
x
|
24,5
x
|
18,8
x
|
Bedrijfswaarde/FCF
|
33,4
x
|
67,9
x
|
69
x
|
131
x
|
55,2
x
|
38,8
x
|
29,9
x
|
25,7
x
|
FCF Yield
|
2,99%
|
1,47%
|
1,45%
|
0,76%
|
1,81%
|
2,58%
|
3,35%
|
3,9%
|
Price to Book
|
12,6
x
|
19,2
x
|
21,8
x
|
23,1
x
|
35,4
x
|
24,6
x
|
15,8
x
|
10,3
x
|
Aantal aandelen (in duizenden)
|
2.448.000
|
2.476.000
|
2.500.000
|
2.461.000
|
2.470.000
|
2.461.200
|
-
|
-
|
Referentieprijs
2 |
61,99
|
130,5
|
228,4
|
203,6
|
610,3
|
877,4
|
877,4
|
877,4
|
Datum van publicatie
|
13/02/20
|
24/02/21
|
16/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: January |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
10.918
|
16.675
|
26.914
|
26.974
|
60.922
|
111.777
|
136.892
|
160.323
|
EBITDA
1 |
3.227
|
5.630
|
11.215
|
5.768
|
34.480
|
71.301
|
83.657
|
105.543
|
Bedrijfsresultaat (EBIT)
1 |
3.735
|
6.803
|
12.690
|
9.040
|
37.134
|
72.799
|
87.647
|
101.798
|
Operationele Marge
|
34,21%
|
40,8%
|
47,15%
|
33,51%
|
60,95%
|
65,13%
|
64,03%
|
63,5%
|
Resultaat voor belastingen (EBT)
1 |
2.970
|
4.409
|
9.941
|
4.181
|
33.818
|
68.050
|
81.530
|
98.065
|
Nettowinst (verlies)
1 |
2.796
|
4.332
|
9.752
|
4.368
|
29.760
|
57.275
|
69.007
|
81.902
|
Nettomarge
|
25,61%
|
25,98%
|
36,23%
|
16,19%
|
48,85%
|
51,24%
|
50,41%
|
51,09%
|
WPA
2 |
1,130
|
1,725
|
3,850
|
1,740
|
11,93
|
22,90
|
27,83
|
33,32
|
Free Cash Flow
1 |
4.272
|
4.694
|
8.132
|
3.808
|
27.021
|
54.090
|
68.652
|
77.413
|
FCF-marge
|
39,13%
|
28,15%
|
30,21%
|
14,12%
|
44,35%
|
48,39%
|
50,15%
|
48,29%
|
Kasstroomconversie (ebitda)
|
132,38%
|
83,37%
|
72,51%
|
66,02%
|
78,37%
|
75,86%
|
82,06%
|
73,35%
|
Kasstroomconversie (nettowinst)
|
152,79%
|
108,36%
|
83,39%
|
87,18%
|
90,8%
|
94,44%
|
99,48%
|
94,52%
|
Dividend per aandeel
2 |
0,1600
|
0,1600
|
0,1600
|
0,1600
|
-
|
0,1600
|
0,1615
|
0,1772
|
Datum van publicatie
|
13/02/20
|
24/02/21
|
16/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: January |
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
|
---|
Omzet
1 |
7.103
|
7.643
|
8.288
|
6.704
|
5.931
|
6.051
|
7.192
|
13.507
|
18.120
|
22.103
|
24.330
|
26.570
|
28.827
|
30.845
|
30.913
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
14.002
|
15.898
|
16.959
|
18.359
|
19.659
|
22.794
|
Bedrijfsresultaat (EBIT)
1 |
3.386
|
3.677
|
3.955
|
1.325
|
1.536
|
2.224
|
3.052
|
7.776
|
11.557
|
14.749
|
16.290
|
17.338
|
18.858
|
20.244
|
20.216
|
Operationele Marge
|
47,67%
|
48,11%
|
47,72%
|
19,76%
|
25,9%
|
36,75%
|
42,44%
|
57,57%
|
63,78%
|
66,73%
|
66,96%
|
65,25%
|
65,42%
|
65,63%
|
65,4%
|
Resultaat voor belastingen (EBT)
1 |
2.638
|
2.865
|
1.805
|
475
|
613
|
1.289
|
2.209
|
6.981
|
10.522
|
14.106
|
15.230
|
16.699
|
18.116
|
19.107
|
19.626
|
Nettowinst (verlies)
1 |
2.464
|
3.003
|
1.618
|
656
|
680
|
1.414
|
2.043
|
6.188
|
9.243
|
12.285
|
12.733
|
13.664
|
14.615
|
15.466
|
15.907
|
Nettomarge
|
34,69%
|
39,29%
|
19,52%
|
9,79%
|
11,47%
|
23,37%
|
28,41%
|
45,81%
|
51,01%
|
55,58%
|
52,34%
|
51,43%
|
50,7%
|
50,14%
|
51,46%
|
WPA
2 |
0,9700
|
1,180
|
0,6400
|
0,2600
|
0,2700
|
0,5700
|
0,8200
|
2,480
|
3,710
|
4,930
|
5,145
|
5,516
|
5,903
|
6,302
|
6,456
|
Dividend per aandeel
2 |
0,0400
|
0,0400
|
0,0400
|
0,0400
|
0,0400
|
0,0400
|
0,0400
|
-
|
0,0400
|
-
|
0,0409
|
0,0409
|
0,0409
|
0,0419
|
0,0421
|
Datum van publicatie
|
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
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: January |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
8.906
|
4.598
|
10.262
|
2.343
|
16.275
|
60.000
|
109.601
|
172.619
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
4.272
|
4.694
|
8.132
|
3.808
|
27.021
|
54.090
|
68.652
|
77.413
|
ROE (netto-inkomsten/eigen vermogen)
|
33,2%
|
43,2%
|
51,8%
|
34,3%
|
99,3%
|
87,7%
|
69%
|
52,9%
|
ROA (netto-inkomsten/totale activa)
|
18,3%
|
18,8%
|
30,9%
|
19,6%
|
60,4%
|
67,8%
|
55,7%
|
37%
|
Totale activa
1 |
15.304
|
23.054
|
31.605
|
22.286
|
49.233
|
84.505
|
123.961
|
221.579
|
Nettoactief per aandeel
2 |
4,940
|
6,810
|
10,50
|
8,820
|
17,20
|
35,60
|
55,50
|
84,90
|
Cashflow per aandeel
2 |
1,930
|
2,320
|
3,590
|
2,250
|
11,30
|
23,40
|
30,00
|
38,30
|
Capex
1 |
489
|
1.128
|
976
|
1.833
|
1.069
|
1.615
|
2.032
|
2.386
|
Capex/omzet
|
4,48%
|
6,76%
|
3,63%
|
6,8%
|
1,75%
|
1,45%
|
1,48%
|
1,49%
|
Datum van publicatie
|
13/02/20
|
24/02/21
|
16/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Laatste slotkoers
877,4
USD Gemiddelde koersdoel
995,6
USD Spread / Gemiddelde doel +13,48% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +77,16% | 2.159 mld. | | +31,87% | 622 mld. | | +20,41% | 623 mld. | | +6,78% | 254 mld. | | +14,54% | 185 mld. | | +4,12% | 162 mld. | | -36,56% | 136 mld. | | +34,57% | 127 mld. | | +35,67% | 105 mld. | | +1,72% | 100 mld. |
Halfgeleiders - Andere
|