Financiën NVIDIA Corporation

Aandelen

NVDA

US67066G1040

Halfgeleiders

Beurs gesloten - Nasdaq Andere beurzen 22:00:00 13-12-2024			Nabeurs 01:59:57
134,25 ^USD	-2,25%		133,95	-0,22%

13/12	Microsoft, Google en andere bedrijven krijgen de status van 'poortwachter' om de toegang tot AI-chips te controleren	MT
13/12	Exclusief - Grote cloudproviders kunnen sleutelrol krijgen in toegang tot AI-chips buiten de VS - bronnen	RE

Voorlopige winst- en verliesrekening: NVIDIA Corporation

income-statement-evolution-chart NVIDIA-CORPORATION

Fiscaal tijdperk: January	2020	2021	2022	2023	2024	2025	2026	2027
Omzet ¹	10.918	16.675	26.914	26.974	60.922	129.126	195.379	235.790
Variatie	-	52,73%	61,4%	0,22%	125,85%	111,95%	51,31%	20,68%
EBITDA ¹	3.227	5.630	11.215	5.768	34.480	84.084	128.570	163.716
Variatie	-	74,47%	99,2%	-48,57%	497,78%	143,86%	52,91%	27,34%
Bedrijfsresultaat (EBIT) ¹	3.735	6.803	12.690	9.040	37.134	85.233	124.983	152.798
Variatie	-	82,14%	86,54%	-28,76%	310,77%	129,53%	46,64%	22,25%
Betaalde rente ¹	-52	-184	-236	-262	-257	-250,1	-254,8	-233,8
Resultaat voor belastingen (EBT) ¹	2.970	4.409	9.941	4.181	33.818	80.838	121.000	143.962
Variatie	-	48,45%	125,47%	-57,94%	708,85%	139,04%	49,68%	18,98%
Nettowinst (verlies) ¹	2.796	4.332	9.752	4.368	29.760	70.089	104.101	128.230
Variatie	-	54,94%	125,12%	-55,21%	581,32%	135,51%	48,53%	23,18%
Datum van publicatie	13/02/20	24/02/21	16/02/22	22/02/23	21/02/24	-	-	-

¹USD in Miljoen

Geschatte gegevens

Fiscaal tijdperk: January	2020 Q4	2021 Q1	2021 Q2	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	2025 Q2	2025 Q3	2025 Q4	2026 Q1	2026 Q2	2026 Q3	2026 Q4	2027 Q1	2027 Q2	2027 Q3
Omzet ¹	3.105	3.080	3.866	4.726	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	38.026	42.063	46.205	51.344	56.229	54.796	57.227	59.492
Variatie	-	-0,81%	25,52%	22,25%	5,86%	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%	8,39%	10,62%	9,85%	11,12%	9,51%	-2,55%	4,44%	3,96%
EBITDA ¹	1.096	1.083	-	-	-	-	-	-	-	-	-	-	-	-	-	-	14.002	17.319	19.075	22.347	24.174	26.947	29.989	33.834	36.779	38.601	41.113	43.881
Variatie	-	-1,19%	-100%	-	-	-	-	-	-	-	-	-	-	-	-	-	-	23,69%	10,14%	17,15%	8,18%	11,47%	11,29%	12,82%	8,71%	4,95%	6,51%	6,73%
Bedrijfsresultaat (EBIT) ¹	1.220	1.205	1.516	1.993	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	24.500	26.608	29.493	32.943	36.412	37.036	38.428	39.660
Variatie	-	-1,23%	25,81%	31,46%	4,82%	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%	5,26%	8,6%	10,84%	11,7%	10,53%	1,71%	3,76%	3,2%
Charge d'intérêts ¹	-12	-25	-54	-53	-53	-53	-60	-62	-61	-68	-65	-65	-65	-66	-65	-63	-63	-64	-61	-61	-62,2	-61,75	-61,75	-61,75	-61,75	-58,5	-58,5	-58,5
Resultaat voor belastingen (EBT) ¹	1.016	981	609	1.348	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	23.745	25.826	28.158	31.358	33.177	36.124	37.189	38.561
Variatie	-	-3,44%	-37,92%	121,35%	9,05%	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%	6,4%	8,76%	9,03%	11,36%	5,8%	8,88%	2,95%	3,69%
Nettowinst (verlies) ¹	950	917	622	1.336	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	19.767	21.464	23.807	27.533	30.758	30.034	30.702	31.280
Variatie	-	-3,47%	-32,17%	114,79%	9,06%	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%	2,37%	8,59%	10,91%	15,65%	11,72%	-2,35%	2,22%	1,88%
Datum van publicatie	13/02/20	21/05/20	19/08/20	18/11/20	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	-	-	-	-	-	-	-	-

¹USD in Miljoen

Geschatte gegevens

Balansprognose: NVIDIA Corporation

balance-sheet-analysis-chart NVIDIA-CORPORATION

Fiscaal tijdperk: January	2020	2021	2022	2023	2024	2025	2026	2027
Nettoschuld ¹	-8.906	-4.598	-10.262	-2.343	-16.275	-53.478	-140.770	-265.884
Variatie	-	-151,63%	-323,18%	-122,83%	-794,62%	-428,59%	-363,23%	-288,88%
Datum van publicatie	13/02/20	24/02/21	16/02/22	22/02/23	21/02/24	-	-	-

¹USD in Miljoen

Geschatte gegevens

Verwachte kasstroom: NVIDIA Corporation

Fiscaal tijdperk: January	2020	2021	2022	2023	2024	2025	2026	2027
CAPEX ¹	489	1.128	976	1.833	1.069	2.671	3.175	3.505
Variatie	-	130,67%	-13,48%	87,81%	-41,68%	149,86%	18,88%	10,38%
Vrije kasstroom (FCF) ¹	4.272	4.694	8.132	3.808	27.021	64.536	94.135	124.262
Variatie	-	9,88%	73,24%	-53,17%	609,59%	138,84%	45,86%	32%
Datum van publicatie	13/02/20	24/02/21	16/02/22	22/02/23	21/02/24	-	-	-

¹USD in Miljoen

Geschatte gegevens

Verwachte financiële ratio's: NVIDIA Corporation

Fiscaal tijdperk: January	2020	2021	2022	2023	2024	2025	2026	2027
Winstgevendheid
EBITDA-marge (%)	29,56%	33,76%	41,67%	21,38%	56,6%	65,12%	65,81%	69,43%
EBIT-marge (%)	34,21%	40,8%	47,15%	33,51%	60,95%	66,01%	63,97%	64,8%
EBT-marge (%)	27,2%	26,44%	36,94%	15,5%	55,51%	62,6%	61,93%	61,06%
Nettomarge (%)	25,61%	25,98%	36,23%	16,19%	48,85%	54,28%	53,28%	54,38%
FCF-marge (%)	39,13%	28,15%	30,21%	14,12%	44,35%	49,98%	48,18%	52,7%
Vrije kasstroom/nettoresultaat (%)	152,79%	108,36%	83,39%	87,18%	90,8%	92,08%	90,43%	96,91%
Winstgevendheid
ROA	18,27%	18,79%	30,86%	19,6%	60,45%	77,77%	68,24%	54,71%
ROE	33,23%	43,15%	51,76%	34,35%	99,3%	115,1%	89,82%	68,18%
Financiële gezondheid
Hefboom (schuld/ebitda)	-	-	-	-	-	-	-	-
Schuld/vrije kasstroom	-	-	-	-	-	-	-	-
Kapitaalintensiteit
Kapitaaluitgaven/omzet (%)	4,48%	6,76%	3,63%	6,8%	1,75%	2,07%	1,63%	1,49%
CAPEX / EBITDA (%)	15,15%	20,04%	8,7%	31,78%	3,1%	3,18%	2,47%	2,14%
CAPEX / FCF (%)	11,45%	24,03%	12%	48,14%	3,96%	4,14%	3,37%	2,82%
Bestanddelen per aandeel
Kasstroom per aandeel ¹	0,1926	0,2318	0,3593	0,225	1,126	2,818	4,482	6,06
Variatie	-	20,34%	55,02%	-37,37%	400,56%	150,23%	59,01%	35,23%
Dividend per aandeel ¹	0,016	0,016	0,016	0,016	0,016	0,0404	0,0428	0,0441
Variatie	-	0%	0%	0%	0%	152,62%	5,81%	3,16%
Nettoactief per aandeel ¹	0,4937	0,6812	1,05	0,8816	1,723	3,642	7,127	11,13
Variatie	-	37,99%	54,1%	-16,02%	95,45%	111,38%	95,67%	56,17%
WPA ¹	0,113	0,1725	0,385	0,174	1,193	2,836	4,225	5,309
Variatie	-	52,65%	123,19%	-54,81%	585,63%	137,7%	48,99%	25,66%
Aantal aandelen (in duizend)	24.480.000	24.760.000	25.000.000	24.610.000	24.700.000	24.490.000	24.490.000	24.490.000
Datum van publicatie	13/02/20	24/02/21	16/02/22	22/02/23	21/02/24	-	-	-