Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
68,06
USD
|
+2,53%
|
|
+12,11%
|
-18,52%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
10.013
|
13.459
|
29.262
|
26.970
|
35.976
|
29.255
|
-
|
-
|
Bedrijfswaarde
1 |
12.732
|
15.870
|
30.984
|
27.245
|
36.830
|
28.821
|
27.294
|
26.333
|
K/w-verhouding
|
47,8
x
|
58,4
x
|
29,9
x
|
14,7
x
|
17,1
x
|
16,6
x
|
13,9
x
|
11,1
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,81
x
|
2,56
x
|
4,34
x
|
3,24
x
|
4,36
x
|
3,91
x
|
3,55
x
|
3,21
x
|
Bedrijfswaarde/omzet
|
2,31
x
|
3,02
x
|
4,6
x
|
3,27
x
|
4,46
x
|
3,85
x
|
3,31
x
|
2,89
x
|
Bedrijfswaarde/EBITDA
|
10,1
x
|
15,2
x
|
15,7
x
|
8,15
x
|
11,4
x
|
10,7
x
|
8,4
x
|
7,01
x
|
Bedrijfswaarde/FCF
|
79,5
x
|
31,7
x
|
23,2
x
|
16,7
x
|
91,6
x
|
17,4
x
|
14,5
x
|
13,1
x
|
FCF Yield
|
1,26%
|
3,16%
|
4,32%
|
5,98%
|
1,09%
|
5,74%
|
6,92%
|
7,65%
|
Price to Book
|
3,02
x
|
3,81
x
|
6,41
x
|
4,35
x
|
4,62
x
|
3,21
x
|
2,76
x
|
2,4
x
|
Aantal aandelen (in duizenden)
|
410.722
|
411.224
|
430.834
|
432.424
|
430.698
|
429.846
|
-
|
-
|
Referentieprijs
2 |
24,38
|
32,73
|
67,92
|
62,37
|
83,53
|
68,06
|
68,06
|
68,06
|
Datum van publicatie
|
3/02/20
|
1/02/21
|
7/02/22
|
6/02/23
|
5/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.518
|
5.255
|
6.740
|
8.326
|
8.253
|
7.490
|
8.234
|
9.100
|
EBITDA
1 |
1.256
|
1.041
|
1.976
|
3.344
|
3.218
|
2.702
|
3.251
|
3.758
|
Bedrijfsresultaat (EBIT)
1 |
778,6
|
536,5
|
1.478
|
2.873
|
2.665
|
2.157
|
2.593
|
3.023
|
Operationele Marge
|
14,11%
|
10,21%
|
21,93%
|
34,51%
|
32,29%
|
28,79%
|
31,49%
|
33,21%
|
Resultaat voor belastingen (EBT)
1 |
276,6
|
176,6
|
1.158
|
2.362
|
2.536
|
2.129
|
2.531
|
3.094
|
Nettowinst (verlies)
1 |
211,7
|
234,2
|
1.010
|
1.902
|
2.184
|
1.778
|
2.123
|
2.577
|
Nettomarge
|
3,84%
|
4,46%
|
14,98%
|
22,85%
|
26,46%
|
23,74%
|
25,78%
|
28,32%
|
WPA
2 |
0,5100
|
0,5600
|
2,270
|
4,240
|
4,890
|
4,112
|
4,900
|
6,147
|
Free Cash Flow
1 |
160,1
|
500,7
|
1.337
|
1.628
|
401,9
|
1.655
|
1.888
|
2.014
|
FCF-marge
|
2,9%
|
9,53%
|
19,84%
|
19,55%
|
4,87%
|
22,1%
|
22,92%
|
22,13%
|
Kasstroomconversie (ebitda)
|
12,74%
|
48,08%
|
67,68%
|
48,69%
|
12,49%
|
61,24%
|
58,07%
|
53,59%
|
Kasstroomconversie (nettowinst)
|
75,63%
|
213,79%
|
132,47%
|
85,59%
|
18,4%
|
93,07%
|
88,93%
|
78,14%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
3/02/20
|
1/02/21
|
7/02/22
|
6/02/23
|
5/02/24
|
-
|
-
|
-
|
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 |
1.742
|
1.846
|
1.945
|
2.085
|
2.193
|
2.104
|
1.960
|
2.094
|
2.181
|
2.018
|
1.850
|
1.825
|
1.885
|
1.936
|
1.935
|
EBITDA
1 |
552,3
|
643,9
|
777,8
|
835,9
|
894,8
|
835,2
|
759,4
|
822,9
|
851,9
|
783,7
|
675,1
|
655,3
|
695,6
|
738,1
|
749,4
|
Bedrijfsresultaat (EBIT)
1 |
427,1
|
528,1
|
658,5
|
719,4
|
777,1
|
718,1
|
630,8
|
687,5
|
709,9
|
637
|
528,7
|
507,6
|
543,3
|
576,5
|
586
|
Operationele Marge
|
24,52%
|
28,61%
|
33,86%
|
34,5%
|
35,44%
|
34,14%
|
32,19%
|
32,83%
|
32,55%
|
31,56%
|
28,57%
|
27,81%
|
28,83%
|
29,79%
|
30,28%
|
Resultaat voor belastingen (EBT)
1 |
372,2
|
466,2
|
628,1
|
564
|
406,8
|
763,3
|
545,9
|
681,5
|
697,5
|
610,9
|
515
|
528,5
|
556,7
|
562,5
|
383,6
|
Nettowinst (verlies)
1 |
309,7
|
425,9
|
530,2
|
455,8
|
311,9
|
604,3
|
461,7
|
576,6
|
582,7
|
562,7
|
435,8
|
428,1
|
457,2
|
479
|
457,3
|
Nettomarge
|
17,78%
|
23,07%
|
27,26%
|
21,86%
|
14,23%
|
28,73%
|
23,56%
|
27,53%
|
26,72%
|
27,88%
|
23,55%
|
23,45%
|
24,26%
|
24,75%
|
23,63%
|
WPA
2 |
0,7000
|
0,9600
|
1,180
|
1,020
|
0,7000
|
1,350
|
1,030
|
1,290
|
1,290
|
1,280
|
0,9957
|
0,9820
|
1,054
|
1,098
|
1,052
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
1/11/21
|
7/02/22
|
2/05/22
|
1/08/22
|
31/10/22
|
6/02/23
|
1/05/23
|
31/07/23
|
30/10/23
|
5/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.718
|
2.411
|
1.722
|
275
|
854
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
434
|
1.961
|
2.922
|
Hefboom (schuld/ebitda)
|
2,163
x
|
2,315
x
|
0,8715
x
|
0,0821
x
|
0,2653
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
160
|
501
|
1.337
|
1.628
|
402
|
1.655
|
1.888
|
2.014
|
ROE (netto-inkomsten/eigen vermogen)
|
18,9%
|
6,85%
|
31,6%
|
43,6%
|
29,6%
|
21,7%
|
24,2%
|
31%
|
ROA (netto-inkomsten/totale activa)
|
2,64%
|
2,74%
|
14,1%
|
21,7%
|
17%
|
13,6%
|
15,1%
|
18,1%
|
Totale activa
1 |
8.007
|
8.545
|
7.184
|
8.752
|
12.823
|
13.039
|
14.060
|
14.238
|
Nettoactief per aandeel
2 |
8,080
|
8,590
|
10,60
|
14,30
|
18,10
|
21,20
|
24,70
|
28,40
|
Cashflow per aandeel
2 |
1,670
|
2,110
|
4,020
|
5,870
|
4,430
|
6,380
|
6,660
|
7,700
|
Capex
1 |
535
|
384
|
445
|
1.005
|
1.576
|
1.061
|
1.045
|
1.157
|
Capex/omzet
|
9,69%
|
7,3%
|
6,6%
|
12,07%
|
19,09%
|
14,17%
|
12,69%
|
12,71%
|
Datum van publicatie
|
3/02/20
|
1/02/21
|
7/02/22
|
6/02/23
|
5/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
68,06
USD Gemiddelde koersdoel
86,04
USD Spread / Gemiddelde doel +26,42% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -18,52% | 29,26 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
|