Geschatte realtime
Tradegate
08:27:15 02-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
64,28
EUR
|
+0,19%
|
|
+0,56%
|
-16,35%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
10.013
|
13.459
|
29.262
|
26.970
|
35.976
|
29.763
|
-
|
-
|
Bedrijfswaarde
1 |
12.732
|
15.870
|
30.984
|
27.245
|
36.830
|
29.375
|
28.314
|
26.987
|
K/w-verhouding
|
47,8
x
|
58,4
x
|
29,9
x
|
14,7
x
|
17,1
x
|
18
x
|
15,2
x
|
11,8
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,81
x
|
2,56
x
|
4,34
x
|
3,24
x
|
4,36
x
|
4,12
x
|
3,75
x
|
3,35
x
|
Bedrijfswaarde/omzet
|
2,31
x
|
3,02
x
|
4,6
x
|
3,27
x
|
4,46
x
|
4,07
x
|
3,57
x
|
3,04
x
|
Bedrijfswaarde/EBITDA
|
10,1
x
|
15,2
x
|
15,7
x
|
8,15
x
|
11,4
x
|
11,4
x
|
9,29
x
|
7,39
x
|
Bedrijfswaarde/FCF
|
79,5
x
|
31,7
x
|
23,2
x
|
16,7
x
|
91,6
x
|
17,8
x
|
17
x
|
14,6
x
|
FCF Yield
|
1,26%
|
3,16%
|
4,32%
|
5,98%
|
1,09%
|
5,63%
|
5,9%
|
6,86%
|
Price to Book
|
3,02
x
|
3,81
x
|
6,41
x
|
4,35
x
|
4,62
x
|
3,26
x
|
2,78
x
|
2,38
x
|
Aantal aandelen (in duizenden)
|
410.722
|
411.224
|
430.834
|
432.424
|
430.698
|
430.232
|
-
|
-
|
Referentieprijs
2 |
24,38
|
32,73
|
67,92
|
62,37
|
83,53
|
69,18
|
69,18
|
69,18
|
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
|
7.224
|
7.933
|
8.874
|
EBITDA
1 |
1.256
|
1.041
|
1.976
|
3.344
|
3.218
|
2.577
|
3.048
|
3.651
|
Bedrijfsresultaat (EBIT)
1 |
778,6
|
536,5
|
1.478
|
2.873
|
2.665
|
2.025
|
2.437
|
2.940
|
Operationele Marge
|
14,11%
|
10,21%
|
21,93%
|
34,51%
|
32,29%
|
28,03%
|
30,72%
|
33,13%
|
Resultaat voor belastingen (EBT)
1 |
276,6
|
176,6
|
1.158
|
2.362
|
2.536
|
2.026
|
2.443
|
2.954
|
Nettowinst (verlies)
1 |
211,7
|
234,2
|
1.010
|
1.902
|
2.184
|
1.678
|
2.008
|
2.490
|
Nettomarge
|
3,84%
|
4,46%
|
14,98%
|
22,85%
|
26,46%
|
23,23%
|
25,32%
|
28,05%
|
WPA
2 |
0,5100
|
0,5600
|
2,270
|
4,240
|
4,890
|
3,836
|
4,541
|
5,842
|
Free Cash Flow
1 |
160,1
|
500,7
|
1.337
|
1.628
|
401,9
|
1.653
|
1.669
|
1.850
|
FCF-marge
|
2,9%
|
9,53%
|
19,84%
|
19,55%
|
4,87%
|
22,89%
|
21,05%
|
20,85%
|
Kasstroomconversie (ebitda)
|
12,74%
|
48,08%
|
67,68%
|
48,69%
|
12,49%
|
64,16%
|
54,77%
|
50,67%
|
Kasstroomconversie (nettowinst)
|
75,63%
|
213,79%
|
132,47%
|
85,59%
|
18,4%
|
98,52%
|
83,13%
|
74,31%
|
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 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
|
---|
Omzet
1 |
1.846
|
1.945
|
2.085
|
2.193
|
2.104
|
1.960
|
2.094
|
2.181
|
2.018
|
1.863
|
1.731
|
1.782
|
1.843
|
1.848
|
1.929
|
EBITDA
1 |
643,9
|
777,8
|
835,9
|
894,8
|
835,2
|
759,4
|
822,9
|
851,9
|
783,7
|
681,6
|
608,2
|
640,5
|
680,1
|
686,9
|
739
|
Bedrijfsresultaat (EBIT)
1 |
528,1
|
658,5
|
719,4
|
777,1
|
718,1
|
630,8
|
687,5
|
709,9
|
637
|
540,8
|
463,4
|
492,3
|
527
|
537,1
|
584,7
|
Operationele Marge
|
28,61%
|
33,86%
|
34,5%
|
35,44%
|
34,14%
|
32,19%
|
32,83%
|
32,55%
|
31,56%
|
29,03%
|
26,77%
|
27,62%
|
28,6%
|
29,07%
|
30,3%
|
Resultaat voor belastingen (EBT)
1 |
466,2
|
628,1
|
564
|
406,8
|
763,3
|
545,9
|
681,5
|
697,5
|
610,9
|
538,2
|
446,2
|
483,6
|
536,2
|
517,5
|
563,5
|
Nettowinst (verlies)
1 |
425,9
|
530,2
|
455,8
|
311,9
|
604,3
|
461,7
|
576,6
|
582,7
|
562,7
|
453
|
380,8
|
403,6
|
432,1
|
434,4
|
473,2
|
Nettomarge
|
23,07%
|
27,26%
|
21,86%
|
14,23%
|
28,73%
|
23,56%
|
27,53%
|
26,72%
|
27,88%
|
24,32%
|
22%
|
22,65%
|
23,45%
|
23,51%
|
24,53%
|
WPA
2 |
0,9600
|
1,180
|
1,020
|
0,7000
|
1,350
|
1,030
|
1,290
|
1,290
|
1,280
|
1,040
|
0,8754
|
0,9302
|
0,9885
|
0,9834
|
1,067
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
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
|
29/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.718
|
2.411
|
1.722
|
275
|
854
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
389
|
1.449
|
2.776
|
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
|
1.653
|
1.669
|
1.850
|
ROE (netto-inkomsten/eigen vermogen)
|
18,9%
|
6,85%
|
31,6%
|
43,6%
|
29,6%
|
20%
|
20,6%
|
22,3%
|
ROA (netto-inkomsten/totale activa)
|
2,64%
|
2,74%
|
14,1%
|
21,7%
|
17%
|
12,5%
|
13,9%
|
15,6%
|
Totale activa
1 |
8.007
|
8.545
|
7.184
|
8.752
|
12.823
|
13.450
|
14.481
|
15.939
|
Nettoactief per aandeel
2 |
8,080
|
8,590
|
10,60
|
14,30
|
18,10
|
21,20
|
24,90
|
29,10
|
Cashflow per aandeel
2 |
1,670
|
2,110
|
4,020
|
5,870
|
4,430
|
5,840
|
6,380
|
7,240
|
Capex
1 |
535
|
384
|
445
|
1.005
|
1.576
|
920
|
1.001
|
1.064
|
Capex/omzet
|
9,69%
|
7,3%
|
6,6%
|
12,07%
|
19,09%
|
12,74%
|
12,62%
|
11,99%
|
Datum van publicatie
|
3/02/20
|
1/02/21
|
7/02/22
|
6/02/23
|
5/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
69,18
USD Gemiddelde koersdoel
83,79
USD Spread / Gemiddelde doel +21,12% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +151,00% | 3.055 mld. | | +63,24% | 770 mld. | | +46,99% | 764 mld. | | +6,97% | 255 mld. | | +38,30% | 223 mld. | | +14,16% | 177 mld. | | +111,36% | 165 mld. | | +54,11% | 146 mld. | | -38,63% | 131 mld. |
Halfgeleiders - Andere
|