Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
116,8
USD
|
+1,79%
|
|
+11,32%
|
+3,68%
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.989
|
8.628
|
21.848
|
13.176
|
10.146
|
11.272
|
-
|
-
|
Bedrijfswaarde
1 |
9.198
|
9.480
|
22.193
|
14.250
|
11.385
|
12.319
|
12.310
|
12.121
|
K/w-verhouding
|
69,7
x
|
26,6
x
|
30,5
x
|
13,1
x
|
102
x
|
-359
x
|
29,1
x
|
18,6
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
2,91
x
|
2,66
x
|
5,44
x
|
2,84
x
|
2,84
x
|
3
x
|
2,73
x
|
2,54
x
|
Bedrijfswaarde/omzet
|
2,98
x
|
2,93
x
|
5,53
x
|
3,07
x
|
3,19
x
|
3,28
x
|
2,98
x
|
2,73
x
|
Bedrijfswaarde/EBITDA
|
8,89
x
|
8,76
x
|
14,8
x
|
8,08
x
|
11,8
x
|
13,5
x
|
11
x
|
9,36
x
|
Bedrijfswaarde/FCF
|
15,6
x
|
12,1
x
|
19,9
x
|
17,1
x
|
16,6
x
|
20,7
x
|
17,3
x
|
12,9
x
|
FCF Yield
|
6,41%
|
8,24%
|
5,02%
|
5,87%
|
6,01%
|
4,83%
|
5,78%
|
7,73%
|
Price to Book
|
2
x
|
2,07
x
|
4,83
x
|
2,98
x
|
2,68
x
|
3,1
x
|
2,85
x
|
2,45
x
|
Aantal aandelen (in duizenden)
|
122.789
|
115.685
|
113.263
|
108.432
|
99.889
|
96.548
|
-
|
-
|
Referentieprijs
2 |
73,21
|
74,58
|
192,9
|
121,5
|
101,6
|
116,8
|
116,8
|
116,8
|
Datum van publicatie
|
7/05/19
|
7/05/20
|
5/05/21
|
4/05/22
|
3/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.090
|
3.239
|
4.015
|
4.646
|
3.569
|
3.755
|
4.126
|
4.440
|
EBITDA
1 |
1.035
|
1.082
|
1.495
|
1.763
|
960,9
|
915,6
|
1.124
|
1.295
|
Bedrijfsresultaat (EBIT)
1 |
826,3
|
860,8
|
1.292
|
1.552
|
754,4
|
707,6
|
875,1
|
1.034
|
Operationele Marge
|
26,74%
|
26,58%
|
32,17%
|
33,4%
|
21,14%
|
18,84%
|
21,21%
|
23,28%
|
Resultaat voor belastingen (EBT)
1 |
91,79
|
395,1
|
807,4
|
1.181
|
124,6
|
91,71
|
553,3
|
762,6
|
Nettowinst (verlies)
1 |
133,1
|
334,3
|
733,6
|
1.033
|
103,2
|
-25,47
|
408,9
|
662,7
|
Nettomarge
|
4,31%
|
10,32%
|
18,27%
|
22,24%
|
2,89%
|
-0,68%
|
9,91%
|
14,93%
|
WPA
2 |
1,050
|
2,800
|
6,320
|
9,260
|
1,000
|
-0,3251
|
4,013
|
6,276
|
Free Cash Flow
1 |
589,4
|
781,5
|
1.115
|
835,8
|
684,3
|
594,8
|
710,9
|
936,7
|
FCF-marge
|
19,07%
|
24,13%
|
27,77%
|
17,99%
|
19,17%
|
15,84%
|
17,23%
|
21,1%
|
Kasstroomconversie (ebitda)
|
56,95%
|
72,2%
|
74,58%
|
47,42%
|
71,21%
|
64,96%
|
63,25%
|
72,31%
|
Kasstroomconversie (nettowinst)
|
442,76%
|
233,75%
|
151,97%
|
80,88%
|
663,37%
|
-
|
173,87%
|
141,34%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
7/05/19
|
7/05/20
|
5/05/21
|
4/05/22
|
3/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
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
|
---|
Omzet
1 |
1.255
|
1.114
|
1.166
|
1.035
|
1.158
|
743,3
|
632,7
|
651,2
|
1.103
|
1.074
|
926,4
|
923,9
|
1.106
|
1.095
|
986,5
|
EBITDA
1 |
488,2
|
425,8
|
429,1
|
336,4
|
389,6
|
149,8
|
85,12
|
96,75
|
328,6
|
-
|
195
|
192,4
|
352,8
|
315,6
|
234,7
|
Bedrijfsresultaat (EBIT)
1 |
435,4
|
372
|
377,2
|
284,4
|
337,7
|
98,55
|
33,83
|
46,72
|
279,4
|
236,5
|
144
|
151
|
263,7
|
256,8
|
197,4
|
Operationele Marge
|
34,69%
|
33,4%
|
32,34%
|
27,47%
|
29,16%
|
13,26%
|
5,35%
|
7,17%
|
25,32%
|
22,03%
|
15,54%
|
16,34%
|
23,84%
|
23,45%
|
20,01%
|
Resultaat voor belastingen (EBT)
1 |
351,8
|
283,2
|
247,5
|
79,54
|
246,9
|
-2,775
|
-199
|
-51,68
|
139,5
|
-43,79
|
55,86
|
98,02
|
195,2
|
188
|
120
|
Nettowinst (verlies)
1 |
319,2
|
216,3
|
212,3
|
68,88
|
188,6
|
-15,93
|
-138,4
|
-43,58
|
97,46
|
-126,9
|
49,23
|
60,77
|
147,2
|
131,4
|
91,34
|
Nettomarge
|
25,43%
|
19,41%
|
18,2%
|
6,65%
|
16,29%
|
-2,14%
|
-21,88%
|
-6,69%
|
8,83%
|
-11,82%
|
5,31%
|
6,58%
|
13,31%
|
12%
|
9,26%
|
WPA
2 |
2,840
|
1,950
|
1,950
|
0,6500
|
1,820
|
-0,1600
|
-1,390
|
-0,4400
|
0,9900
|
-1,310
|
0,4154
|
0,5558
|
1,442
|
1,317
|
0,8912
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
3/11/21
|
2/02/22
|
4/05/22
|
3/08/22
|
2/11/22
|
1/02/23
|
3/05/23
|
2/08/23
|
1/11/23
|
31/01/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
208
|
852
|
345
|
1.075
|
1.239
|
1.047
|
1.038
|
849
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,2012
x
|
0,7874
x
|
0,2306
x
|
0,6096
x
|
1,29
x
|
1,143
x
|
0,9237
x
|
0,6551
x
|
Free Cash Flow
1 |
589
|
781
|
1.115
|
836
|
684
|
595
|
711
|
937
|
ROE (netto-inkomsten/eigen vermogen)
|
16,1%
|
17,4%
|
25,3%
|
30%
|
14,6%
|
16,5%
|
21,2%
|
24,4%
|
ROA (netto-inkomsten/totale activa)
|
12%
|
12,2%
|
16,4%
|
18,7%
|
8,69%
|
8,89%
|
12,2%
|
-
|
Totale activa
1 |
1.105
|
2.747
|
4.476
|
5.526
|
1.187
|
-286,5
|
3.362
|
-
|
Nettoactief per aandeel
2 |
36,60
|
36,00
|
39,90
|
40,80
|
37,90
|
37,60
|
41,00
|
47,70
|
Cashflow per aandeel
2 |
6,360
|
7,930
|
11,20
|
9,410
|
8,190
|
9,210
|
9,520
|
12,10
|
Capex
1 |
221
|
164
|
187
|
213
|
159
|
147
|
228
|
252
|
Capex/omzet
|
7,15%
|
5,07%
|
4,66%
|
4,6%
|
4,45%
|
3,93%
|
5,52%
|
5,67%
|
Datum van publicatie
|
7/05/19
|
7/05/20
|
5/05/21
|
4/05/22
|
3/05/23
|
-
|
-
|
-
|
Laatste slotkoers
116,8
USD Gemiddelde koersdoel
115,8
USD Spread / Gemiddelde doel -0,82% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,68% | 11,27 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
|