Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
165,7
USD
|
+1,45%
|
|
+5,09%
|
+14,54%
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
91.454
|
126.580
|
151.017
|
136.096
|
120.171
|
185.018
|
-
|
-
|
Bedrijfswaarde
1 |
95.127
|
131.092
|
154.348
|
145.196
|
124.245
|
185.616
|
179.026
|
174.314
|
K/w-verhouding
|
21
x
|
24,8
x
|
17
x
|
10,7
x
|
16,8
x
|
20,7
x
|
18,3
x
|
16,5
x
|
Dividendrendement
|
3,3%
|
2,26%
|
1,99%
|
2,36%
|
2,88%
|
1,97%
|
2,07%
|
2,25%
|
Marktkapitalisatie/omzet
|
4,71
x
|
5,85
x
|
4,51
x
|
3,08
x
|
3,35
x
|
4,85
x
|
4,44
x
|
4,19
x
|
Bedrijfswaarde/omzet
|
4,9
x
|
6,05
x
|
4,61
x
|
3,29
x
|
3,47
x
|
4,87
x
|
4,29
x
|
3,94
x
|
Bedrijfswaarde/EBITDA
|
15,6
x
|
17,9
x
|
11,6
x
|
7,71
x
|
9,36
x
|
12,8
x
|
11,3
x
|
10,8
x
|
Bedrijfswaarde/FCF
|
14,9
x
|
29,7
x
|
17,8
x
|
21,2
x
|
12,6
x
|
17,6
x
|
14,8
x
|
14,1
x
|
FCF Yield
|
6,73%
|
3,36%
|
5,6%
|
4,71%
|
7,93%
|
5,67%
|
6,74%
|
7,11%
|
Price to Book
|
17,5
x
|
20,9
x
|
15,1
x
|
7,54
x
|
5,56
x
|
7,24
x
|
6,09
x
|
5,4
x
|
Aantal aandelen (in duizenden)
|
1.215.658
|
1.128.266
|
1.128.000
|
1.123.000
|
1.116.000
|
1.116.854
|
-
|
-
|
Referentieprijs
2 |
75,23
|
112,2
|
133,9
|
121,2
|
107,7
|
165,7
|
165,7
|
165,7
|
Datum van publicatie
|
6/11/19
|
4/11/20
|
3/11/21
|
2/11/22
|
1/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
19.398
|
21.654
|
33.467
|
44.169
|
35.832
|
38.140
|
41.712
|
44.207
|
EBITDA
1 |
6.101
|
7.325
|
13.354
|
18.829
|
13.269
|
14.551
|
15.883
|
16.102
|
Bedrijfsresultaat (EBIT)
1 |
4.700
|
5.932
|
11.772
|
17.067
|
11.460
|
12.858
|
14.336
|
15.163
|
Operationele Marge
|
24,23%
|
27,39%
|
35,17%
|
38,64%
|
31,98%
|
33,71%
|
34,37%
|
34,3%
|
Resultaat voor belastingen (EBT)
1 |
7.481
|
5.719
|
10.274
|
14.998
|
7.443
|
10.161
|
11.927
|
13.303
|
Nettowinst (verlies)
1 |
4.386
|
5.198
|
9.043
|
12.936
|
7.232
|
8.956
|
10.061
|
11.040
|
Nettomarge
|
22,61%
|
24%
|
27,02%
|
29,29%
|
20,18%
|
23,48%
|
24,12%
|
24,97%
|
WPA
2 |
3,590
|
4,520
|
7,870
|
11,37
|
6,420
|
8,014
|
9,039
|
10,04
|
Free Cash Flow
1 |
6.399
|
4.407
|
8.648
|
6.834
|
9.849
|
10.521
|
12.072
|
12.401
|
FCF-marge
|
32,99%
|
20,35%
|
25,84%
|
15,47%
|
27,49%
|
27,58%
|
28,94%
|
28,05%
|
Kasstroomconversie (ebitda)
|
104,88%
|
60,16%
|
64,76%
|
36,3%
|
74,23%
|
72,31%
|
76,01%
|
77,01%
|
Kasstroomconversie (nettowinst)
|
145,9%
|
84,78%
|
95,63%
|
52,83%
|
136,19%
|
117,47%
|
119,98%
|
112,33%
|
Dividend per aandeel
2 |
2,480
|
2,540
|
2,660
|
2,860
|
3,100
|
3,266
|
3,430
|
3,735
|
Datum van publicatie
|
6/11/19
|
4/11/20
|
3/11/21
|
2/11/22
|
1/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
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 |
9.321
|
10.697
|
11.158
|
10.928
|
11.387
|
9.456
|
9.268
|
8.442
|
8.665
|
9.922
|
9.338
|
9.018
|
9.834
|
10.676
|
10.226
|
EBITDA
1 |
3.827
|
4.838
|
4.802
|
4.443
|
4.746
|
3.675
|
3.464
|
3.000
|
3.131
|
4.057
|
3.530
|
3.280
|
3.862
|
4.253
|
3.890
|
Bedrijfsresultaat (EBIT)
1 |
3.402
|
4.432
|
4.374
|
4.005
|
4.256
|
3.277
|
2.994
|
2.521
|
2.669
|
3.620
|
3.084
|
2.840
|
3.286
|
3.785
|
3.483
|
Operationele Marge
|
36,5%
|
41,43%
|
39,2%
|
36,65%
|
37,38%
|
34,66%
|
32,3%
|
29,86%
|
30,8%
|
36,48%
|
33,02%
|
31,49%
|
33,42%
|
35,45%
|
34,06%
|
Resultaat voor belastingen (EBT)
1 |
3.285
|
3.865
|
3.423
|
4.239
|
3.470
|
2.371
|
1.895
|
1.757
|
1.420
|
2.962
|
2.581
|
2.415
|
2.882
|
3.385
|
3.227
|
Nettowinst (verlies)
1 |
2.798
|
3.399
|
2.934
|
3.730
|
2.873
|
2.235
|
1.704
|
1.803
|
1.489
|
2.767
|
2.106
|
1.903
|
2.298
|
2.690
|
2.496
|
Nettomarge
|
30,02%
|
31,78%
|
26,3%
|
34,13%
|
25,23%
|
23,64%
|
18,39%
|
21,36%
|
17,18%
|
27,89%
|
22,56%
|
21,11%
|
23,37%
|
25,2%
|
24,4%
|
WPA
2 |
2,450
|
2,980
|
2,570
|
3,290
|
2,540
|
1,980
|
1,520
|
1,600
|
1,320
|
2,460
|
1,831
|
1,672
|
2,031
|
2,360
|
2,195
|
Dividend per aandeel
2 |
0,6800
|
0,6800
|
0,6800
|
0,7500
|
0,7500
|
0,7500
|
0,7500
|
0,8000
|
0,8000
|
0,8000
|
0,8000
|
0,8440
|
0,8314
|
0,8314
|
0,8367
|
Datum van publicatie
|
3/11/21
|
2/02/22
|
27/04/22
|
27/07/22
|
2/11/22
|
2/02/23
|
3/05/23
|
2/08/23
|
1/11/23
|
31/01/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.673
|
4.512
|
3.331
|
9.100
|
4.074
|
597
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
5.992
|
10.704
|
Hefboom (schuld/ebitda)
|
0,602
x
|
0,616
x
|
0,2494
x
|
0,4833
x
|
0,307
x
|
0,0411
x
|
-
|
-
|
Free Cash Flow
1 |
6.399
|
4.407
|
8.648
|
6.834
|
9.849
|
10.521
|
12.072
|
12.401
|
ROE (netto-inkomsten/eigen vermogen)
|
153%
|
94,6%
|
113%
|
92,5%
|
34,2%
|
42,2%
|
40,8%
|
37%
|
ROA (netto-inkomsten/totale activa)
|
13,4%
|
14,1%
|
23,5%
|
28,7%
|
14,5%
|
18,5%
|
20,4%
|
20,9%
|
Totale activa
1 |
32.837
|
36.994
|
38.417
|
45.127
|
50.027
|
48.505
|
49.366
|
52.880
|
Nettoactief per aandeel
2 |
4,290
|
5,370
|
8,840
|
16,10
|
19,40
|
22,90
|
27,20
|
30,70
|
Cashflow per aandeel
2 |
5,970
|
5,060
|
9,170
|
8,000
|
10,00
|
12,30
|
12,30
|
13,20
|
Capex
1 |
887
|
1.407
|
1.888
|
2.262
|
1.450
|
1.211
|
1.443
|
1.435
|
Capex/omzet
|
4,57%
|
6,5%
|
5,64%
|
5,12%
|
4,05%
|
3,17%
|
3,46%
|
3,25%
|
Datum van publicatie
|
6/11/19
|
4/11/20
|
3/11/21
|
2/11/22
|
1/11/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
165,7
USD Gemiddelde koersdoel
174,6
USD Spread / Gemiddelde doel +5,41% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +14,54% | 185 mld. | | +77,16% | 2.159 mld. | | +31,87% | 622 mld. | | +20,41% | 623 mld. | | +6,78% | 254 mld. | | +4,12% | 162 mld. | | -36,56% | 136 mld. | | +34,57% | 127 mld. | | +35,67% | 105 mld. | | +1,72% | 100 mld. |
Halfgeleiders - Andere
|