Beurs gesloten -
Börse Stuttgart
19:18:53 16-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
171
EUR
|
-0,35%
|
|
-1,38%
|
+81,01%
|
Fiscaal tijdperk: Dicembre |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.582.956
|
13.743.101
|
15.947.184
|
11.629.776
|
15.377.718
|
27.358.423
|
-
|
-
|
Bedrijfswaarde
1 |
8.174.930
|
13.428.194
|
15.611.753
|
10.921.940
|
14.613.266
|
26.395.049
|
25.847.355
|
24.968.376
|
K/w-verhouding
|
24,8
x
|
26,5
x
|
26,7
x
|
11,4
x
|
18,3
x
|
26,4
x
|
20,6
x
|
17,4
x
|
Dividendrendement
|
2,87%
|
1,89%
|
1,79%
|
2,45%
|
2,19%
|
1,41%
|
1,64%
|
1,74%
|
Marktkapitalisatie/omzet
|
8,02
x
|
10,3
x
|
10
x
|
5,14
x
|
7,11
x
|
9,93
x
|
8,09
x
|
6,98
x
|
Bedrijfswaarde/omzet
|
7,64
x
|
10
x
|
9,83
x
|
4,82
x
|
6,76
x
|
9,58
x
|
7,64
x
|
6,37
x
|
Bedrijfswaarde/EBITDA
|
12,4
x
|
14,9
x
|
14,6
x
|
7,01
x
|
10,1
x
|
14,3
x
|
11,1
x
|
9,28
x
|
Bedrijfswaarde/FCF
|
52,8
x
|
42,6
x
|
57,2
x
|
20,7
x
|
50
x
|
40,9
x
|
28,8
x
|
18,9
x
|
FCF Yield
|
1,89%
|
2,35%
|
1,75%
|
4,83%
|
2%
|
2,44%
|
3,48%
|
5,28%
|
Price to Book
|
5,29
x
|
7,43
x
|
7,35
x
|
3,95
x
|
4,45
x
|
6,53
x
|
5,35
x
|
4,38
x
|
Aantal aandelen (in duizenden)
|
25.930.380
|
25.930.380
|
25.930.380
|
25.930.380
|
25.932.071
|
25.932.154
|
-
|
-
|
Referentieprijs
2 |
331,0
|
530,0
|
615,0
|
448,5
|
593,0
|
1.055
|
1.055
|
1.055
|
Datum van publicatie
|
16/01/20
|
14/01/21
|
13/01/22
|
12/01/23
|
18/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Dicembre |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.069.985
|
1.339.255
|
1.587.415
|
2.263.891
|
2.161.740
|
2.753.909
|
3.382.115
|
3.917.841
|
EBITDA
1 |
659.585
|
898.509
|
1.072.376
|
1.558.533
|
1.453.657
|
1.849.366
|
2.321.758
|
2.691.379
|
Bedrijfsresultaat (EBIT)
1 |
372.701
|
566.784
|
649.981
|
1.121.279
|
921.466
|
1.162.104
|
1.502.857
|
1.776.754
|
Operationele Marge
|
34,83%
|
42,32%
|
40,95%
|
49,53%
|
42,63%
|
42,2%
|
44,44%
|
45,35%
|
Resultaat voor belastingen (EBT)
1 |
389.850
|
584.777
|
663.126
|
1.144.191
|
979.170
|
1.216.570
|
1.539.481
|
1.818.427
|
Nettowinst (verlies)
1 |
345.264
|
517.885
|
596.540
|
1.016.530
|
838.498
|
1.036.092
|
1.333.178
|
1.558.624
|
Nettomarge
|
32,27%
|
38,67%
|
37,58%
|
44,9%
|
38,79%
|
37,62%
|
39,42%
|
39,78%
|
WPA
2 |
13,32
|
19,98
|
23,01
|
39,20
|
32,34
|
39,91
|
51,14
|
60,79
|
Free Cash Flow
1 |
154.720
|
315.430
|
272.965
|
527.927
|
292.150
|
645.205
|
898.583
|
1.319.185
|
FCF-marge
|
14,46%
|
23,55%
|
17,2%
|
23,32%
|
13,51%
|
23,43%
|
26,57%
|
33,67%
|
Kasstroomconversie (ebitda)
|
23,46%
|
35,11%
|
25,45%
|
33,87%
|
20,1%
|
34,89%
|
38,7%
|
49,02%
|
Kasstroomconversie (nettowinst)
|
44,81%
|
60,91%
|
45,76%
|
51,93%
|
34,84%
|
62,27%
|
67,4%
|
84,64%
|
Dividend per aandeel
2 |
9,500
|
10,00
|
11,00
|
11,00
|
13,00
|
14,83
|
17,30
|
18,31
|
Datum van publicatie
|
16/01/20
|
14/01/21
|
13/01/22
|
12/01/23
|
18/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
438.189
|
491.076
|
534.141
|
613.142
|
625.532
|
508.633
|
480.841
|
546.733
|
625.529
|
1.172.262
|
592.644
|
655.997
|
733.666
|
786.208
|
759.739
|
799.490
|
EBITDA
1 |
293.435
|
334.892
|
375.349
|
415.669
|
432.623
|
341.561
|
325.897
|
375.346
|
410.853
|
-
|
408.041
|
436.429
|
496.358
|
526.413
|
523.161
|
547.251
|
Bedrijfsresultaat (EBIT)
1 |
182.772
|
223.790
|
262.124
|
310.324
|
325.041
|
231.238
|
201.958
|
228.065
|
260.205
|
-
|
249.018
|
274.183
|
310.286
|
336.534
|
324.994
|
351.502
|
Operationele Marge
|
41,71%
|
45,57%
|
49,07%
|
50,61%
|
51,96%
|
45,46%
|
42%
|
41,71%
|
41,6%
|
-
|
42,02%
|
41,8%
|
42,29%
|
42,8%
|
42,78%
|
43,97%
|
Resultaat voor belastingen (EBT)
1 |
184.819
|
226.832
|
265.998
|
316.691
|
334.670
|
244.275
|
214.675
|
241.940
|
278.281
|
-
|
266.543
|
287.645
|
323.430
|
351.799
|
304.516
|
368.681
|
Nettowinst (verlies)
1 |
166.232
|
202.733
|
237.027
|
280.866
|
295.904
|
206.987
|
181.799
|
211.000
|
238.712
|
-
|
225.485
|
234.641
|
279.712
|
303.807
|
289.405
|
309.667
|
Nettomarge
|
37,94%
|
41,28%
|
44,38%
|
45,81%
|
47,3%
|
40,69%
|
37,81%
|
38,59%
|
38,16%
|
-
|
38,05%
|
35,77%
|
38,13%
|
38,64%
|
38,09%
|
38,73%
|
WPA
2 |
6,410
|
7,820
|
9,140
|
10,83
|
11,41
|
7,980
|
7,010
|
8,140
|
9,210
|
17,35
|
8,700
|
9,050
|
10,79
|
11,72
|
11,22
|
12,01
|
Dividend per aandeel
2 |
2,750
|
2,750
|
2,750
|
2,750
|
2,750
|
3,000
|
3,000
|
3,500
|
3,500
|
-
|
4,000
|
3,250
|
3,375
|
3,500
|
3,750
|
3,750
|
Datum van publicatie
|
13/01/22
|
14/04/22
|
14/07/22
|
13/10/22
|
12/01/23
|
20/04/23
|
20/07/23
|
19/10/23
|
18/01/24
|
18/01/24
|
18/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
408.026
|
314.907
|
335.431
|
707.836
|
764.452
|
963.374
|
1.511.067
|
2.390.047
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
154.720
|
315.430
|
272.965
|
527.927
|
292.150
|
645.205
|
898.583
|
1.319.185
|
ROE (netto-inkomsten/eigen vermogen)
|
20,9%
|
29,8%
|
29,7%
|
39,8%
|
26,2%
|
26,7%
|
28,3%
|
27,6%
|
ROA (netto-inkomsten/totale activa)
|
15,9%
|
20,6%
|
16,9%
|
23,4%
|
16%
|
17,1%
|
18,9%
|
18,8%
|
Totale activa
1 |
2.177.470
|
2.512.761
|
3.528.908
|
4.345.141
|
5.248.584
|
6.064.153
|
7.069.458
|
8.298.828
|
Nettoactief per aandeel
2 |
62,50
|
71,30
|
83,60
|
114,0
|
133,0
|
162,0
|
197,0
|
241,0
|
Cashflow per aandeel
2 |
23,70
|
31,70
|
42,90
|
62,10
|
47,90
|
65,50
|
79,40
|
87,20
|
Capex
1 |
460.420
|
507.239
|
839.196
|
1.082.672
|
949.820
|
969.223
|
1.058.725
|
1.183.455
|
Capex/omzet
|
43,03%
|
37,87%
|
52,87%
|
47,82%
|
43,94%
|
35,19%
|
31,3%
|
30,21%
|
Datum van publicatie
|
16/01/20
|
14/01/21
|
13/01/22
|
12/01/23
|
18/01/24
|
-
|
-
|
-
|
Laatste slotkoers
1.055
TWD Gemiddelde koersdoel
1.145
TWD Spread / Gemiddelde doel +8,51% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +155,16% | 3.156 mld. | | +51,74% | 798 mld. | | +44,95% | 232 mld. | | +137,90% | 185 mld. | | +21,21% | 184 mld. | | -31,66% | 147 mld. | | +49,39% | 145 mld. | | +22,55% | 118 mld. | | +64,66% | 115 mld. |
Halfgeleiders - Andere
|