Real-time Estimate
Cboe BZX
03:22:12 2024-05-02 pm EDT
|
5-day change
|
1st Jan Change
|
858.7
USD
|
+3.41%
|
|
+3.82%
|
+73.23%
|
Fiscal Period: Januar |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
151,758
|
323,143
|
571,000
|
501,183
|
1,507,466
|
2,043,805
|
-
|
-
|
Enterprise Value (EV)
1 |
142,852
|
318,545
|
560,738
|
498,840
|
1,491,191
|
1,985,885
|
1,933,777
|
1,867,874
|
P/E ratio
|
54.9
x
|
75.7
x
|
59.3
x
|
117
x
|
51.2
x
|
36.1
x
|
29.5
x
|
24.3
x
|
Yield
|
0.26%
|
0.12%
|
0.07%
|
0.08%
|
-
|
0.02%
|
0.02%
|
0.02%
|
Capitalization / Revenue
|
13.9
x
|
19.4
x
|
21.2
x
|
18.6
x
|
24.7
x
|
18.2
x
|
14.8
x
|
12.6
x
|
EV / Revenue
|
13.1
x
|
19.1
x
|
20.8
x
|
18.5
x
|
24.5
x
|
17.7
x
|
14
x
|
11.5
x
|
EV / EBITDA
|
44.3
x
|
56.6
x
|
50
x
|
86.5
x
|
43.2
x
|
27.9
x
|
23.1
x
|
17.7
x
|
EV / FCF
|
33.4
x
|
67.9
x
|
69
x
|
131
x
|
55.2
x
|
36.7
x
|
28.2
x
|
24.1
x
|
FCF Yield
|
2.99%
|
1.47%
|
1.45%
|
0.76%
|
1.81%
|
2.72%
|
3.55%
|
4.14%
|
Price to Book
|
12.6
x
|
19.2
x
|
21.8
x
|
23.1
x
|
35.4
x
|
23.2
x
|
14.9
x
|
9.57
x
|
Nbr of stocks (in thousands)
|
2,448,000
|
2,476,000
|
2,500,000
|
2,461,000
|
2,470,000
|
2,461,200
|
-
|
-
|
Reference price
2 |
61.99
|
130.5
|
228.4
|
203.6
|
610.3
|
830.4
|
830.4
|
830.4
|
Announcement Date
|
2/13/20
|
2/24/21
|
2/16/22
|
2/22/23
|
2/21/24
|
-
|
-
|
-
|
Fiscal Period: Januar |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
10,918
|
16,675
|
26,914
|
26,974
|
60,922
|
112,023
|
137,665
|
162,530
|
EBITDA
1 |
3,227
|
5,630
|
11,215
|
5,768
|
34,480
|
71,301
|
83,657
|
105,543
|
EBIT
1 |
3,735
|
6,803
|
12,690
|
9,040
|
37,134
|
73,046
|
88,389
|
104,725
|
Operating Margin
|
34.21%
|
40.8%
|
47.15%
|
33.51%
|
60.95%
|
65.21%
|
64.21%
|
64.43%
|
Earnings before Tax (EBT)
1 |
2,970
|
4,409
|
9,941
|
4,181
|
33,818
|
68,050
|
81,530
|
98,065
|
Net income
1 |
2,796
|
4,332
|
9,752
|
4,368
|
29,760
|
57,455
|
69,657
|
83,928
|
Net margin
|
25.61%
|
25.98%
|
36.23%
|
16.19%
|
48.85%
|
51.29%
|
50.6%
|
51.64%
|
EPS
2 |
1.130
|
1.725
|
3.850
|
1.740
|
11.93
|
22.97
|
28.11
|
34.15
|
Free Cash Flow
1 |
4,272
|
4,694
|
8,132
|
3,808
|
27,021
|
54,090
|
68,652
|
77,413
|
FCF margin
|
39.13%
|
28.15%
|
30.21%
|
14.12%
|
44.35%
|
48.28%
|
49.87%
|
47.63%
|
FCF Conversion (EBITDA)
|
132.38%
|
83.37%
|
72.51%
|
66.02%
|
78.37%
|
75.86%
|
82.06%
|
73.35%
|
FCF Conversion (Net income)
|
152.79%
|
108.36%
|
83.39%
|
87.18%
|
90.8%
|
94.14%
|
98.56%
|
92.24%
|
Dividend per Share
2 |
0.1600
|
0.1600
|
0.1600
|
0.1600
|
-
|
0.1600
|
0.1662
|
0.1772
|
Announcement Date
|
2/13/20
|
2/24/21
|
2/16/22
|
2/22/23
|
2/21/24
|
-
|
-
|
-
|
Fiscal Period: Januar |
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
|
2026 Q1
|
---|
Net sales
1 |
7,103
|
7,643
|
8,288
|
6,704
|
5,931
|
6,051
|
7,192
|
13,507
|
18,120
|
22,103
|
24,341
|
26,621
|
28,923
|
31,027
|
31,158
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
14,002
|
15,898
|
16,959
|
18,359
|
19,659
|
22,794
|
EBIT
1 |
3,386
|
3,677
|
3,955
|
1,325
|
1,536
|
2,224
|
3,052
|
7,776
|
11,557
|
14,749
|
16,303
|
17,390
|
18,943
|
20,391
|
20,401
|
Operating Margin
|
47.67%
|
48.11%
|
47.72%
|
19.76%
|
25.9%
|
36.75%
|
42.44%
|
57.57%
|
63.78%
|
66.73%
|
66.98%
|
65.32%
|
65.5%
|
65.72%
|
65.47%
|
Earnings before Tax (EBT)
1 |
2,638
|
2,865
|
1,805
|
475
|
613
|
1,289
|
2,209
|
6,981
|
10,522
|
14,106
|
15,230
|
16,699
|
18,116
|
19,107
|
19,626
|
Net income
1 |
2,464
|
3,003
|
1,618
|
656
|
680
|
1,414
|
2,043
|
6,188
|
9,243
|
12,285
|
12,733
|
13,698
|
14,705
|
15,647
|
16,171
|
Net margin
|
34.69%
|
39.29%
|
19.52%
|
9.79%
|
11.47%
|
23.37%
|
28.41%
|
45.81%
|
51.01%
|
55.58%
|
52.31%
|
51.45%
|
50.84%
|
50.43%
|
51.9%
|
EPS
2 |
0.9700
|
1.180
|
0.6400
|
0.2600
|
0.2700
|
0.5700
|
0.8200
|
2.480
|
3.710
|
4.930
|
5.145
|
5.529
|
5.937
|
6.371
|
6.563
|
Dividend per Share
2 |
0.0400
|
0.0400
|
0.0400
|
0.0400
|
0.0400
|
0.0400
|
0.0400
|
-
|
0.0400
|
-
|
0.0409
|
0.0409
|
0.0409
|
0.0419
|
0.0421
|
Announcement Date
|
11/17/21
|
2/16/22
|
5/25/22
|
8/24/22
|
11/16/22
|
2/22/23
|
5/24/23
|
8/23/23
|
11/21/23
|
2/21/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: Januar |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
8,906
|
4,598
|
10,262
|
2,343
|
16,275
|
57,920
|
110,028
|
175,931
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
4,272
|
4,694
|
8,132
|
3,808
|
27,021
|
54,090
|
68,652
|
77,413
|
ROE (net income / shareholders' equity)
|
33.2%
|
43.2%
|
51.8%
|
34.3%
|
99.3%
|
90.2%
|
69.9%
|
54.3%
|
ROA (Net income/ Total Assets)
|
18.3%
|
18.8%
|
30.9%
|
19.6%
|
60.4%
|
67.8%
|
55.7%
|
37%
|
Assets
1 |
15,304
|
23,054
|
31,605
|
22,286
|
49,233
|
84,772
|
125,129
|
227,062
|
Book Value Per Share
2 |
4.940
|
6.810
|
10.50
|
8.820
|
17.20
|
35.80
|
55.80
|
86.80
|
Cash Flow per Share
2 |
1.930
|
2.320
|
3.590
|
2.250
|
11.30
|
23.40
|
30.00
|
38.30
|
Capex
1 |
489
|
1,128
|
976
|
1,833
|
1,069
|
1,622
|
2,054
|
2,441
|
Capex / Sales
|
4.48%
|
6.76%
|
3.63%
|
6.8%
|
1.75%
|
1.45%
|
1.49%
|
1.5%
|
Announcement Date
|
2/13/20
|
2/24/21
|
2/16/22
|
2/22/23
|
2/21/24
|
-
|
-
|
-
|
Last Close Price
830.4
USD Average target price
999
USD Spread / Average Target +20.31% Consensus |
1st Jan change
|
Capi.
|
---|
| +68.51% | 2,044B | | +33.22% | 629B | | +10.39% | 576B | | -3.60% | 233B | | +23.30% | 183B | | +2.33% | 160B | | -39.69% | 129B | | +28.85% | 121B | | +29.02% | 97.97B | | -2.83% | 96.15B |
Other Semiconductors
|