Real-time
BOERSE MUENCHEN
12:44:24 30/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
11.38
EUR
|
-0.09%
|
|
-3.43%
|
+2.38%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
9,784
|
26,353
|
56,830
|
31,299
|
24,190
|
25,168
|
-
|
-
|
Enterprise Value (EV)
1 |
9,027
|
24,491
|
54,571
|
27,611
|
22,748
|
23,370
|
22,394
|
21,698
|
P/E ratio
|
144
x
|
81.5
x
|
91.5
x
|
25
x
|
296
x
|
-79.8
x
|
62.5
x
|
28.9
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
0.11%
|
0.63%
|
Capitalization / Revenue
|
3.67
x
|
7.57
x
|
10.6
x
|
3.9
x
|
4.19
x
|
4.69
x
|
3.61
x
|
3.13
x
|
EV / Revenue
|
3.39
x
|
7.03
x
|
10.1
x
|
3.44
x
|
3.94
x
|
4.36
x
|
3.21
x
|
2.7
x
|
EV / EBITDA
|
29.8
x
|
37.1
x
|
49.6
x
|
13
x
|
43.7
x
|
237
x
|
23.6
x
|
14.8
x
|
EV / FCF
|
-67.5
x
|
104
x
|
96
x
|
23.8
x
|
-12.4
x
|
113
x
|
32.1
x
|
23.7
x
|
FCF Yield
|
-1.48%
|
0.96%
|
1.04%
|
4.19%
|
-8.09%
|
0.88%
|
3.12%
|
4.22%
|
Price to Book
|
3.8
x
|
7.69
x
|
14.4
x
|
5.24
x
|
3.8
x
|
4.01
x
|
3.79
x
|
3.46
x
|
Nbr of stocks (in thousands)
|
1,75,662
|
1,90,962
|
1,90,963
|
1,90,963
|
1,91,986
|
1,91,975
|
-
|
-
|
Reference price
2 |
55.70
|
138.0
|
297.6
|
163.9
|
126.0
|
131.1
|
131.1
|
131.1
|
Announcement Date
|
07/02/20
|
04/02/21
|
03/02/22
|
07/02/23
|
06/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,664
|
3,483
|
5,382
|
8,027
|
5,768
|
5,364
|
6,972
|
8,039
|
EBITDA
1 |
303
|
660
|
1,099
|
2,125
|
520.9
|
98.51
|
947.6
|
1,464
|
EBIT
1 |
85.64
|
392.9
|
766.3
|
1,670
|
49.96
|
-379.8
|
531.6
|
1,094
|
Operating Margin
|
3.22%
|
11.28%
|
14.24%
|
20.81%
|
0.87%
|
-7.08%
|
7.63%
|
13.61%
|
Earnings before Tax (EBT)
1 |
89.65
|
369
|
769.3
|
1,727
|
128.5
|
-345
|
549.8
|
1,131
|
Net income
1 |
67.68
|
330
|
627.4
|
1,264
|
81.28
|
-356.1
|
402.9
|
870.7
|
Net margin
|
2.54%
|
9.47%
|
11.66%
|
15.75%
|
1.41%
|
-6.64%
|
5.78%
|
10.83%
|
EPS
2 |
0.3879
|
1.693
|
3.253
|
6.562
|
0.4250
|
-1.643
|
2.099
|
4.538
|
Free Cash Flow
1 |
-133.7
|
234.5
|
568.5
|
1,158
|
-1,841
|
206.7
|
698.4
|
914.6
|
FCF margin
|
-5.02%
|
6.73%
|
10.56%
|
14.42%
|
-31.92%
|
3.85%
|
10.02%
|
11.38%
|
FCF Conversion (EBITDA)
|
-
|
35.53%
|
51.71%
|
54.47%
|
-
|
209.78%
|
73.7%
|
62.47%
|
FCF Conversion (Net income)
|
-
|
71.06%
|
90.62%
|
91.57%
|
-
|
-
|
173.33%
|
105.05%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
0.1472
|
0.8248
|
Announcement Date
|
07/02/20
|
04/02/21
|
03/02/22
|
07/02/23
|
06/02/24
|
-
|
-
|
-
|
Fiscal Period: 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
|
---|
Net sales
1 |
1,509
|
1,721
|
2,037
|
2,144
|
1,978
|
1,537
|
1,623
|
1,478
|
1,149
|
814.3
|
1,375
|
1,562
|
1,513
|
1,178
|
-
|
EBITDA
1 |
373.3
|
514
|
528.3
|
638.1
|
401.7
|
153.9
|
300.2
|
140.6
|
-73.19
|
-249.5
|
96.06
|
188.7
|
131.8
|
-76.1
|
-
|
EBIT
1 |
284.1
|
420
|
420.9
|
514.7
|
279.2
|
32.22
|
185.1
|
22.98
|
-191.5
|
-366
|
-21.16
|
72
|
17.03
|
-185.4
|
-
|
Operating Margin
|
18.83%
|
24.41%
|
20.67%
|
24%
|
14.12%
|
2.1%
|
11.4%
|
1.55%
|
-16.66%
|
-44.95%
|
-1.54%
|
4.61%
|
1.13%
|
-15.74%
|
-
|
Earnings before Tax (EBT)
1 |
286.7
|
417.7
|
474.6
|
544.1
|
256.1
|
88.73
|
206.1
|
18.66
|
-186.8
|
-334.8
|
-29.22
|
88.43
|
33.39
|
14.87
|
155.2
|
Net income
1 |
236.5
|
317
|
335.7
|
256.4
|
324.9
|
32.14
|
166.9
|
12.89
|
-132
|
-281.2
|
-15.33
|
57.35
|
15.19
|
-62.88
|
121.1
|
Net margin
|
15.67%
|
18.43%
|
16.49%
|
11.96%
|
16.43%
|
2.09%
|
10.28%
|
0.87%
|
-11.48%
|
-34.54%
|
-1.11%
|
3.67%
|
1%
|
-5.34%
|
-
|
EPS
2 |
1.225
|
1.644
|
1.740
|
1.326
|
1.685
|
0.1691
|
0.8631
|
0.0657
|
-0.6906
|
-1.465
|
-0.2772
|
0.1442
|
0.1500
|
-0.3240
|
0.6300
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
03/02/22
|
28/04/22
|
11/07/22
|
20/10/22
|
07/02/23
|
20/04/23
|
10/07/23
|
17/10/23
|
06/02/24
|
24/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
758
|
1,861
|
2,260
|
3,688
|
1,442
|
1,798
|
2,773
|
3,470
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-134
|
235
|
568
|
1,158
|
-1,841
|
207
|
698
|
915
|
ROE (net income / shareholders' equity)
|
3.23%
|
12.1%
|
16.5%
|
23.5%
|
1.29%
|
-5.67%
|
6.63%
|
11.8%
|
ROA (Net income/ Total Assets)
|
2.5%
|
-
|
12.8%
|
17.8%
|
0.93%
|
-2.36%
|
6.53%
|
8.88%
|
Assets
1 |
2,704
|
-
|
4,904
|
7,095
|
8,704
|
15,114
|
6,172
|
9,805
|
Book Value Per Share
2 |
14.70
|
17.90
|
20.70
|
31.30
|
33.20
|
32.70
|
34.50
|
37.90
|
Cash Flow per Share
2 |
1.270
|
2.890
|
4.330
|
6.010
|
-6.580
|
1.920
|
5.250
|
5.440
|
Capex
1 |
357
|
215
|
268
|
315
|
271
|
285
|
332
|
384
|
Capex / Sales
|
13.41%
|
6.17%
|
4.98%
|
3.93%
|
4.7%
|
5.31%
|
4.76%
|
4.77%
|
Announcement Date
|
07/02/20
|
04/02/21
|
03/02/22
|
07/02/23
|
06/02/24
|
-
|
-
|
-
|
Last Close Price
131.1
NOK Average target price
127.1
NOK Spread / Average Target -3.06% Consensus |
1st Jan change
|
Capi.
|
---|
| +27.09% | 63.39B | | -20.01% | 14.44B | | +18.18% | 11.48B | | +8.52% | 8.99B | | +28.99% | 9.18B | | -8.43% | 8.32B | | +40.55% | 8.21B | | -10.22% | 7.78B | | -18.81% | 6.37B |
Integrated Circuits
|