Market Closed -
Nasdaq
01:30:00 27/04/2024 am IST
|
After market
05:29:34 am
|
877.4
USD
|
+6.18%
|
|
879.3
|
+0.22%
|
Fiscal Period: January |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
1,51,758
|
3,23,143
|
5,71,000
|
5,01,183
|
15,07,466
|
21,59,334
|
-
|
-
|
Enterprise Value (EV)
1 |
1,42,852
|
3,18,545
|
5,60,738
|
4,98,840
|
14,91,191
|
20,99,333
|
20,49,733
|
19,86,715
|
P/E ratio
|
54.9
x
|
75.7
x
|
59.3
x
|
117
x
|
51.2
x
|
38.3
x
|
31.5
x
|
26.3
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
|
19.3
x
|
15.8
x
|
13.5
x
|
EV / Revenue
|
13.1
x
|
19.1
x
|
20.8
x
|
18.5
x
|
24.5
x
|
18.8
x
|
15
x
|
12.4
x
|
EV / EBITDA
|
44.3
x
|
56.6
x
|
50
x
|
86.5
x
|
43.2
x
|
29.4
x
|
24.5
x
|
18.8
x
|
EV / FCF
|
33.4
x
|
67.9
x
|
69
x
|
131
x
|
55.2
x
|
38.8
x
|
29.9
x
|
25.7
x
|
FCF Yield
|
2.99%
|
1.47%
|
1.45%
|
0.76%
|
1.81%
|
2.58%
|
3.35%
|
3.9%
|
Price to Book
|
12.6
x
|
19.2
x
|
21.8
x
|
23.1
x
|
35.4
x
|
24.6
x
|
15.8
x
|
10.3
x
|
Nbr of stocks (in thousands)
|
24,48,000
|
24,76,000
|
25,00,000
|
24,61,000
|
24,70,000
|
24,61,200
|
-
|
-
|
Reference price
2 |
61.99
|
130.5
|
228.4
|
203.6
|
610.3
|
877.4
|
877.4
|
877.4
|
Announcement Date
|
13/02/20
|
24/02/21
|
16/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscal Period: Januari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
10,918
|
16,675
|
26,914
|
26,974
|
60,922
|
1,11,777
|
1,36,892
|
1,60,323
|
EBITDA
1 |
3,227
|
5,630
|
11,215
|
5,768
|
34,480
|
71,301
|
83,657
|
1,05,543
|
EBIT
1 |
3,735
|
6,803
|
12,690
|
9,040
|
37,134
|
72,799
|
87,647
|
1,01,798
|
Operating Margin
|
34.21%
|
40.8%
|
47.15%
|
33.51%
|
60.95%
|
65.13%
|
64.03%
|
63.5%
|
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
|
57,275
|
69,007
|
81,902
|
Net margin
|
25.61%
|
25.98%
|
36.23%
|
16.19%
|
48.85%
|
51.24%
|
50.41%
|
51.09%
|
EPS
2 |
1.130
|
1.725
|
3.850
|
1.740
|
11.93
|
22.90
|
27.83
|
33.32
|
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%
|
48.39%
|
50.15%
|
48.29%
|
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%
|
94.44%
|
99.48%
|
94.52%
|
Dividend per Share
2 |
0.1600
|
0.1600
|
0.1600
|
0.1600
|
-
|
0.1600
|
0.1615
|
0.1772
|
Announcement Date
|
13/02/20
|
24/02/21
|
16/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscal Period: Enero |
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
|
24,330
|
26,570
|
28,827
|
30,845
|
30,913
|
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
|
16,290
|
17,338
|
18,858
|
20,244
|
20,216
|
Operating Margin
|
47.67%
|
48.11%
|
47.72%
|
19.76%
|
25.9%
|
36.75%
|
42.44%
|
57.57%
|
63.78%
|
66.73%
|
66.96%
|
65.25%
|
65.42%
|
65.63%
|
65.4%
|
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
|
13,664
|
14,615
|
15,466
|
15,907
|
Net margin
|
34.69%
|
39.29%
|
19.52%
|
9.79%
|
11.47%
|
23.37%
|
28.41%
|
45.81%
|
51.01%
|
55.58%
|
52.34%
|
51.43%
|
50.7%
|
50.14%
|
51.46%
|
EPS
2 |
0.9700
|
1.180
|
0.6400
|
0.2600
|
0.2700
|
0.5700
|
0.8200
|
2.480
|
3.710
|
4.930
|
5.145
|
5.516
|
5.903
|
6.302
|
6.456
|
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
|
17/11/21
|
16/02/22
|
25/05/22
|
24/08/22
|
16/11/22
|
22/02/23
|
24/05/23
|
23/08/23
|
21/11/23
|
21/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: Enero |
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
|
60,000
|
1,09,601
|
1,72,619
|
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%
|
87.7%
|
69%
|
52.9%
|
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
|
84,505
|
1,23,961
|
2,21,579
|
Book Value Per Share
2 |
4.940
|
6.810
|
10.50
|
8.820
|
17.20
|
35.60
|
55.50
|
84.90
|
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
|
1,615
|
2,032
|
2,386
|
Capex / Sales
|
4.48%
|
6.76%
|
3.63%
|
6.8%
|
1.75%
|
1.45%
|
1.48%
|
1.49%
|
Announcement Date
|
13/02/20
|
24/02/21
|
16/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Last Close Price
877.4
USD Average target price
995.6
USD Spread / Average Target +13.48% Consensus |
1st Jan change
|
Capi.
|
---|
| +77.16% | 2,159B | | +20.41% | 623B | | +31.87% | 622B | | +6.78% | 254B | | +14.54% | 185B | | +4.12% | 162B | | +34.57% | 127B | | +35.67% | 105B | | +1.72% | 100B | | +25.65% | 88.89B |
Other Semiconductors
|