|
|
|
Fiscal Period: April
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
| Capitalization1 |
107 576 | 114 856 | 133 078 | 156 919 | - | - |
| Entreprise Value (EV)1 |
122 106 | 130 332 | 153 735 | 177 787 | 175 055 | 171 910 |
| P/E ratio |
35,0x | 25,1x | 28,1x | 44,9x | 27,0x | 22,7x |
| Yield |
2,32% | 2,34% | 2,34% | 1,94% | 2,05% | 2,16% |
| Capitalization / Revenue |
3,59x | 3,76x | 4,60x | 5,24x | 4,82x | 4,56x |
| EV / Revenue |
4,08x | 4,27x | 5,32x | 5,93x | 5,38x | 4,99x |
| EV / EBITDA |
13,3x | 13,3x | 18,1x | 22,0x | 16,4x | 14,8x |
| Price to Book |
2,12x | 2,30x | 2,62x | 3,12x | 3,00x | 2,85x |
| Nbr of stocks (in thousands) |
1 355 373 | 1 341 151 | 1 340 166 | 1 346 020 | - | - |
| Reference price (USD) |
79,4 | 85,6 | 99,3 | 117 | 117 | 117 |
| Last update |
05/24/2018 | 05/23/2019 | 05/21/2020 | 12/22/2020 | 12/22/2020 | 12/22/2020 |
|
1 USD in Million Estimates
|
|
| Income Statement Evolution | |
|
|
|
| Annual Income Statement Data |
|
|
Fiscal Period: April
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
| Net sales1 |
29 953 | 30 557 | 28 913 | 29 960 | 32 526 | 34 433 |
| EBITDA1 |
9 173 | 9 767 | 8 472 | 8 067 | 10 656 | 11 650 |
| Operating profit (EBIT)1 |
8 352 | 8 872 | 7 565 | 6 974 | 9 506 | 10 340 |
| Operating Margin |
27,9% | 29,0% | 26,2% | 23,3% | 29,2% | 30,0% |
| Pre-Tax Profit (EBT)1 |
5 675 | 5 197 | 4 055 | 4 328 | 6 918 | 8 042 |
| Net income1 |
3 104 | 4 631 | 4 789 | 3 484 | 5 782 | 6 845 |
| Net margin |
10,4% | 15,2% | 16,6% | 11,6% | 17,8% | 19,9% |
| EPS2 |
2,27 | 3,41 | 3,54 | 2,60 | 4,32 | 5,14 |
| Dividend per Share2 |
1,84 | 2,00 | 2,32 | 2,26 | 2,39 | 2,52 |
| Last update |
05/24/2018 | 05/23/2019 | 05/21/2020 | 01/20/2021 | 01/20/2021 | 01/20/2021 |
|
1 USD in Million 2 USD Estimates
|
|
|
|
|
Fiscal Period: April
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
| Net Debt1 |
14 530 | 15 476 | 20 657 | 20 868 | 18 136 | 14 991 |
| Net Cash position1 |
- | - | - | - | - | - |
| Leverage (Debt / EBITDA) |
1,58x | 1,58x | 2,44x | 2,59x | 1,70x | 1,29x |
| Free Cash Flow1 |
4 700 | 5 873 | 6 021 | 4 139 | 6 654 | 7 492 |
| ROE (Net Profit / Equities) |
12,9% | 14,1% | 12,3% | 11,3% | 15,9% | 16,8% |
| Shareholders' equity1 |
23 988 | 32 928 | 38 903 | 30 874 | 36 269 | 40 783 |
| ROA (Net Profit / Asset) |
6,83% | 7,83% | 6,88% | 5,38% | 7,49% | 8,43% |
| Assets1 |
45 455 | 59 149 | 69 598 | 64 745 | 77 177 | 81 196 |
| Book Value Per Share2 |
37,4 | 37,2 | 37,8 | 37,4 | 38,9 | 40,9 |
| Cash Flow per Share2 |
3,42 | 5,16 | 5,35 | 3,37 | 5,73 | 7,18 |
| Capex1 |
1 068 | 1 134 | 1 213 | 1 195 | 1 310 | 1 372 |
| Capex / Sales |
3,57% | 3,71% | 4,20% | 3,99% | 4,03% | 3,98% |
| Last update |
05/24/2018 | 05/23/2019 | 05/21/2020 | 01/20/2021 | 01/20/2021 | 01/20/2021 |
|
1 USD in Million 2 USD Estimates
|
|
|
|
|
|
Financial data source
© 2021 S&P Global Market Intelligence
|
|
|
Intel taps VMware's Gelsinger as CEO to fix manufacturing crisis |
Capitalization (USD) 156 919 005 654 Net sales (USD) 28 913 000 000 Number of employees 90 000 Sales / Employee (USD) 321 256 Free-Float capitalization (USD) 156 827 335 069 Avg. Exchange 20 sessions (USD) 403 747 375 Average Daily Capital Traded 0,26%
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Evolution Valeur d'Entreprise / EBITDA
|
Canada
Deutschland
España
France
Italia
Schweiz (DE)
United Kingdom
Report
