OTC: IFNNF - Infineon Technologies AG

Yield per half year: -14.38%
Dividend yield: 0.00%
Sector: Technology

Reporting Infineon Technologies AG

Capitalization

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд $				19.83	31.25	22.93	28.48	49.36	47.52			45.32	35.91	8.74
Выручка, млрд $			6.47	7.06	7.6	8.03	8.57	11.06	15.22	18.68	17.13	17.13	14.13	14.86
Чистая прибыль, млрд $			0.744	0.79	1.08	0.87	0.368	1.17	2.33	3.59	1.49	1.49	1.79	32.27
EV, млрд $				17.7	28.74	19.17	25.58	44.88	36.05	50.4	50.15	50.15	41.41	14.41
EBIT, млрд $	0.587	0.56	1.61	1.02	1.22	1.31	0.852	1.75	3.29			3.08	1.68	21.95
EBITDA, млрд $		1.25	1.61	1.81	2.34	2.09	1.81	2.99	4.85	5.65		4.53	3.48	22.01
Баланс стоимость, млрд $			5.02	5.64	-0.333	0.421	0.435	1.41	15.68	19.52	19.72	19.72	11.35	114.43
FCF, млрд $			0.465	0.701	0.321	0.15	0.712	1.57	1.75	1.11	0.0699	0.0699	1.04	-37.14
Операционный денежный поток, млрд $			1.29	1.72	1.58	1.6	1.81	3.07	4.18	4.54	3.18	3.18	3.36	11.93
Операционная прибыль, млрд $			0.763	0.983	1.47	1.16	0.581	1.47	3.05	4.52	2.51	2.51	2.43	34.00
Операционные расходы, млрд $			5.71	6.08	6.13	6.87	7.99	9.59	12.18	14.16	14.62	14.62	11.71	12.84
CAPEX, млрд $			0.826	1.02	1.25	1.45	1.1	1.5	2.15	3.43	3.11	3.11	2.26	23.10

	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Выручка, млрд $								4.14	3.95	4.11	3.93	4.15	4.24	4.16	4.24	4.49	3.92	4.21	-1.56
Чистая прибыль, млрд $								0.73	0.729	0.8229	0.7991	0.753	0.6724	0.4513	0.4616	-0.0951	0.2818	0.3544	-15.96
EV, млрд $								33.13	46.36	53.11	53.86	44	60.08	49.96	53.87	50.22	49.71	52.77	-3.72
EBIT, млрд $	0.332	0.314	0.347	0.786	0.617	0.618	0.69	1.15	0.9786		0.954							0.8781	9.07
EBITDA, млрд $		0.671	0.727	0.863	0.976	1.01	1.23	1.34	1.4	1.53	1.42							1.38	2.91
Баланс стоимость, млрд $								3.51	4.52	16.43	15.39	17.04	19.74	19.7	20.3	19.72	20.89	20.07	1.14
FCF, млрд $								0.801	0.082	0.0798	0.2548	0.5627	-0.9164	0.1157	0.4456	0.425	-0.2199	-0.0300	-24.83
Операционный денежный поток, млрд $								1.58	0.6744	1.03	0.9934	1.56	-0.1684	0.8534	1.25	1.25	0.6174	0.7605	-229.67
Операционная прибыль, млрд $								1.58	0.63	1.07	0.9578	0.913	0.8041	0.5682	0.5945	0.5418	0.3643	0.5746	-14.64
Операционные расходы, млрд $								3.22	3.2	3.04	2.97	3.24	3.44	3.59	3.65	3.95	3.56	3.64	0.69
CAPEX, млрд $								0.443	0.429	0.7032	0.678	0.9996	0.748	0.7377	0.8018	0.827	0.8373	0.7904	2.28

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд $			0.625	2.45	2.54	3.78	3.23	4.28	1.51	2.08	2.07	2.07	2.63	-8.51
Short Term Investments $			1.62	1.59	1.81	2.76	1.38	2.17	2.39	2.03	0.4525	0.4525	1.68	-19.99
Long term investments $	0.056	0.033	0.032	0.028	0.037	0.029							0.0318	-2.55
Total Receivables $			0.774	0.856	1.07	1.32	1.44	1.72	1.98	2.28	2.58	2.58	2.00	12.37
Total Current Assets $			4.49	4.87	5.42	7.49	7.18	8.25	9.92	12.25	11.22	11.22	9.76	9.34
Чистые активы, млрд $		1.78	1.84	2.33	6.45	8.63	10.22	11.4	5.3	16.47		5.05	10.40	13.80
Активы, млрд $			9.09	9.95	10.88	13.41	22	23.33	28.24	32.58	32.81	32.81	27.79	8.32
Short Term Debt $	0.035					0.022	0.329	0.83	0.7892	0.378	0.5727	0.5727	0.5798	11.72
Long Term Debt $			1.75	1.51	1.51	1.53	6.53	5.75	5.15	5.04	4.94	4.94	5.48	-5.43
Задолженность, млрд $			4.06	4.31	4.43	4.78	11.78	11.93	12.56	13.05	13.08	13.08	12.48	2.12
Чистый долг, млрд $				0.974	0.8	0.535	5.01	4.83	4.43	3.34	3.44	3.44	4.21	-7.24
Долг, млрд $	0.186			0.323	0.025	0.022	0.329	6.99	5.94	5.42	5.51	5.51	4.84	75.71
Interest income $			0.006	0.01	0.015	0.026	0.029	0.005	0.011	0.06			0.0262	18.20
Расходы на обслуживание долга $					0.062	0.13	0.155	0.155	0.152	0.181	0.1798	0.1798	0.1646	3.01
Чист. проц. доходы, млрд $			-0.061	-0.053	0.015	0.026	0.029	0.005	0.0126	0.0672		0.0672	0.0280	20.91
Goodwill $	0.025	0.803	0.799	0.759	0.764	0.909	5.9	5.96	7.08	6.55			5.28	48.43
Себестоимость, млрд $			4.14	4.44	4.71	5.04	5.79	6.8	8.66	10.19	10.18	10.18	8.32	11.95
Товарно материальные запасы $			1.19	1.24	1.48	1.7	2.05	2.18	3.23	4.55	4.57	4.57	3.32	17.39

	2017Q3	2017Q4	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Наличность, млрд $																	1.44	1.42	1.54	1.46	1.82	1.84	2.05	2	2.07	1.44	1.88	-4.78
Short Term Investments $																	2.28	2.45	2.19	1.41	1.77	1.27	0.9129	0.6884	0.4525	0.8053	0.8258	-8.71
Long term investments $	0.028	0.028	0.038	0.04	0.037	0.033	0.037	0.037	0.029	0.073																	0.0418	17.21
Total Receivables $																	2.12	1.88	2.12	2.08	1.99	2	2.29	2.45	2.58	2.36	2.34	3.37
Total Current Assets $																	9.45	10.23	10.63	9.45	10.69	11.39	11.74	11.8	11.22	11.38	11.51	-0.02
Чистые активы, млрд $											4.46	4.45	4.13	4.93	12.41	13.6	14.94	15.99	16.47	6.48							13.50	-13.78
Активы, млрд $																	26.91	28.15	28.59	25.74	28.44	32.5	33.33	33.65	32.81	34.06	33.27	0.94
Short Term Debt $																	0.752	0.8051	0.8133	0.3097	0.33	1.22	1.8	1.14	0.5727	0.5727	1.06	-14.04
Long Term Debt $																	4.91	5.05	5.06	4.19	4.4	4.96	5	5.03	4.94	5.09	5.00	0.52
Задолженность, млрд $																	11.97	12.16	12.16	10.35	11.4	12.76	13.62	13.34	13.08	13.17	13.19	0.63
Чистый долг, млрд $																	4.22	4.33	4.33	3.04	2.91	4.34	4.76	4.17	3.44	4.23	4.19	-0.51
Долг, млрд $																	5.59	5.23	5.22	4.5	4.73	6.18	6.8	6.17	5.51	5.66	6.06	-1.74
Interest income $												0.001	0.014	0.001	0.002		0.008	0.015	0.022	0.032	0.01	0.034					0.0226	17.78
Расходы на обслуживание долга $																	0.012	0.0418	0.0389	0.0356	0.042	0.0103	0.055	0.0584	0.0561	0.0504	0.0460	37.38
Чист. проц. доходы, млрд $															0.002	-0.04	0.008	0.0161	0.0219	0.0317	0.0108	0.0364	0.0403	0.0235			0.0285	-5.81
Goodwill $													5.96	6.1	6.22	6.66	7.08	6.48	6.36	6.39	6.55	6.88					6.53	1.21
Себестоимость, млрд $																	2.3	2.09	2.2	2.18	2.34	2.36	2.55	2.53	2.68	2.38	2.50	0.17
Товарно материальные запасы $																	3.08	3.47	3.78	3.61	3.97	4.96	5.04	5.07	4.57	5.02	4.93	0.24

Share

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	0.66	0.7	0.95	0.75	0.26	0.87	1.79	2.76	1.15		1.15	1.37	34.63
Цена акции ао		17.5	27.56	19.7	22.51	38.94	35.6	41.64	32.9	36.4	36.4	37.10	-1.34
Число акций ао, млн		1133	1134	1164	1265	1265	1366.69	1493.41	1486.05		1486.05	1375.23	3.27
FCF/акцию			0.2838	0.1205	0.5474	1.2	1.28	0.7409	0.047		0.047	0.7631	-38.80

	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	5 quarters average	CAGR 5
EPS				0.56	0.55	0.6317	0.6134	0.5776	0.5183	0.3479	0.3558	-0.0732	0.2169		0.2731	-15.99
Цена акции ао	45.39	37.43	28.76	24.84	29	36.5	38.3	37.08	35.28					36.4	36.71	-0.05
FCF/акцию				0.5452	0.0192	0.0566	0.1864	0.4316	-0.6167	0.0779	0.2998	0.2856	-0.1478		-0.0202	-24.85

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %				15.36	14.82	17.8	11.54	3.53	10.57	16.87	19.61	7.59		7.59	20.56	11.63	16.54
ROA, %				8.35	8.3	10.32	7.16	1.88	5.04	8.85	11.33	4.56		4.56	10.84	6.33	19.39
ROIC, %			12.25	11.88	11.71	14.51	9.9	3.06	7.12	12.8	16.49			9.67	15.55	9.87	10.74
ROS, %					14.5	16.11	15.77	7.86	7.86	15.31	19.22	8.7	8.7	8.7	21.70	11.96	2.05
ROCE, %			12	31.95	18.17	14.07	11.72	4.59	9.25	14.71			15.61	15.61	23.21	11.18	5.90
Ebit margin, %							16.28	9.94	15.75	21.62			17.98	17.98		16.31	2.01
Рентаб EBITDA, %				23.76	25.6	30.79	26.03	21.17	17.8	31.87	34.34		26.44	26.44	31.89	26.32	4.55
Чистая рентаб, %				11.8	13.9	19.3	14.5	6.8	13.3	15.31	19.22	8.7		8.7	21.71	12.67	5.05
Operation Margin, %					13.92	19.33	14.46	6.78	6.78	20.04	24.2	14.65	14.65	14.65	25.19	16.06	16.66
Чистая процентная маржа, %	7.08	12.38	10.91	11.49	11.19	14.15	10.84	3.89	10.33					13.21	17.53	10.08	-1.59

	2016Q3	2016Q4	2017Q1	2017Q2	2017Q3	2017Q4	2018Q1	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	Industry average	5 quarters average	CAGR 5
ROE, %															5.74	5.67	5.5	5.23	5.02	3.76	2.42	2.38	-0.4791	1.41	20.56	1.90	-17.81
ROA, %															2.81	2.83	2.98	2.99	2.84	2.07	1.37	1.38	-0.2861	0.8429	10.84	1.08	-16.45
ROIC, %	3.43	5.62	6.11	5.83	6.14	6.38	9.53																		15.55	6.80	9.30
ROS, %															17.74	18.43	20.02	20.33	18.14	15.86	10.85	10.89	-2.12	7.19	21.70	8.53	-14.63
ROCE, %								3.26	2.99	3.26	6.89	5.12	3.08	3.5	5.67	4.58		4.41							23.21	4.25	7.44
Ebit margin, %																		24.27								24.27	0.00
Рентаб EBITDA, %									24.85	26.71	28.7	30.9	30.47	33.94	32.44	35.46	37.31	36.13							31.89	35.06	1.26
Чистая рентаб, %															17.74	18.43	20.02	20.33	18.14	15.86	10.85	10.89	-2.12	7.19	21.71	8.53	-14.63
Operation Margin, %															22.23	24.45	26.04	24.37	22	18.96	13.66	14.02	12.07	9.29	25.19	13.60	-13.30

Coefficients

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E			25.1	33	15.9	26.1	122	45.9	13.55	13.1	31.34		31.34	37.47	45.18	-23.80
P/BV			3.7	4.6	3	2.9	4	4.6	2.02	2.41	2.37		2.37	7.01	3.08	-9.94
P/S			2.9	3.7	2.6	2.9	4.7	4.8	2.08	2.52	2.73		2.73	8.25	3.37	-10.30
P/FCF			46.9	40.99	51.87	93.94	56.19	66.08		27.14	44.55	648.35	648.35	25.14	168.46	63.09
E/P			3.41	2.27	4.27	3.03	0.73	0.62		0.0481	0.077	0.0329	0.0329	11.53	0.3016	-46.20
EV/EBIT						17.33	51.39	33.84	10.96		15.82	16.28	16.28		25.66	-20.54
EV/EBITDA		15.12	14.91	9.79	12.28	9.17	14.1	13.65	7.44	10.27			7.58	20.51	10.93	2.29
EV/S						2.85	5.13	5.26	2.37	2.7	2.93	2.93	2.93	6.86	3.24	-11.04
EV/FCF						152.48	61.74	37.08	20.6	45.41	717.45	717.45	717.45	35.42	307.60	80.85
Debt/EBITDA				0.18	0.01	0.01	0.18	2.21	1.22	1.11	1.1	1.22	1.22	0.69	1.37	-11.20
Netdebt/Ebitda				0.38	0.35	0.27	2.87	2.87	0.9134	0.9316	0.6777	0.7594	0.7594	-1.16	1.23	-23.35
Debt/Ratio				0.43	0.41	0.36	0.54	0.54	0.2103	0.1663	0.168	0.168	0.168	0.08	0.2505	-20.83
Debt/Equity				0.76	0.69	0.55	1.15	1.15	0.3788	0.2776	0.2795	0.6629	0.6629	0.74	0.5498	-10.43
Debt/Net Income	0.3477					1.79	18.64	5.63	2.55	1.51	3.7	3.7	3.7	1.26	3.42	-8.05
PEG												-46.87	-46.87		-46.8700	0.00
Бета								1.49	1.65	2.39	-1.26	1.57	1.57	-0.26	1.17	1.05
Индекс Альтмана				6.03	4.79	5.04	3.29	4.29	3.63	3.67	3.78	3.28	3.28	6.04	3.73	-5.23

	2018Q1	2019Q3	2019Q4	2020Q4	2021Q1	2021Q2	2021Q3	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E									17.34	13.27	16.03	16.8	16.4	13.89	17.06	15.86	20.34		41.31			37.47	21.69	24.36
P/BV										1.93	2.63	2.97	3.3	2.41	2.82	2.29	2.45	2.37	2.18			7.01	2.42	-5.02
P/S										2.03	2.62	2.97	3.13	2.67	3.17	2.6	2.86	2.73	2.7			8.25	2.81	-3.16
EV/EBIT													56.46										56.46	0.00
EV/EBITDA								13.34	9.3	7.31	9.23	9.47	9.38									20.51	8.94	0.17
EV/S													13.7	10.6	14.17	12.01	12.71	11.18	12.68			6.86	12.55	-2.20
EV/FCF													211.38	78.19	-65.56	431.81	120.89	118.16	-226.06			35.42	75.85	28.09
Debt/EBITDA													3.17									0.69	3.17	0.00
Netdebt/Ebitda				6.71	7.32	6.69	5.63	4.42	3.98	3.12	2.86	2.61	2.14									-1.16	2.94	-11.67
Debt/Ratio	0.1776	0.116	0.1047										0.1748	0.1663	0.1902	0.204	0.1834	0.168	0.1663			0.08	0.1824	-2.65
Debt/Equity	0.2992	0.1802	0.1539										0.2924	0.2776	0.3131	0.3452	0.3039	0.2795	0.2711			0.74	0.3026	-2.84
Debt/Net Income	3.91	9.66	7.29										5.63	6.28	9.19	15.07	13.37	-57.97	20.09			1.26	-0.0500	16.93
Бета																				-2.21	-1.2	-0.26	-1.7050	-26.31
Индекс Альтмана																				3.4	3.4	6.04	3.40	0.00

Dividends

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.129	0.202	0.225	0.283	0.305	0.336	0.286	0.351	0.4376	0.5223				0.3866	9.22
Дивиденд			0.2	0.22	0.25	0.2717	0.27	0.22	0.0451	0.3309	0.379	0		0.2490	7.02
Див доход, ао, %			1.14	0.8	1.27	1.38	0.69	0.48	1.82	1.96	0.9246	0	1.75	1.17	6.03
Дивиденды / прибыль, %			26.7	29.7	25.7	35.06	84.4	36.7	15.79	13.29	35.05	35.05	32.76	37.05	-16.12

	2011Q1	2014Q1	2015Q1	2016Q1	2017Q1	2018Q1	2019Q2	2020Q1	2020Q2	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2023Q1	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд							0.336	0.336	0.286	0.286	0.286	0.286	0.351	0.351	0.351	0.351			0.3380	4.18
Дивиденд	0.1	0.164	0.219	0.222	0.235	0.308		0.291				0.268				0.307	0.342		0.3032	2.12
Див доход, ао, %	0.9532	1.53	1.94	1.72	1.29	1.09		1.4				0.6489				0.8202	0.9369	1.75	0.9792	-2.98
Дивиденды / прибыль, %							150	188.76	-223.44	262.39	111.72	140.89	143.27	75.65	76.81	74.84		32.76	102.29	-11.88

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual

	2018	2019	2020	2021	2022	2023	2024	CAGR 5
Всего задолженность	2.18	2.04	3.45					16.53
Персонал, чел				50288	50280	56951	59340	4.22

	CAGR 5

	CAGR 5