STU: IFX - Infineon Technologies AG

Yield per half year: -2.95%
Dividend yield: 0.00%
Sector: Technology

Reporting Infineon Technologies AG

Capitalization

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	5 year average	CAGR 5
Выручка, млрд €	6.47	7.06	7.6	8.03	8.57	11.06	14.22	16.31	11.64	15.23
Чистая прибыль, млрд €	0.744	0.79	1.08	0.87	0.368	1.17	2.18	3.14	1.55	29.27
EBIT, млрд €	1.61	1.81	2.34	2.09	1.81				1.93	2.37
EBITDA, млрд €		1.81	2.34	2.09	1.81	2.99	4.53		2.75	14.12
Баланс стоимость, млрд €	5.02	5.64	6.45	8.63	10.22	11.4	14.94	17.04	12.45	14.58
FCF, млрд €		0.701	0.321	0.15	0.712	1.57	1.67	0.966	1.01	45.14
Операционный денежный поток, млрд €	1.29	1.72	1.58	1.6	1.81	3.07	3.98	3.96	2.88	19.87
Операционная прибыль, млрд €	0.763	0.983	1.47	1.16	0.581	1.47	2.85	3.95	2.00	27.77
Операционные расходы, млрд €	5.71	6.08	6.13	6.87	7.99	9.59	11.37	12.36	9.64	12.46
CAPEX, млрд €	0.826	1.02	1.25	1.45	1.1	1.5	2.31	2.99	1.87	15.57

	2019Q1	2019Q2	2019Q3	2019Q4	2020Q1	2020Q2	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	5 quarters average	CAGR 5
Капитализация, млрд €											45.13	51.73	43.3	35.18	32.17	36.71	44.08	46.07	44.7	42.92	42.90	3.18
Выручка, млрд €											3.01	3.16	3.3	3.62	4.14	3.95	4.12	4.09	4.15	3.7	4.00	-1.30
Чистая прибыль, млрд €											0.464	0.457	0.469	0.517	0.735	0.728	0.825	0.831	0.753	0.587	0.7448	-4.21
EV, млрд €				24.85																	24.85	0.00
EBIT, млрд €	0.543	0.527	0.925	0.521	0.48	0.291	0.522	0.717													0.5062	6.59
EBITDA, млрд €									0.681	0.731	0.859	1.02	1.04	1.12	1.35	1.41	1.54	1.48			1.38	5.73
Баланс стоимость, млрд €											11.4	12.04	12.41	13.6	14.94	14.93	15.19	16.01	17.04	17.23	16.08	2.91
FCF, млрд €											0.373	0.387	0.12	0.453	0.71	0.025	0.08	0.265	0.595	-0.8	0.0330	-300.00
Операционный денежный поток, млрд €											0.971	0.795	0.614	0.995	1.58	0.63	0.646	1.03	1.65	-0.147	0.7618	-174.75
Операционная прибыль, млрд €											0.478	0.617	0.618	0.69	0.921	0.966	1.07	0.996	0.913	0.702	0.9294	-6.19
Операционные расходы, млрд €											2.53	2.54	2.68	2.93	3.22	2.99	3.05	3.09	3.24	3	3.07	0.07
CAPEX, млрд €											0.598	0.408	0.494	0.542	0.866	0.605	0.566	0.768	1.06	0.653	0.7304	1.54

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	5 year average	CAGR 5
Наличность, млрд €	0.625	0.86	0.732	1.02	1.85	1.75	1.44	1.82	1.58	12.28
Short Term Investments €	1.62	1.59	1.81	2.76	1.38	2.17	2.28	1.77	2.07	-8.50
Total Receivables €	0.774	0.851	0.971	0.888	1.2	1.48	1.89	1.99	1.49	17.51
Total Current Assets €	4.49	4.87	5.42	7.32	7.18	8.25	9.45	10.69	8.58	7.87
Активы, млрд €	9.09	9.95	10.88	13.41	22	23.33	26.91	28.44	22.82	16.23
Short Term Debt €	0.017	0.323	0.025	0.022					0.0968	6.66
Long Term Debt €	1.75	1.51	1.51	1.53	6.53	5.75	4.91	4.4	4.62	23.52
Задолженность, млрд €	4.06	4.31	4.43	4.78	11.78	11.93	11.97	11.4	10.37	18.99
Чистый долг, млрд €		0.974	0.8	0.535	5.01	4.84	4.22	2.91	3.50	40.32
Долг, млрд €	1.77	1.83	1.53	1.56					1.67	-3.11
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 €			0.068	0.062	0.13	0.155	0.142	0.158	0.1294	20.57
Чист. проц. доходы, млрд €	-0.061	-0.053	-0.053	-0.072	-0.148	-0.173	-0.157	-0.054	-0.1208	-5.59
Goodwill €	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	8.09	8.9	6.92	12.04
Товарно материальные запасы €	1.19	1.24	1.48	1.7	2.05	2.18	3.08	3.97	2.60	18.49

	2019Q1	2019Q2	2019Q3	2019Q4	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	5 quarters average	CAGR 5
Наличность, млрд €						1.75	2	1.28	1.59	1.44	1.42	1.42	1.52	1.82	1.61	1.56	2.54
Short Term Investments €						2.17	2.29	1.92	1.98	2.28	2.29	2.02	1.47	1.77	1.11	1.73	-13.48
Total Receivables €						1.48	1.42	1.61	1.73	1.89	1.76	1.96	2.01	1.99	1.74	1.89	-0.23
Total Current Assets €						8.25	8.65	8.07	8.99	9.45	9.55	9.83	9.83	10.69	9.94	9.97	0.80
Активы, млрд €						23.33	24	23.68	25.42	26.91	26.29	26.44	26.77	28.44	28.37	27.26	1.53
Short Term Debt €	0.028	0.028	0.022	0.191												0.0673	61.61
Long Term Debt €					5.98	5.75		5.88	5.3	4.91	4.72	4.68	4.36	4.4	4.33	4.50	-1.71
Задолженность, млрд €						11.93	11.96	11.26	11.82	11.97	11.36	11.25	10.76	11.4	11.14	11.18	-0.39
Чистый долг, млрд €					4.89	4.84		4.6	4.46	4.22	4.05	4.01	3.16	2.91	3.79	3.58	-1.32
Долг, млрд €	1.55	1.54	1.56	1.53												1.55	-0.32
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 €						0.013	0.046	0.045	0.04	0.012	0.039	0.039	0.037	0.042	0.009	0.0332	-25.42
Чист. проц. доходы, млрд €						-0.05	-0.045	-0.043	-0.04	-0.034	-0.024	-0.017	-0.005	-0.008	0.025	-0.0058	-200.82
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 €						1.77	1.85	1.88	2.05	2.3	2.09	2.2	2.27	2.34	2.1	2.20	0.10
Товарно материальные запасы €						2.18	2.32	2.54	2.83	3.08	3.24	3.5	3.75	3.97	4.33	3.76	5.97

Share

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
EPS								2.01			2.01	0.00
Цена акции ао	16.59	22.91	19.81	19.81	23.82	40.66	28.56	37.76	30.57	30.57	32.27	5.12

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	5 quarters average	CAGR 5
EPS							0.69	0.67	0.65	0.53	0.6350	-6.38
Цена акции ао	34.68	39.74	33.26	27.02	24.71	28.18	33.84	35.36	34.29	33.08	32.95	3.26
Число акций ао, млн	1301.38	1301.89	1301.89	1301.89	1302.23	1302.72	1302.72	1302.72	1303.75	1297.32	1301.85	-0.08
FCF/акцию	0.2866	0.2973	0.0922	0.348	0.5452	0.0192	0.0614	0.2034	0.4564	-0.6167	0.0247	-300.15

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %	14.81	14.02	16.68	10.08	3.6	10.25	14.58	18.41					11.38	12.80
ROA, %	8.19	7.94	9.88	6.49	1.67	5.01	8.1	11.03					6.46	11.19
ROIC, %	14.27	13.9	17.02	11.53									14.18	-5.19
ROS, %		11.19	14.15	10.84	4.3	10.57	15.33	19.23	0	0	0		12.05	12.15
ROCE, %	31.95	32.08	36.3	24.21	17.75					0	0		28.46	-11.09
Ebit margin, %										0	0
Рентаб EBITDA, %		25.6	30.79	26.03	21.17	27.01	31.85			0	0		27.37	0.68
Чистая рентаб, %	11.49	11.19	14.15	10.84	4.3	10.57	15.33	19.23					12.05	12.15
Operation Margin, %		13.92	19.33	14.46	6.78	13.29	20.01	24.21	0	0	0		15.75	10.86

	2019Q1	2019Q2	2019Q3	2019Q4	2020Q1	2020Q2	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	Industry average	5 quarters average	CAGR 5
ROE, %											4.07	3.8	3.78	3.8	4.92	4.87	5.43	5.19	4.42	3.41		4.66	-6.88
ROA, %											1.99	1.9	1.98	2.03	2.73	2.77	3.12	3.1	2.65	2.07		2.74	-5.66
ROIC, %	6.53	5.72																				6.13	-6.41
ROS, %											15.43	14.47	14.22	14.29	17.74	18.43	20.02	20.32	18.15	15.86		18.56	-2.96
ROCE, %	8.15	6.38	10.71	5.24	4.82	2.78	5.11	7.05														5.00	6.11
Рентаб EBITDA, %									25.22	26.86	28.57	32.19	31.53	30.98	32.63	35.76	37.31	36.19				34.57	3.16
Чистая рентаб, %											15.43	14.47	14.22	14.29	17.74	18.43	20.02	20.32	18.15	15.86		18.56	-2.96
Operation Margin, %											15.9	19.53	18.74	19.07	22.23	24.45	26.04	24.36	22.01	18.96		23.16	-4.96
Доходность FCF, %											0.8264	0.7481	0.2771	1.29	2.21	0.0681	0.1815	0.5752	1.33	-1.86		0.0590	-293.76

Coefficients

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/FCF								0	0	0	0
E/P								0	0	0	0
EV/EBIT									0	0	0
EV/S								0	0	0	0
EV/FCF									0	0	0
Debt/EBITDA		1.01	0.6547	0.7445				0	0	0	0		0.8031	-9.67
Netdebt/Ebitda		0.5387	0.3419	0.256	2.76	1.62	0.9327	0	0	0	0		1.18	22.23
Debt/Ratio	0.1947	0.1844	0.1408	0.116				0	0	0	0		0.1590	-12.14
Debt/Equity	0.3522	0.3254	0.2377	0.1802				0	0	0	0		0.2739	-15.43
Debt/Net Income	2.38	2.32	1.43	1.79				0	0	0	0		1.98	-6.87
PEG										0	0
Бета						0	0	0	-3.57	0	0		-3.5700	0.00
Индекс Альтмана						0	0	0	0	0	0

	2019Q1	2019Q2	2019Q3	2019Q4	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E								97.27	113.2	92.32	68.05	43.77	50.42	53.43	55.44	59.37	73.11				58.35	7.71
P/BV								3.96	4.3	3.49	2.59	2.15	2.46	2.9	2.88	2.62	2.49				2.67	0.24
P/S								15.01	16.38	13.13	9.72	7.77	9.29	10.7	11.27	10.77	11.59				10.72	4.52
P/FCF								121	133.68	360.82	77.67	45.31	1468.35	551.03	173.84	75.13	-53.65				442.94	-151.59
E/P								0.0103	0.0088	0.0108	0.0147	0.0228	0.0198	0.0187	0.018	0.0168	0.0137				0.0174	-7.10
EV/S				12.97																	12.97	0.00
Netdebt/Ebitda					6.71	7.32	6.69	5.63		4.42	3.98	3.12	2.86	2.61	2.13						2.94	-11.75
Debt/Ratio	0.1396	0.1185	0.116	0.1047																	0.1197	-6.94
Debt/Equity	0.2324	0.1859	0.1802	0.1539																	0.1881	-9.79
Debt/Net Income	6.71	6.85	9.66	7.29																	7.63	2.09
Бета																		0	0
Индекс Альтмана																		0	0

Dividends

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	Industry average	5 year average	CAGR 5
Див.выплата, млрд			0.225	0.248	0.283	0.305	0.336	0.286	0.351	0.417		0.3390	6.46
Дивиденд	0.12	0.18	0.2	0.22	0.25	0.27	0.27	0.22	0.27	0.32		0.2700	3.46
Див доход, ао, %	1.44	1.65	1.45	1.12	1.15	1.36	1.29	0.6923	0.9551	0.9374		1.05	-7.17
Дивиденды / прибыль, %			30.24	31.39	26.33	35.06	91.3	24.47	16.11	13.29		36.05	-17.64

	2014Q1	2015Q1	2016Q1	2017Q1	2018Q1	2019Q1	2019Q2	2020Q1	2021Q1	2022Q1	2023Q1	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд						0.305	0.336	0.336	0.286	0.351			0.3228	2.85
Дивиденд	0.12	0.18	0.2	0.22	0.25	0.27		0.27	0.22	0.27	0.32		0.2700	3.46
Див доход, ао, %	1.52	1.78	1.71	1.28	1.09	1.36		1.36	0.9238	0.8118	0.9457		1.08	-7.01
Дивиденды / прибыль, %						132.03	150	188.76	140.89	74.84			137.30	-10.73

	Industry average	5 quarters average	CAGR 5

Pay for your subscription

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

Subscribe