SINCLAIR, INC. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 14,2 USD | +12,08% |
|
+15,26% | +8,98% |
| 14/05 | SINCLAIR, INC. : Deutsche Bank Securities herhaalt Neutraal advies | ZM |
| 09/05 | Sinclair onderzoekt verkoop van ongeveer een derde van de omroepzenders | CI |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 3.071 | 2.356 | 1.996 | 1.080 | 827,6 | 939,7 | - | - |
| Bedrijfswaarde 1 | 14.431 | 13.880 | 13.520 | 4.461 | 4.341 | 4.712 | 4.562 | 4.714 |
| K/w-verhouding | 65,4 x | -1,05 x | -4,8 x | 0,56 x | -2,92 x | 4,78 x | -37,2 x | 5,12 x |
| Dividendrendement | 2,4% | 2,51% | 3,03% | 6,45% | 7,67% | 7,17% | 7,41% | 7,46% |
| Marktkapitalisatie/omzet | 0,72 x | 0,4 x | 0,33 x | 0,27 x | 0,26 x | 0,27 x | 0,29 x | 0,27 x |
| Bedrijfswaarde/omzet | 3,4 x | 2,34 x | 2,2 x | 1,14 x | 1,39 x | 1,34 x | 1,4 x | 1,35 x |
| Bedrijfswaarde/EBITDA | 12,2 x | 7,35 x | 10,4 x | 4,73 x | 7,91 x | 5,62 x | 8,47 x | 6,2 x |
| Bedrijfswaarde/FCF | 19 x | 9,98 x | 54,7 x | 6,43 x | 18,5 x | 11,5 x | 25 x | 13 x |
| FCF Yield | 5,27% | 10% | 1,83% | 15,6% | 5,39% | 8,68% | 4% | 7,69% |
| Price to Book | - | -1,85 x | -1,09 x | 1,44 x | 2,9 x | 1,86 x | 2,16 x | - |
| Aantal aandelen (in duizenden) | 92.122 | 73.981 | 75.538 | 69.626 | 63.515 | 66.178 | - | - |
| Referentieprijs 2 | 33,34 | 31,85 | 26,43 | 15,51 | 13,03 | 14,20 | 14,20 | 14,20 |
| Datum van publicatie | 26/02/20 | 24/02/21 | 23/02/22 | 22/02/23 | 28/02/24 | - | - | - |
1USD in Miljoen2USD
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 4.240 | 5.943 | 6.134 | 3.928 | 3.134 | 3.516 | 3.260 | 3.481 |
| EBITDA 1 | 1.183 | 1.888 | 1.300 | 944 | 549 | 838,9 | 538,3 | 760 |
| Bedrijfsresultaat (EBIT) 1 | 470 | -2.772 | 95 | 3.980 | -331 | 517 | 232,2 | 478,1 |
| Operationele Marge | 11,08% | -46,64% | 1,55% | 101,32% | -10,56% | 14,7% | 7,12% | 13,73% |
| Resultaat voor belastingen (EBT) 1 | 9 | -3.149 | -499 | 3.614 | -637 | 241,4 | -44,02 | 233,2 |
| Nettowinst (verlies) 1 | 47 | -2.414 | -414 | 2.652 | -291 | 192,5 | -24,87 | 172 |
| Nettomarge | 1,11% | -40,62% | -6,75% | 67,52% | -9,29% | 5,48% | -0,76% | 4,94% |
| WPA 2 | 0,5100 | -30,20 | -5,510 | 27,54 | -4,460 | 2,968 | -0,3815 | 2,774 |
| Free Cash Flow 1 | 760 | 1.391 | 247 | 694 | 234 | 409,2 | 182,5 | 362,4 |
| FCF-marge | 17,92% | 23,41% | 4,03% | 17,67% | 7,47% | 11,64% | 5,6% | 10,41% |
| Kasstroomconversie (ebitda) | 64,24% | 73,68% | 19% | 73,52% | 42,62% | 48,78% | 33,91% | 47,68% |
| Kasstroomconversie (nettowinst) | 1.617,02% | - | - | 26,17% | - | 212,56% | - | 210,7% |
| Dividend per aandeel 2 | 0,8000 | 0,8000 | 0,8000 | 1,000 | 1,000 | 1,018 | 1,052 | 1,060 |
| Datum van publicatie | 26/02/20 | 24/02/21 | 23/02/22 | 22/02/23 | 28/02/24 | - | - | - |
1USD in Miljoen2USD
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 1.476 | 1.288 | 837 | 843 | 960 | 773 | 768 | 767 | 826 | 798 | 838 | 885,5 | 1.009 | 823 | 848,6 |
| EBITDA 1 | 234 | 254 | 183 | 198 | 309 | 120 | 107 | 141 | 181 | 136 | 150,3 | 218,1 | 334,1 | 126,5 | 140,7 |
| Bedrijfsresultaat (EBIT) 1 | 165 | 3.459 | 107 | 154 | 253 | 21 | -3 | 37 | -386 | 42 | 72,58 | 134,5 | 257,1 | 56,19 | 47,2 |
| Operationele Marge | 11,18% | 268,56% | 12,78% | 18,27% | 26,35% | 2,72% | -0,39% | 4,82% | -46,73% | 5,26% | 8,66% | 15,19% | 25,47% | 6,83% | 5,56% |
| Resultaat voor belastingen (EBT) 1 | -45 | 3.296 | -46 | 138 | 219 | -11 | -107 | -57 | -462 | 21 | -12,69 | 64,51 | 181,6 | -19,81 | -28,8 |
| Nettowinst (verlies) 1 | -89 | 2.587 | -11 | 21 | 55 | 185 | -89 | -46 | -341 | 23 | -8,7 | 45,93 | 139,5 | -3,963 | -5,76 |
| Nettomarge | -6,03% | 200,85% | -1,31% | 2,49% | 5,73% | 23,93% | -11,59% | -6% | -41,28% | 2,88% | -1,04% | 5,19% | 13,82% | -0,48% | -0,68% |
| WPA 2 | -1,180 | 35,39 | -0,1700 | 0,3200 | 0,7900 | 2,640 | -1,380 | -0,7400 | -5,350 | 0,3500 | -0,1341 | 0,6998 | 2,135 | -0,0600 | -0,0200 |
| Dividend per aandeel 2 | 0,2000 | 0,2500 | 0,2500 | 0,2500 | 0,2500 | 0,2500 | 0,2500 | 0,2500 | 0,2500 | - | 0,2500 | 0,2550 | 0,2550 | - | - |
| Datum van publicatie | 23/02/22 | 4/05/22 | 3/08/22 | 2/11/22 | 22/02/23 | 3/05/23 | 2/08/23 | 1/11/23 | 28/02/24 | 8/05/24 | - | - | - | - | - |
1USD in Miljoen2USD
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 11.360 | 11.524 | 11.524 | 3.381 | 3.513 | 3.773 | 3.622 | 3.775 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 9,603 x | 6,104 x | 8,865 x | 3,582 x | 6,399 x | 4,497 x | 6,729 x | 4,966 x |
| Free Cash Flow 1 | 760 | 1.391 | 247 | 694 | 234 | 409 | 183 | 362 |
| ROE (netto-inkomsten/eigen vermogen) | 2,99% | 549% | - | - | -9,36% | 43,2% | -19% | 147% |
| ROA (netto-inkomsten/totale activa) | 0,39% | -15,7% | -3,19% | 27,6% | -0,76% | 2,6% | -1,69% | 4,46% |
| Totale activa 1 | 11.971 | 15.376 | 12.962 | 9.623 | 38.482 | 7.411 | 1.470 | 3.858 |
| Nettoactief per aandeel 2 | - | -17,20 | -24,20 | 10,70 | 4,490 | 7,610 | 6,560 | - |
| Cashflow per aandeel 2 | - | 19,40 | 4,360 | 11,30 | 3,610 | 0,0900 | 6,510 | - |
| Capex 1 | 156 | 157 | 80 | 105 | 92 | 107 | 106 | 103 |
| Capex/omzet | 3,68% | 2,64% | 1,3% | 2,67% | 2,94% | 3,04% | 3,24% | 2,97% |
| Datum van publicatie | 26/02/20 | 24/02/21 | 23/02/22 | 22/02/23 | 28/02/24 | - | - | - |
1USD in Miljoen2USD
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
D+
Verkoop
Koop
Gemiddeld advies
Houden
Aantal analisten
8
Laatste slotkoers
14,2
USD
Gemiddelde koersdoel
15,96
USD
Spread / Gemiddelde doel
+12,41%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +8,98% | 940 mln. | |
| +15,14% | 189 mld. | |
| +17,44% | 17,24 mld. | |
| -19,34% | 8,29 mld. | |
| -21,26% | 7,42 mld. | |
| 0,00% | 4,14 mld. | |
| +25,79% | 4,02 mld. | |
| +22,47% | 3,8 mld. | |
| +1,82% | 3,45 mld. | |
| +38,92% | 2,54 mld. |
- Beurs
- Aandelen
- Koers SBGI
- Financiën Sinclair, Inc.
