Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
129,4
USD
|
+0,16%
|
|
+8,81%
|
-4,07%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.465
|
7.685
|
9.214
|
7.908
|
10.065
|
9.514
|
-
|
-
|
Bedrijfswaarde
1 |
6.843
|
9.240
|
10.820
|
12.309
|
14.680
|
14.100
|
13.710
|
12.225
|
K/w-verhouding
|
40,6
x
|
-93,6
x
|
37,9
x
|
18,5
x
|
24,6
x
|
22,4
x
|
18,4
x
|
-
|
Dividendrendement
|
0,42%
|
0,32%
|
0,28%
|
0,34%
|
-
|
0,31%
|
0,33%
|
0,36%
|
Marktkapitalisatie/omzet
|
4,11
x
|
7,29
x
|
5,77
x
|
4,37
x
|
4,09
x
|
3,5
x
|
3,12
x
|
2,8
x
|
Bedrijfswaarde/omzet
|
5,15
x
|
8,77
x
|
6,77
x
|
6,8
x
|
5,96
x
|
5,19
x
|
4,5
x
|
3,6
x
|
Bedrijfswaarde/EBITDA
|
15,2
x
|
32,3
x
|
17,3
x
|
16,1
x
|
14,3
x
|
12,5
x
|
10,7
x
|
8,52
x
|
Bedrijfswaarde/FCF
|
28,4
x
|
-100
x
|
29,4
x
|
141
x
|
-206
x
|
23,1
x
|
19,1
x
|
14,2
x
|
FCF Yield
|
3,53%
|
-1%
|
3,4%
|
0,71%
|
-0,49%
|
4,33%
|
5,25%
|
7,04%
|
Price to Book
|
10,8
x
|
-
|
29,9
x
|
14,3
x
|
11,2
x
|
8,62
x
|
6,08
x
|
4,73
x
|
Aantal aandelen (in duizenden)
|
79.664
|
78.910
|
76.498
|
74.807
|
74.595
|
73.505
|
-
|
-
|
Referentieprijs
2 |
68,60
|
97,40
|
120,4
|
105,7
|
134,9
|
129,4
|
129,4
|
129,4
|
Datum van publicatie
|
26/02/20
|
24/02/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.330
|
1.054
|
1.597
|
1.810
|
2.462
|
2.718
|
3.047
|
3.398
|
EBITDA
1 |
451,4
|
286,5
|
627
|
763,6
|
1.024
|
1.131
|
1.285
|
1.434
|
Bedrijfsresultaat (EBIT)
1 |
215,7
|
60,2
|
284,4
|
321,8
|
564
|
725
|
885,7
|
942,2
|
Operationele Marge
|
16,22%
|
5,71%
|
17,81%
|
17,78%
|
22,91%
|
26,68%
|
29,06%
|
27,72%
|
Resultaat voor belastingen (EBT)
1 |
196,4
|
8
|
343,6
|
608,8
|
561,8
|
569,1
|
712,6
|
-
|
Nettowinst (verlies)
1 |
137,5
|
-81,9
|
249,1
|
439,4
|
417,3
|
429,9
|
525,2
|
-
|
Nettomarge
|
10,34%
|
-7,77%
|
15,6%
|
24,28%
|
16,95%
|
15,82%
|
17,24%
|
-
|
WPA
2 |
1,690
|
-1,040
|
3,175
|
5,710
|
5,490
|
5,768
|
7,040
|
-
|
Free Cash Flow
1 |
241,3
|
-92,3
|
367,7
|
87,3
|
-71,2
|
610,2
|
719,5
|
861
|
FCF-marge
|
18,15%
|
-8,76%
|
23,02%
|
4,82%
|
-2,89%
|
22,45%
|
23,61%
|
25,34%
|
Kasstroomconversie (ebitda)
|
53,46%
|
-
|
58,64%
|
11,43%
|
-
|
53,95%
|
55,98%
|
60,02%
|
Kasstroomconversie (nettowinst)
|
175,49%
|
-
|
147,61%
|
19,87%
|
-
|
141,95%
|
136,98%
|
-
|
Dividend per aandeel
2 |
0,2905
|
0,3110
|
0,3335
|
0,3570
|
-
|
0,4018
|
0,4282
|
0,4680
|
Datum van publicatie
|
26/02/20
|
24/02/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
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 |
364,8
|
364,1
|
582,5
|
383,1
|
480,1
|
559,5
|
768,5
|
572,5
|
561,2
|
590,9
|
846,5
|
634,6
|
645,7
|
685,4
|
954,4
|
EBITDA
1 |
127
|
128,5
|
291,2
|
163,2
|
180,7
|
222,9
|
363,7
|
218,2
|
219,1
|
242,5
|
402,6
|
239,1
|
248
|
278,1
|
456
|
Bedrijfsresultaat (EBIT)
1 |
34,7
|
47,4
|
199,7
|
63
|
11,7
|
119,9
|
225,6
|
112,3
|
106,2
|
126,3
|
306,9
|
142,3
|
147,1
|
176,1
|
343
|
Operationele Marge
|
9,51%
|
13,02%
|
34,28%
|
16,44%
|
2,44%
|
21,43%
|
29,36%
|
19,62%
|
18,92%
|
21,37%
|
36,26%
|
22,43%
|
22,78%
|
25,69%
|
35,94%
|
Resultaat voor belastingen (EBT)
1 |
53,7
|
58,6
|
479,9
|
73,4
|
-3,1
|
208,9
|
199,2
|
81,8
|
71,9
|
101,8
|
267,8
|
96,18
|
103,3
|
129,1
|
319,9
|
Nettowinst (verlies)
1 |
43,3
|
42,1
|
339,3
|
57
|
1
|
155,7
|
143
|
61
|
57,6
|
80,4
|
199,1
|
71,45
|
76,9
|
98,3
|
244,2
|
Nettomarge
|
11,87%
|
11,56%
|
58,25%
|
14,88%
|
0,21%
|
27,83%
|
18,61%
|
10,66%
|
10,26%
|
13,61%
|
23,52%
|
11,26%
|
11,91%
|
14,34%
|
25,59%
|
WPA
2 |
0,5550
|
0,5400
|
4,395
|
0,7450
|
0,0150
|
2,045
|
1,860
|
0,7900
|
0,7600
|
1,080
|
2,670
|
0,9575
|
1,032
|
1,320
|
3,290
|
Dividend per aandeel
2 |
0,3335
|
-
|
-
|
-
|
0,3570
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,4072
|
-
|
-
|
Datum van publicatie
|
23/02/22
|
27/04/22
|
27/07/22
|
26/10/22
|
22/02/23
|
26/04/23
|
26/07/23
|
25/10/23
|
21/02/24
|
24/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.378
|
1.555
|
1.605
|
4.401
|
4.615
|
4.586
|
4.196
|
2.710
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,052
x
|
5,427
x
|
2,56
x
|
5,763
x
|
4,507
x
|
4,054
x
|
3,264
x
|
1,889
x
|
Free Cash Flow
1 |
241
|
-92,3
|
368
|
87,3
|
-71,2
|
610
|
719
|
861
|
ROE (netto-inkomsten/eigen vermogen)
|
36,7%
|
7,61%
|
79,5%
|
102%
|
57,8%
|
42,7%
|
41,6%
|
35,3%
|
ROA (netto-inkomsten/totale activa)
|
8,41%
|
1,27%
|
9,46%
|
9,56%
|
6,34%
|
12,1%
|
13,6%
|
13,8%
|
Totale activa
1 |
1.634
|
-6.439
|
2.634
|
4.594
|
6.581
|
3.550
|
3.850
|
-
|
Nettoactief per aandeel
2 |
6,340
|
-
|
4,030
|
7,370
|
12,00
|
15,00
|
21,30
|
27,40
|
Cashflow per aandeel
2 |
-
|
1,770
|
5,860
|
6,630
|
7,950
|
8,500
|
9,890
|
11,60
|
Capex
1 |
131
|
234
|
91,8
|
424
|
677
|
574
|
244
|
330
|
Capex/omzet
|
9,87%
|
22,22%
|
5,75%
|
23,4%
|
27,48%
|
21,11%
|
8%
|
9,71%
|
Datum van publicatie
|
26/02/20
|
24/02/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Laatste slotkoers
129,4
USD Gemiddelde koersdoel
146,7
USD Spread / Gemiddelde doel +13,33% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -4,07% | 9,51 mld. | | +7,14% | 33,01 mld. | | +5,10% | 24,32 mld. | | -18,63% | 19,87 mld. | | -18,07% | 19,35 mld. | | -1,52% | 16,62 mld. | | -21,91% | 7,92 mld. | | +0,41% | 7,05 mld. | | +6,70% | 7,13 mld. | | -21,12% | 6,24 mld. |
Casino's & Gaming - NEC
|