Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
43,13
USD
|
+4,96%
|
|
+6,02%
|
+22,35%
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
18.238
|
11.165
|
5.112
|
16.435
|
20.516
|
-
|
-
|
Bedrijfswaarde
1 |
16.421
|
10.261
|
5.054
|
16.407
|
20.135
|
19.435
|
18.320
|
K/w-verhouding
|
-16,9
x
|
-7,27
x
|
-3,6
x
|
-20,4
x
|
-236
x
|
53,4
x
|
24,1
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
29,7
x
|
8,62
x
|
2,28
x
|
4,48
x
|
4,26
x
|
3,55
x
|
3
x
|
Bedrijfswaarde/omzet
|
26,7
x
|
7,92
x
|
2,26
x
|
4,48
x
|
4,18
x
|
3,36
x
|
2,68
x
|
Bedrijfswaarde/EBITDA
|
-41,5
x
|
-15,2
x
|
-7
x
|
-109
x
|
41,4
x
|
19,7
x
|
12,4
x
|
Bedrijfswaarde/FCF
|
-47
x
|
-23,6
x
|
-7,68
x
|
-724
x
|
51,2
x
|
21,7
x
|
14,2
x
|
FCF Yield
|
-2,13%
|
-4,24%
|
-13%
|
-0,14%
|
1,95%
|
4,62%
|
7,04%
|
Price to Book
|
6,84
x
|
6,67
x
|
3,88
x
|
19,8
x
|
17,1
x
|
12,4
x
|
7,99
x
|
Aantal aandelen (in duizenden)
|
391.714
|
406.453
|
448.848
|
466.242
|
475.677
|
-
|
-
|
Referentieprijs
2 |
46,56
|
27,47
|
11,39
|
35,25
|
43,13
|
43,13
|
43,13
|
Datum van publicatie
|
26/02/21
|
18/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
614,5
|
1.296
|
2.240
|
3.665
|
4.817
|
5.787
|
6.838
|
EBITDA
1 |
-395,9
|
-676,1
|
-721,8
|
-151
|
485,8
|
985,2
|
1.472
|
Bedrijfsresultaat (EBIT)
1 |
-850
|
-1.562
|
-1.512
|
-789,2
|
-119,5
|
401,4
|
882,8
|
Operationele Marge
|
-138,32%
|
-120,49%
|
-67,48%
|
-21,53%
|
-2,48%
|
6,94%
|
12,91%
|
Resultaat voor belastingen (EBT)
1 |
-844,3
|
-1.518
|
-1.443
|
-791,3
|
-94,18
|
415,3
|
970,3
|
Nettowinst (verlies)
1 |
-844,3
|
-1.523
|
-1.378
|
-802,1
|
-93
|
404,9
|
900,1
|
Nettomarge
|
-137,38%
|
-117,53%
|
-61,5%
|
-21,88%
|
-1,93%
|
7%
|
13,16%
|
WPA
2 |
-2,760
|
-3,780
|
-3,160
|
-1,730
|
-0,1829
|
0,8074
|
1,787
|
Free Cash Flow
1 |
-349,6
|
-435,4
|
-657,9
|
-22,65
|
393,6
|
897
|
1.289
|
FCF-marge
|
-56,89%
|
-33,6%
|
-29,37%
|
-0,62%
|
8,17%
|
15,5%
|
18,85%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
81,03%
|
91,05%
|
87,6%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
221,55%
|
143,22%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26/02/21
|
18/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
1 |
213
|
473
|
417
|
466
|
501,9
|
855,1
|
769,7
|
874,9
|
790
|
1.231
|
1.122
|
1.101
|
1.006
|
1.576
|
1.356
|
EBITDA
1 |
-313,6
|
-128
|
-289,5
|
-118,1
|
-264,2
|
-49,93
|
-221,6
|
72,97
|
-153,4
|
151
|
2,854
|
149
|
-18,08
|
345,1
|
113,7
|
Bedrijfsresultaat (EBIT)
1 |
-546,5
|
-368,8
|
-515,6
|
-308,9
|
-455
|
-232,2
|
-389,8
|
-69,04
|
-286,6
|
-43,81
|
-142
|
5,305
|
-147,8
|
170,4
|
-37,68
|
Operationele Marge
|
-256,58%
|
-77,96%
|
-123,64%
|
-66,29%
|
-90,65%
|
-27,16%
|
-50,64%
|
-7,89%
|
-36,28%
|
-3,56%
|
-12,66%
|
0,48%
|
-14,69%
|
10,81%
|
-2,78%
|
Resultaat voor belastingen (EBT)
1 |
-541
|
-322,9
|
-464,9
|
-298,3
|
-447,3
|
-232,6
|
-395,7
|
-76,3
|
-281,8
|
-37,49
|
-140,1
|
14
|
-147,8
|
182,5
|
-31,77
|
Nettowinst (verlies)
1 |
-545
|
-326,3
|
-467,7
|
-217,1
|
-450,5
|
-242,7
|
-397,1
|
-77,27
|
-283,1
|
-44,62
|
-141
|
21,26
|
-148,5
|
173,8
|
-36,4
|
Nettomarge
|
-255,88%
|
-68,98%
|
-112,16%
|
-46,59%
|
-89,75%
|
-28,38%
|
-51,6%
|
-8,83%
|
-35,84%
|
-3,63%
|
-12,57%
|
1,93%
|
-14,76%
|
11,03%
|
-2,68%
|
WPA
2 |
-1,350
|
-0,8000
|
-1,140
|
-0,5000
|
-1,000
|
-0,5300
|
-0,8700
|
-0,1700
|
-0,6100
|
-0,1000
|
-0,2828
|
0,0394
|
-0,2957
|
0,3368
|
-0,0739
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
5/11/21
|
18/02/22
|
6/05/22
|
5/08/22
|
4/11/22
|
16/02/23
|
4/05/23
|
3/08/23
|
2/11/23
|
15/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
1.817
|
904
|
58,1
|
28,4
|
381
|
1.081
|
2.196
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-350
|
-435
|
-658
|
-22,7
|
394
|
897
|
1.289
|
ROE (netto-inkomsten/eigen vermogen)
|
-63,8%
|
-69%
|
-92,2%
|
-74,2%
|
-12,4%
|
27,7%
|
40,3%
|
ROA (netto-inkomsten/totale activa)
|
-44,8%
|
-39,6%
|
-34,1%
|
-4,75%
|
1,18%
|
14,9%
|
20,5%
|
Totale activa
1 |
1.885
|
3.846
|
4.040
|
16.882
|
-7.866
|
2.715
|
4.396
|
Nettoactief per aandeel
2 |
6,800
|
4,120
|
2,940
|
1,780
|
2,520
|
3,470
|
5,390
|
Cashflow per aandeel
2 |
-1,110
|
-1,040
|
-1,430
|
-0
|
0,9700
|
1,410
|
2,300
|
Capex
1 |
11,8
|
15,9
|
32,4
|
20,9
|
35
|
36,5
|
36,7
|
Capex/omzet
|
1,91%
|
1,23%
|
1,45%
|
0,57%
|
0,73%
|
0,63%
|
0,54%
|
Datum van publicatie
|
26/02/21
|
18/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Laatste slotkoers
43,13
USD Gemiddelde koersdoel
51,45
USD Spread / Gemiddelde doel +19,30% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +22,35% | 20,52 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. | | -4,07% | 9,51 mld. | | -21,91% | 7,92 mld. | | +0,41% | 7,05 mld. | | +6,70% | 7,13 mld. |
Casino's & Gaming - NEC
|