Beurs gesloten -
OTC Markets
21:46:27 14-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
8,25
USD
|
-3,17%
|
|
-9,04%
|
-34,63%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.147
|
6.631
|
9.872
|
7.782
|
6.351
|
4.192
|
-
|
-
|
Bedrijfswaarde
1 |
7.317
|
8.389
|
11.958
|
10.532
|
9.642
|
7.767
|
7.772
|
7.745
|
K/w-verhouding
|
-33,5
x
|
116
x
|
39,9
x
|
322
x
|
-6,6
x
|
22,8
x
|
17,9
x
|
10,4
x
|
Dividendrendement
|
1,99%
|
-
|
-
|
1,29%
|
1,79%
|
2,81%
|
3,08%
|
3,43%
|
Marktkapitalisatie/omzet
|
1,43
x
|
1,86
x
|
2,58
x
|
1,81
x
|
1,33
x
|
0,85
x
|
0,82
x
|
0,78
x
|
Bedrijfswaarde/omzet
|
2,03
x
|
2,36
x
|
3,12
x
|
2,45
x
|
2,02
x
|
1,58
x
|
1,52
x
|
1,45
x
|
Bedrijfswaarde/EBITDA
|
9,61
x
|
9,95
x
|
13,6
x
|
10,6
x
|
9,57
x
|
7,63
x
|
7,12
x
|
6,59
x
|
Bedrijfswaarde/FCF
|
18,5
x
|
22,7
x
|
21,3
x
|
24,6
x
|
51,2
x
|
34,3
x
|
20,5
x
|
17,7
x
|
FCF Yield
|
5,4%
|
4,41%
|
4,7%
|
4,07%
|
1,95%
|
2,91%
|
4,87%
|
5,66%
|
Price to Book
|
1,83
x
|
2,19
x
|
3,12
x
|
2,48
x
|
2,8
x
|
1,63
x
|
1,55
x
|
1,39
x
|
Aantal aandelen (in duizenden)
|
582.132
|
585.031
|
586.553
|
588.850
|
638.785
|
638.958
|
-
|
-
|
Referentieprijs
2 |
8,842
|
11,34
|
16,83
|
13,22
|
9,942
|
6,560
|
6,560
|
6,560
|
Datum van publicatie
|
5/03/20
|
4/03/21
|
3/03/22
|
9/03/23
|
7/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.600
|
3.562
|
3.830
|
4.297
|
4.770
|
4.924
|
5.121
|
5.357
|
EBITDA
1 |
761,1
|
843,1
|
881,7
|
993,2
|
1.008
|
1.018
|
1.091
|
1.175
|
Bedrijfsresultaat (EBIT)
1 |
529,2
|
589,7
|
484,1
|
541,8
|
641,8
|
663,6
|
810
|
962,5
|
Operationele Marge
|
14,7%
|
16,56%
|
12,64%
|
12,61%
|
13,46%
|
13,48%
|
15,82%
|
17,97%
|
Resultaat voor belastingen (EBT)
1 |
-174,2
|
174,7
|
393,2
|
102,9
|
-842,6
|
211,3
|
367,3
|
569,2
|
Nettowinst (verlies)
1 |
-153,7
|
57,8
|
249,3
|
24,2
|
-928,6
|
194
|
241,4
|
401,7
|
Nettomarge
|
-4,27%
|
1,62%
|
6,51%
|
0,56%
|
-19,47%
|
3,94%
|
4,71%
|
7,5%
|
WPA
2 |
-0,2640
|
0,0980
|
0,4220
|
0,0410
|
-1,507
|
0,2883
|
0,3668
|
0,6306
|
Free Cash Flow
1 |
395,2
|
370
|
562
|
428,2
|
188,2
|
226,2
|
378,3
|
438,4
|
FCF-marge
|
10,98%
|
10,39%
|
14,67%
|
9,97%
|
3,95%
|
4,59%
|
7,39%
|
8,18%
|
Kasstroomconversie (ebitda)
|
51,92%
|
43,89%
|
63,74%
|
43,11%
|
18,67%
|
22,22%
|
34,67%
|
37,31%
|
Kasstroomconversie (nettowinst)
|
-
|
640,14%
|
225,43%
|
1.769,42%
|
-
|
116,62%
|
156,7%
|
109,14%
|
Dividend per aandeel
2 |
0,1760
|
-
|
-
|
0,1700
|
0,1780
|
0,1844
|
0,2023
|
0,2249
|
Datum van publicatie
|
5/03/20
|
4/03/21
|
3/03/22
|
9/03/23
|
7/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
1.818
|
1.582
|
1.979
|
1.767
|
2.063
|
2.095
|
2.202
|
2.378
|
2.392
|
2.418
|
2.456
|
2.546
|
2.586
|
EBITDA
1 |
-
|
348,6
|
-
|
-
|
480,6
|
471
|
522,2
|
499,4
|
508,5
|
515,4
|
519,2
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
0,0850
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
5/03/20
|
13/08/20
|
4/03/21
|
12/08/21
|
3/03/22
|
11/08/22
|
9/03/23
|
10/08/23
|
7/03/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.170
|
1.757
|
2.086
|
2.750
|
3.291
|
3.575
|
3.580
|
3.554
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,851
x
|
2,084
x
|
2,366
x
|
2,769
x
|
3,265
x
|
3,512
x
|
3,282
x
|
3,024
x
|
Free Cash Flow
1 |
395
|
370
|
562
|
428
|
188
|
226
|
378
|
438
|
ROE (netto-inkomsten/eigen vermogen)
|
15,2%
|
12,7%
|
8,05%
|
0,77%
|
11,3%
|
9,47%
|
13,8%
|
19,1%
|
ROA (netto-inkomsten/totale activa)
|
6,56%
|
5,2%
|
3,43%
|
0,3%
|
-9,48%
|
2,02%
|
2,38%
|
3,87%
|
Totale activa
1 |
-2.345
|
1.112
|
7.261
|
7.995
|
9.795
|
9.623
|
10.158
|
10.371
|
Nettoactief per aandeel
2 |
4,830
|
5,180
|
5,400
|
5,330
|
3,550
|
4,040
|
4,230
|
4,730
|
Cashflow per aandeel
2 |
0,9200
|
1,470
|
1,360
|
1,080
|
0,7300
|
0,6200
|
0,9700
|
0,9100
|
Capex
1 |
164
|
158
|
176
|
212
|
261
|
276
|
271
|
278
|
Capex/omzet
|
4,56%
|
4,44%
|
4,6%
|
4,93%
|
5,46%
|
5,61%
|
5,3%
|
5,19%
|
Datum van publicatie
|
5/03/20
|
4/03/21
|
3/03/22
|
9/03/23
|
7/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
6,56
GBP Gemiddelde koersdoel
10,26
GBP Spread / Gemiddelde doel +56,42% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -0,75% | 31,16 mld. | | -10,74% | 21,85 mld. | | -12,16% | 20,7 mld. | | +14,36% | 19,52 mld. | | -22,10% | 18,44 mld. | | +1,19% | 10,04 mld. | | -23,14% | 7,8 mld. | | +7,23% | 7,64 mld. | | +33,40% | 6,44 mld. |
Casino's & Gaming - NEC
|