Beurs gesloten -
London S.E.
17:35:06 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
14.935
GBX
|
+0,40%
|
|
+0,64%
|
+7,14%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.210
|
26.442
|
20.561
|
19.866
|
24.543
|
26.501
|
-
|
-
|
Bedrijfswaarde
1 |
7.210
|
29.256
|
23.208
|
24.510
|
24.543
|
30.490
|
29.528
|
28.303
|
K/w-verhouding
|
50,6
x
|
516
x
|
-49,7
x
|
-66,1
x
|
-25,5
x
|
119
x
|
46,9
x
|
21,9
x
|
Dividendrendement
|
2,17%
|
-
|
-
|
-
|
-
|
1,03%
|
1,37%
|
2,76%
|
Marktkapitalisatie/omzet
|
3,37
x
|
5,02
x
|
3,41
x
|
2,58
x
|
2,63
x
|
2,48
x
|
2,17
x
|
1,96
x
|
Bedrijfswaarde/omzet
|
3,37
x
|
5,56
x
|
3,84
x
|
3,19
x
|
2,63
x
|
2,85
x
|
2,42
x
|
2,09
x
|
Bedrijfswaarde/EBITDA
|
16,9
x
|
23,8
x
|
23,2
x
|
23,5
x
|
16,5
x
|
15,8
x
|
11,9
x
|
9,43
x
|
Bedrijfswaarde/FCF
|
25,6
x
|
27,2
x
|
41,2
x
|
48,1
x
|
-
|
27,3
x
|
22,5
x
|
16,2
x
|
FCF Yield
|
3,91%
|
3,68%
|
2,43%
|
2,08%
|
-
|
3,67%
|
4,44%
|
6,17%
|
Price to Book
|
-
|
1,79
x
|
2,02
x
|
-
|
-
|
3,02
x
|
2,84
x
|
2,65
x
|
Aantal aandelen (in duizenden)
|
79.475
|
174.995
|
174.839
|
175.961
|
176.059
|
177.445
|
-
|
-
|
Referentieprijs
2 |
90,72
|
151,1
|
117,6
|
112,9
|
139,4
|
149,4
|
149,4
|
149,4
|
Datum van publicatie
|
27/02/20
|
2/03/21
|
1/03/22
|
2/03/23
|
26/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.140
|
5.264
|
6.036
|
7.693
|
9.336
|
10.687
|
11.909
|
13.572
|
EBITDA
1 |
425,4
|
1.231
|
1.001
|
1.045
|
1.484
|
1.994
|
2.442
|
3.016
|
Bedrijfsresultaat (EBIT)
1 |
280,6
|
990
|
746
|
675
|
466,4
|
1.154
|
1.653
|
2.244
|
Operationele Marge
|
13,11%
|
18,81%
|
12,36%
|
8,77%
|
5%
|
10,8%
|
13,88%
|
16,54%
|
Resultaat voor belastingen (EBT)
1 |
135,7
|
247,9
|
-288,4
|
-274,8
|
-863,9
|
572
|
1.062
|
1.615
|
Nettowinst (verlies)
1 |
144
|
37,9
|
-415,8
|
-302
|
-967,7
|
275,4
|
618,9
|
993
|
Nettomarge
|
6,73%
|
0,72%
|
-6,89%
|
-3,93%
|
-10,36%
|
2,58%
|
5,2%
|
7,32%
|
WPA
2 |
1,792
|
0,2930
|
-2,365
|
-1,708
|
-5,456
|
1,251
|
3,186
|
6,828
|
Free Cash Flow
1 |
282
|
1.077
|
563
|
510
|
-
|
1.118
|
1.310
|
1.746
|
FCF-marge
|
13,18%
|
20,46%
|
9,33%
|
6,63%
|
-
|
10,46%
|
11%
|
12,86%
|
Kasstroomconversie (ebitda)
|
66,29%
|
87,49%
|
56,24%
|
48,8%
|
-
|
56,06%
|
53,66%
|
57,9%
|
Kasstroomconversie (nettowinst)
|
195,83%
|
2.841,69%
|
-
|
-
|
-
|
405,85%
|
211,74%
|
175,82%
|
Dividend per aandeel
2 |
1,967
|
-
|
-
|
-
|
-
|
1,536
|
2,044
|
4,123
|
Datum van publicatie
|
27/02/20
|
2/03/21
|
1/03/22
|
2/03/23
|
26/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
---|
Omzet
1 |
1.120
|
2.389
|
2.875
|
3.053
|
1.439
|
1.544
|
2.983
|
1.566
|
1.822
|
3.388
|
1.891
|
2.414
|
4.305
|
2.411
|
2.398
|
4.809
|
2.040
|
2.824
|
2.673
|
5.303
|
2.332
|
3.173
|
5.454
|
3.069
|
EBITDA
1 |
-
|
684
|
-
|
597
|
-
|
-
|
404
|
-
|
-
|
476
|
-
|
-
|
569
|
-
|
-
|
823
|
-
|
367,6
|
558,8
|
1.031
|
316,1
|
688,5
|
955,5
|
490,2
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
183,6
|
-
|
-
|
274
|
-
|
-
|
334
|
-
|
-
|
341
|
-
|
-
|
585
|
-
|
60,72
|
243,9
|
729
|
53,15
|
395,7
|
758
|
184,5
|
Operationele Marge
|
-
|
-
|
-
|
6,01%
|
-
|
-
|
9,19%
|
-
|
-
|
9,86%
|
-
|
-
|
7,92%
|
-
|
-
|
12,16%
|
-
|
2,15%
|
9,12%
|
13,75%
|
2,28%
|
12,47%
|
13,9%
|
6,01%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-51,4
|
-
|
-
|
-223,4
|
-
|
-
|
83
|
-
|
-57,18
|
116,1
|
-
|
-44,42
|
294,2
|
-
|
117,2
|
Nettowinst (verlies)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-112
|
-
|
-
|
-187,7
|
-
|
-
|
128
|
-
|
-4,823
|
140,2
|
-
|
4,162
|
275,2
|
-
|
87,91
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-3,31%
|
-
|
-
|
-4,36%
|
-
|
-
|
2,66%
|
-
|
-0,17%
|
5,24%
|
-
|
0,18%
|
8,67%
|
-
|
2,86%
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-0,6470
|
-
|
-
|
-1,061
|
-
|
-
|
0,7280
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
1,318
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27/02/20
|
27/08/20
|
2/03/21
|
10/08/21
|
1/12/21
|
1/03/22
|
1/03/22
|
4/05/22
|
12/08/22
|
12/08/22
|
9/11/22
|
2/03/23
|
2/03/23
|
9/05/23
|
9/08/23
|
9/08/23
|
26/12/23
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
2.814
|
2.647
|
4.644
|
-
|
3.988
|
3.026
|
1.801
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
2,286
x
|
2,644
x
|
4,444
x
|
-
|
2,07
x
|
1,239
x
|
0,6002
x
|
Free Cash Flow
1 |
282
|
1.077
|
563
|
510
|
-
|
908
|
1.310
|
1.746
|
ROE (netto-inkomsten/eigen vermogen)
|
5,97%
|
6,98%
|
4,19%
|
-
|
-
|
9,43%
|
13,8%
|
16,8%
|
ROA (netto-inkomsten/totale activa)
|
4,51%
|
4,66%
|
2,63%
|
-
|
-
|
3,85%
|
5,32%
|
6,37%
|
Totale activa
1 |
3.195
|
813,4
|
-15.804
|
-
|
-
|
9.896
|
11.623
|
20.259
|
Nettoactief per aandeel
2 |
-
|
84,60
|
58,30
|
-
|
-
|
49,40
|
52,50
|
56,40
|
Cashflow per aandeel
2 |
5,220
|
7,520
|
3,900
|
-
|
-
|
7,270
|
9,710
|
11,80
|
Capex
1 |
136
|
252
|
308
|
403
|
-
|
533
|
551
|
623
|
Capex/omzet
|
6,36%
|
4,79%
|
5,1%
|
5,24%
|
-
|
4,87%
|
4,52%
|
4,59%
|
Datum van publicatie
|
27/02/20
|
2/03/21
|
1/03/22
|
2/03/23
|
26/03/24
|
-
|
-
|
-
|
Laatste slotkoers
149,4
GBP Gemiddelde koersdoel
187,2
GBP Spread / Gemiddelde doel +25,33% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +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. | | -21,12% | 6,24 mld. |
Casino's & Gaming - NEC
|