Beurs gesloten -
Nasdaq
22:00:00 21-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
8,01
USD
|
+2,69%
|
|
+2,82%
|
-17,85%
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
343,1
|
309,3
|
366,1
|
295,8
|
-
|
-
|
Bedrijfswaarde
1 |
299,7
|
279,7
|
340,6
|
281,2
|
255,4
|
231,1
|
K/w-verhouding
|
27,4
x
|
153
x
|
20,7
x
|
11
x
|
8,39
x
|
7,15
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
8,11
x
|
4,04
x
|
3,37
x
|
2,45
x
|
2,15
x
|
1,87
x
|
Bedrijfswaarde/omzet
|
7,08
x
|
3,66
x
|
3,14
x
|
2,33
x
|
1,86
x
|
1,46
x
|
Bedrijfswaarde/EBITDA
|
16,3
x
|
11,6
x
|
9,28
x
|
6,67
x
|
4,91
x
|
3,77
x
|
Bedrijfswaarde/FCF
|
35,6
x
|
29,5
x
|
21
x
|
8,42
x
|
5,34
x
|
-
|
FCF Yield
|
2,81%
|
3,39%
|
4,75%
|
11,9%
|
18,7%
|
-
|
Price to Book
|
4,29
x
|
4,01
x
|
3,16
x
|
2,55
x
|
2,16
x
|
1,7
x
|
Aantal aandelen (in duizenden)
|
33.806
|
33.806
|
37.545
|
36.923
|
-
|
-
|
Referentieprijs
2 |
10,15
|
9,150
|
9,750
|
8,010
|
8,010
|
8,010
|
Datum van publicatie
|
24/03/22
|
23/03/23
|
21/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
-
|
42,32
|
76,51
|
108,7
|
120,6
|
137,4
|
158,1
|
EBITDA
1 |
-
|
18,36
|
24,07
|
36,72
|
42,15
|
52
|
61,35
|
Bedrijfsresultaat (EBIT)
1 |
-
|
11,39
|
1,877
|
21,78
|
32,3
|
41,23
|
50,76
|
Operationele Marge
|
-
|
26,92%
|
2,45%
|
20,04%
|
26,78%
|
30%
|
32,12%
|
Resultaat voor belastingen (EBT)
1 |
-
|
12,16
|
2,9
|
20,14
|
32,1
|
40,28
|
49,65
|
Nettowinst (verlies)
1 |
15,15
|
12,45
|
2,39
|
18,26
|
28,91
|
36,7
|
43,5
|
Nettomarge
|
-
|
29,42%
|
3,12%
|
16,81%
|
23,98%
|
26,71%
|
27,52%
|
WPA
2 |
0,4900
|
0,3700
|
0,0600
|
0,4700
|
0,7300
|
0,9550
|
1,120
|
Free Cash Flow
1 |
-
|
8,423
|
9,467
|
16,18
|
33,4
|
47,8
|
-
|
FCF-marge
|
-
|
19,9%
|
12,37%
|
14,9%
|
27,7%
|
34,78%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
45,89%
|
39,33%
|
44,08%
|
79,24%
|
91,93%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
67,64%
|
396,11%
|
88,64%
|
115,53%
|
130,24%
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25/06/21
|
24/03/22
|
23/03/23
|
21/03/24
|
-
|
-
|
-
|
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 |
10,29
|
19,58
|
15,92
|
19,65
|
21,35
|
26,69
|
25,97
|
23,46
|
32,53
|
29,22
|
26,98
|
28,88
|
35,5
|
33,36
|
30,43
|
EBITDA
1 |
2,272
|
7,187
|
3,617
|
6,413
|
6,855
|
10,67
|
9,424
|
6,054
|
10,57
|
10,16
|
7,91
|
9,289
|
14,76
|
13
|
9,598
|
Bedrijfsresultaat (EBIT)
1 |
0,623
|
4,277
|
0,6
|
0,156
|
-0,305
|
9,01
|
6,822
|
4,715
|
8,17
|
7,891
|
5,362
|
7,022
|
12,03
|
10,45
|
6,644
|
Operationele Marge
|
6,05%
|
21,84%
|
3,77%
|
0,79%
|
-1,43%
|
33,76%
|
26,27%
|
20,1%
|
25,12%
|
27,01%
|
19,88%
|
24,31%
|
33,88%
|
31,31%
|
21,84%
|
Resultaat voor belastingen (EBT)
1 |
1,311
|
4,857
|
0,186
|
2,601
|
-4,739
|
7,695
|
0,921
|
5,31
|
6,215
|
8,381
|
5,185
|
6,783
|
11,76
|
10,12
|
6,322
|
Nettowinst (verlies)
1 |
0,867
|
4,488
|
0,056
|
2,261
|
-4,409
|
6,595
|
0,278
|
5,013
|
6,374
|
7,299
|
4,671
|
6,127
|
10,7
|
9,5
|
5,95
|
Nettomarge
|
8,42%
|
22,92%
|
0,35%
|
11,51%
|
-20,65%
|
24,71%
|
1,07%
|
21,37%
|
19,59%
|
24,98%
|
17,31%
|
21,21%
|
30,13%
|
28,48%
|
19,56%
|
WPA
2 |
0,0200
|
0,1200
|
-
|
0,0600
|
-0,1200
|
0,1700
|
0,0100
|
0,1300
|
0,1600
|
0,1900
|
0,1217
|
0,1617
|
0,2767
|
0,2500
|
0,1525
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
24/03/22
|
31/05/22
|
29/08/22
|
17/11/22
|
23/03/23
|
18/05/23
|
17/08/23
|
15/11/23
|
21/03/24
|
16/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
43,4
|
29,7
|
25,4
|
14,5
|
40,3
|
64,6
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
8,42
|
9,47
|
16,2
|
33,4
|
47,8
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
-
|
25,5%
|
23,1%
|
23,7%
|
26%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
17,9%
|
19,8%
|
23,6%
|
-
|
Totale activa
1 |
-
|
-
|
-
|
102
|
146,2
|
155,4
|
-
|
Nettoactief per aandeel
2 |
-
|
2,360
|
2,280
|
3,090
|
3,140
|
3,710
|
4,720
|
Cashflow per aandeel
2 |
-
|
-
|
-
|
0,6200
|
0,7800
|
0,8700
|
1,150
|
Capex
1 |
-
|
5,57
|
9,29
|
9,24
|
3,7
|
4
|
-
|
Capex/omzet
|
-
|
13,17%
|
12,14%
|
8,51%
|
3,07%
|
2,91%
|
-
|
Datum van publicatie
|
25/06/21
|
24/03/22
|
23/03/23
|
21/03/24
|
-
|
-
|
-
|
Laatste slotkoers
8,01
USD Gemiddelde koersdoel
12,86
USD Spread / Gemiddelde doel +60,51% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -17,85% | 296 mln. | | +5,60% | 33,57 mld. | | -12,57% | 21,42 mld. | | -10,12% | 21,16 mld. | | +19,13% | 20,35 mld. | | +20,21% | 20,55 mld. | | -23,50% | 18,13 mld. | | +2,95% | 10,21 mld. | | -16,47% | 8,47 mld. | | +6,82% | 7,63 mld. |
Casino's & Gaming - NEC
|