Beurs gesloten -
Nasdaq
22:30:00 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
31,04
USD
|
-1,12%
|
|
-4,23%
|
-22,26%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
534,6
|
560,5
|
1.468
|
1.066
|
1.143
|
898,6
|
-
|
-
|
Bedrijfswaarde
1 |
1.562
|
1.595
|
2.259
|
1.830
|
1.143
|
1.143
|
1.088
|
1.048
|
K/w-verhouding
|
-13,4
x
|
-4,08
x
|
10
x
|
14,3
x
|
4,81
x
|
28,2
x
|
19,6
x
|
14,8
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
2,58%
|
2,6%
|
3,22%
|
Marktkapitalisatie/omzet
|
0,55
x
|
0,81
x
|
1,34
x
|
0,95
x
|
1,08
x
|
1,28
x
|
1,25
x
|
1,25
x
|
Bedrijfswaarde/omzet
|
1,6
x
|
2,3
x
|
2,06
x
|
1,63
x
|
1,08
x
|
1,63
x
|
1,52
x
|
1,46
x
|
Bedrijfswaarde/EBITDA
|
8,47
x
|
14,6
x
|
7,74
x
|
6,85
x
|
5,14
x
|
6,4
x
|
5,85
x
|
5,3
x
|
Bedrijfswaarde/FCF
|
235
x
|
6.846
x
|
8,48
x
|
18,5
x
|
-
|
11,9
x
|
9,74
x
|
-
|
FCF Yield
|
0,43%
|
0,01%
|
11,8%
|
5,4%
|
-
|
8,41%
|
10,3%
|
-
|
Price to Book
|
1,85
x
|
3,46
x
|
5,08
x
|
2,77
x
|
-
|
1,49
x
|
1,63
x
|
2,01
x
|
Aantal aandelen (in duizenden)
|
27.813
|
28.181
|
29.057
|
28.505
|
28.617
|
28.949
|
-
|
-
|
Referentieprijs
2 |
19,22
|
19,89
|
50,53
|
37,40
|
39,93
|
31,04
|
31,04
|
31,04
|
Datum van publicatie
|
12/03/20
|
11/03/21
|
17/02/22
|
1/03/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
973,4
|
694,2
|
1.097
|
1.122
|
1.053
|
699,6
|
717,8
|
720,1
|
EBITDA
1 |
184,4
|
108,9
|
291,7
|
267,1
|
222,5
|
178,6
|
186
|
197,6
|
Bedrijfsresultaat (EBIT)
1 |
46,12
|
-67,44
|
166
|
147,9
|
399,2
|
78,06
|
85,91
|
96,13
|
Operationele Marge
|
4,74%
|
-9,72%
|
15,14%
|
13,19%
|
37,91%
|
11,16%
|
11,97%
|
13,35%
|
Resultaat voor belastingen (EBT)
1 |
-41,42
|
-136,6
|
162,2
|
82,87
|
332
|
45,93
|
58,92
|
80,74
|
Nettowinst (verlies)
1 |
-39,54
|
-136,6
|
161,8
|
82,35
|
255,8
|
32,38
|
46,16
|
62,97
|
Nettomarge
|
-4,06%
|
-19,68%
|
14,75%
|
7,34%
|
24,28%
|
4,63%
|
6,43%
|
8,75%
|
WPA
2 |
-1,430
|
-4,870
|
5,040
|
2,610
|
8,310
|
1,099
|
1,587
|
2,093
|
Free Cash Flow
1 |
6,638
|
0,233
|
266,5
|
98,78
|
-
|
96,14
|
111,7
|
-
|
FCF-marge
|
0,68%
|
0,03%
|
24,31%
|
8,81%
|
-
|
13,74%
|
15,56%
|
-
|
Kasstroomconversie (ebitda)
|
3,6%
|
0,21%
|
91,36%
|
36,98%
|
-
|
53,83%
|
60,06%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
164,74%
|
119,95%
|
-
|
296,87%
|
241,96%
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
0,8000
|
0,8080
|
1,000
|
Datum van publicatie
|
12/03/20
|
11/03/21
|
17/02/22
|
1/03/23
|
29/02/24
|
-
|
-
|
-
|
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 |
282,4
|
282
|
273,6
|
289,4
|
279
|
279,7
|
278,1
|
286,7
|
257,7
|
230,7
|
168,7
|
178,2
|
175,7
|
177
|
175,3
|
EBITDA
1 |
73,43
|
67,78
|
67,32
|
75,02
|
61,06
|
63,68
|
62,17
|
58,41
|
53,18
|
48,76
|
42,47
|
46,25
|
44
|
45,75
|
45,64
|
Bedrijfsresultaat (EBIT)
1 |
45,22
|
34,49
|
32,89
|
44,59
|
35,05
|
35,42
|
32,65
|
35,74
|
18,05
|
7,115
|
17,6
|
20,94
|
18,79
|
20,61
|
20,58
|
Operationele Marge
|
16,01%
|
12,23%
|
12,02%
|
15,41%
|
12,56%
|
12,66%
|
11,74%
|
12,47%
|
7%
|
3,08%
|
10,43%
|
11,75%
|
10,7%
|
11,65%
|
11,74%
|
Resultaat voor belastingen (EBT)
1 |
28,93
|
19,17
|
17,59
|
28,78
|
19,18
|
17,32
|
14,41
|
16,53
|
308,4
|
-7,384
|
6,809
|
11,26
|
11,71
|
13,48
|
13,44
|
Nettowinst (verlies)
1 |
29,05
|
19,1
|
36,07
|
21,22
|
14
|
11,06
|
11,63
|
12,28
|
241,2
|
-9,372
|
4,667
|
8,687
|
8,783
|
10,2
|
10,39
|
Nettomarge
|
10,29%
|
6,77%
|
13,18%
|
7,33%
|
5,02%
|
3,95%
|
4,18%
|
4,28%
|
93,59%
|
-4,06%
|
2,77%
|
4,88%
|
5%
|
5,76%
|
5,93%
|
WPA
2 |
0,9100
|
0,5900
|
1,120
|
0,6700
|
0,4500
|
0,3500
|
0,3800
|
0,4000
|
7,830
|
-0,3300
|
0,1597
|
0,2953
|
0,2988
|
0,3500
|
0,3516
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,1667
|
Datum van publicatie
|
3/11/21
|
17/02/22
|
5/05/22
|
4/08/22
|
3/11/22
|
1/03/23
|
10/05/23
|
31/07/23
|
2/11/23
|
29/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.027
|
1.035
|
791
|
764
|
-
|
245
|
189
|
149
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,571
x
|
9,499
x
|
2,711
x
|
2,861
x
|
-
|
1,37
x
|
1,017
x
|
0,7555
x
|
Free Cash Flow
1 |
6,64
|
0,23
|
267
|
98,8
|
-
|
96,1
|
112
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-13,1%
|
-60,6%
|
67,3%
|
24,5%
|
-
|
5,97%
|
8,08%
|
11,6%
|
ROA (netto-inkomsten/totale activa)
|
-2,55%
|
-8,25%
|
10,2%
|
5,27%
|
-
|
2,94%
|
3,69%
|
-
|
Totale activa
1 |
1.554
|
1.657
|
1.593
|
1.562
|
-
|
1.101
|
1.250
|
-
|
Nettoactief per aandeel
2 |
10,40
|
5,740
|
9,950
|
13,50
|
-
|
20,80
|
19,00
|
15,50
|
Cashflow per aandeel
2 |
4,110
|
1,310
|
9,210
|
4,770
|
-
|
4,620
|
4,740
|
-
|
Capex
1 |
107
|
36,5
|
29,3
|
51,4
|
-
|
45,5
|
43
|
-
|
Capex/omzet
|
11,02%
|
5,26%
|
2,67%
|
4,58%
|
-
|
6,5%
|
5,99%
|
-
|
Datum van publicatie
|
12/03/20
|
11/03/21
|
17/02/22
|
1/03/23
|
29/02/24
|
-
|
-
|
-
|
Laatste slotkoers
31,04
USD Gemiddelde koersdoel
44,43
USD Spread / Gemiddelde doel +43,13% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -22,26% | 899 mln. | | +12,66% | 35 mld. | | +0,40% | 23,58 mld. | | -11,38% | 20,98 mld. | | -14,29% | 20,98 mld. | | +18,64% | 19,92 mld. | | -2,20% | 16,73 mld. | | -0,67% | 9,85 mld. | | -24,64% | 7,65 mld. | | +50,35% | 7,26 mld. |
Casino's & Gaming - NEC
|