Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
20,3
USD
|
+0,20%
|
|
+0,50%
|
-25,94%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.060
|
3.470
|
5.889
|
4.520
|
5.495
|
4.070
|
-
|
-
|
Bedrijfswaarde
1 |
10.463
|
10.813
|
11.827
|
9.680
|
10.594
|
9.041
|
8.600
|
8.493
|
K/w-verhouding
|
-166
x
|
-3,86
x
|
12,4
x
|
16,8
x
|
35,6
x
|
16,2
x
|
10,8
x
|
10,5
x
|
Dividendrendement
|
5,34%
|
1,18%
|
0,69%
|
3,53%
|
-
|
3,94%
|
3,94%
|
3,94%
|
Marktkapitalisatie/omzet
|
0,64
x
|
1,11
x
|
1,44
x
|
1,07
x
|
1,27
x
|
0,93
x
|
0,9
x
|
0,87
x
|
Bedrijfswaarde/omzet
|
2,19
x
|
3,47
x
|
2,89
x
|
2,29
x
|
2,46
x
|
2,08
x
|
1,91
x
|
1,82
x
|
Bedrijfswaarde/EBITDA
|
6,11
x
|
9,44
x
|
7,01
x
|
5,82
x
|
5,96
x
|
5,29
x
|
4,52
x
|
4,44
x
|
Bedrijfswaarde/FCF
|
16,1
x
|
17,7
x
|
16
x
|
16,6
x
|
16,5
x
|
14,3
x
|
13,9
x
|
13,4
x
|
FCF Yield
|
6,22%
|
5,65%
|
6,26%
|
6,01%
|
6,05%
|
6,98%
|
7,19%
|
7,47%
|
Price to Book
|
1,23
x
|
2,22
x
|
4,62
x
|
3,16
x
|
3,86
x
|
2,64
x
|
2,39
x
|
2,14
x
|
Aantal aandelen (in duizenden)
|
204.435
|
204.857
|
203.688
|
199.308
|
200.482
|
200.482
|
-
|
-
|
Referentieprijs
2 |
14,97
|
16,94
|
28,91
|
22,68
|
27,41
|
20,30
|
20,30
|
20,30
|
Datum van publicatie
|
3/03/20
|
2/03/21
|
1/03/22
|
28/02/23
|
12/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.786
|
3.115
|
4.089
|
4.225
|
4.310
|
4.356
|
4.513
|
4.670
|
EBITDA
1 |
1.713
|
1.146
|
1.686
|
1.664
|
1.779
|
1.710
|
1.904
|
1.912
|
Bedrijfsresultaat (EBIT)
1 |
637,1
|
-107,5
|
902
|
922
|
1.001
|
917
|
1.098
|
1.061
|
Operationele Marge
|
13,31%
|
-3,45%
|
22,06%
|
21,82%
|
23,23%
|
21,05%
|
24,33%
|
22,73%
|
Resultaat voor belastingen (EBT)
1 |
284,8
|
-847,7
|
529
|
589
|
629
|
618,7
|
838,2
|
785,5
|
Nettowinst (verlies)
1 |
-19,02
|
-897,9
|
482
|
275
|
156
|
251,7
|
374,4
|
383,7
|
Nettomarge
|
-0,4%
|
-28,82%
|
11,79%
|
6,51%
|
3,62%
|
5,78%
|
8,29%
|
8,22%
|
WPA
2 |
-0,0900
|
-4,390
|
2,330
|
1,350
|
0,7700
|
1,256
|
1,874
|
1,939
|
Free Cash Flow
1 |
651,1
|
610,9
|
740
|
582
|
641
|
631,5
|
618,8
|
634,5
|
FCF-marge
|
13,6%
|
19,61%
|
18,1%
|
13,78%
|
14,87%
|
14,5%
|
13,71%
|
13,59%
|
Kasstroomconversie (ebitda)
|
38,01%
|
53,32%
|
43,89%
|
34,98%
|
36,03%
|
36,93%
|
32,5%
|
33,19%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
153,53%
|
211,64%
|
410,9%
|
250,91%
|
165,27%
|
165,38%
|
Dividend per aandeel
2 |
0,8000
|
0,2000
|
0,2000
|
0,8000
|
-
|
0,8000
|
0,8000
|
0,8000
|
Datum van publicatie
|
3/03/20
|
2/03/21
|
1/03/22
|
28/02/23
|
12/03/24
|
-
|
-
|
-
|
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 |
984
|
1.050
|
1.051
|
1.021
|
1.060
|
1.093
|
1.060
|
1.055
|
1.065
|
1.130
|
1.029
|
1.097
|
1.086
|
1.138
|
1.095
|
EBITDA
1 |
407
|
387
|
433
|
409
|
402
|
419
|
449
|
443
|
433
|
454
|
412
|
429,7
|
424,8
|
446,3
|
446,8
|
Bedrijfsresultaat (EBIT)
1 |
212
|
186
|
252
|
228
|
211
|
230
|
255
|
251
|
239
|
256
|
210,8
|
229,8
|
223,6
|
244,6
|
267,5
|
Operationele Marge
|
21,54%
|
17,71%
|
23,98%
|
22,33%
|
19,91%
|
21,04%
|
24,06%
|
23,79%
|
22,44%
|
22,65%
|
20,47%
|
20,94%
|
20,59%
|
21,49%
|
24,43%
|
Resultaat voor belastingen (EBT)
1 |
138
|
111
|
182
|
22
|
315
|
70
|
155
|
176
|
189
|
110
|
140
|
159,7
|
153,5
|
175,6
|
201
|
Nettowinst (verlies)
1 |
65
|
19
|
79
|
-4
|
264
|
-64
|
23
|
46
|
94
|
-7
|
45,3
|
61,63
|
68,03
|
72,03
|
84
|
Nettomarge
|
6,61%
|
1,81%
|
7,52%
|
-0,39%
|
24,91%
|
-5,86%
|
2,17%
|
4,36%
|
8,83%
|
-0,62%
|
4,4%
|
5,62%
|
6,26%
|
6,33%
|
7,67%
|
WPA
2 |
0,3100
|
0,0900
|
0,3900
|
-0,0200
|
1,300
|
-0,3200
|
0,1100
|
0,2300
|
0,4600
|
-0,0400
|
0,2267
|
0,3100
|
0,3367
|
0,3600
|
0,4200
|
Dividend per aandeel
2 |
-
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
-
|
-
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
Datum van publicatie
|
9/11/21
|
1/03/22
|
10/05/22
|
2/08/22
|
8/11/22
|
28/02/23
|
9/05/23
|
1/08/23
|
31/10/23
|
12/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
7.403
|
7.343
|
5.938
|
5.160
|
5.099
|
4.971
|
4.530
|
4.424
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,321
x
|
6,409
x
|
3,522
x
|
3,101
x
|
2,866
x
|
2,907
x
|
2,38
x
|
2,314
x
|
Free Cash Flow
1 |
651
|
611
|
740
|
582
|
641
|
632
|
619
|
635
|
ROE (netto-inkomsten/eigen vermogen)
|
8,44%
|
-2,53%
|
10,9%
|
29,9%
|
28,6%
|
20,3%
|
22,7%
|
22,7%
|
ROA (netto-inkomsten/totale activa)
|
1,62%
|
-6,74%
|
3,96%
|
2,53%
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-1.175
|
13.319
|
12.157
|
10.878
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
12,20
|
7,630
|
6,260
|
7,180
|
7,110
|
7,700
|
8,500
|
9,500
|
Cashflow per aandeel
2 |
5,350
|
4,230
|
4,730
|
4,420
|
5,120
|
4,610
|
-
|
5,070
|
Capex
1 |
442
|
255
|
238
|
317
|
399
|
500
|
444
|
374
|
Capex/omzet
|
9,24%
|
8,18%
|
5,82%
|
7,5%
|
9,26%
|
11,47%
|
9,83%
|
8,01%
|
Datum van publicatie
|
3/03/20
|
2/03/21
|
1/03/22
|
28/02/23
|
12/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
20,3
USD Gemiddelde koersdoel
28,31
USD Spread / Gemiddelde doel +39,48% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -25,94% | 4,07 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
|