Beurs gesloten -
Nasdaq Stockholm
17:29:51 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
96
SEK
|
+7,14%
|
|
+10,41%
|
-42,75%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
386,9
|
1.191
|
770,7
|
522,4
|
460,1
|
247,3
|
-
|
-
|
Bedrijfswaarde
1 |
349,2
|
1.144
|
715,8
|
469,2
|
409,6
|
182,5
|
171,8
|
146,5
|
K/w-verhouding
|
37,4
x
|
50,4
x
|
17,1
x
|
19,9
x
|
31
x
|
19,3
x
|
11,8
x
|
15,4
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
4,19
x
|
10,1
x
|
4,74
x
|
3,15
x
|
2,65
x
|
1,41
x
|
1,29
x
|
1,3
x
|
Bedrijfswaarde/omzet
|
3,78
x
|
9,72
x
|
4,41
x
|
2,83
x
|
2,36
x
|
1,04
x
|
0,9
x
|
0,77
x
|
Bedrijfswaarde/EBITDA
|
12
x
|
23
x
|
9,04
x
|
7,4
x
|
7,23
x
|
3,34
x
|
2,87
x
|
2,43
x
|
Bedrijfswaarde/FCF
|
56,4
x
|
58,5
x
|
10,6
x
|
22,8
x
|
21,9
x
|
9,67
x
|
8,68
x
|
6,55
x
|
FCF Yield
|
1,77%
|
1,71%
|
9,43%
|
4,39%
|
4,56%
|
10,3%
|
11,5%
|
15,3%
|
Price to Book
|
5,39
x
|
12,1
x
|
5,7
x
|
3,21
x
|
2,67
x
|
1,34
x
|
1,18
x
|
-
|
Aantal aandelen (in duizenden)
|
30.522
|
30.953
|
30.541
|
30.673
|
30.549
|
30.156
|
-
|
-
|
Referentieprijs
2 |
12,68
|
38,49
|
25,23
|
17,03
|
15,06
|
8,202
|
8,202
|
8,202
|
Datum van publicatie
|
12/02/20
|
10/02/21
|
11/02/22
|
30/03/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
92,3
|
117,7
|
162,4
|
166
|
173,3
|
175,1
|
191,4
|
190,6
|
EBITDA
1 |
29,1
|
49,7
|
79,2
|
63,4
|
56,65
|
54,65
|
59,76
|
60,4
|
Bedrijfsresultaat (EBIT)
1 |
14,7
|
32,2
|
57,04
|
34,8
|
19,98
|
18,1
|
28,38
|
21,2
|
Operationele Marge
|
15,93%
|
27,36%
|
35,12%
|
20,96%
|
11,53%
|
10,34%
|
14,83%
|
11,12%
|
Resultaat voor belastingen (EBT)
1 |
13,63
|
31,02
|
56,16
|
33,58
|
20,01
|
16,88
|
27,41
|
21,45
|
Nettowinst (verlies)
1 |
10,4
|
24,06
|
46,43
|
26,45
|
14,9
|
13,01
|
21,2
|
16,05
|
Nettomarge
|
11,27%
|
20,44%
|
28,59%
|
15,93%
|
8,6%
|
7,43%
|
11,08%
|
8,42%
|
WPA
2 |
0,3390
|
0,7630
|
1,473
|
0,8560
|
0,4860
|
0,4240
|
0,6972
|
0,5335
|
Free Cash Flow
1 |
6,188
|
19,55
|
67,51
|
20,58
|
18,67
|
18,88
|
19,8
|
22,37
|
FCF-marge
|
6,7%
|
16,62%
|
41,57%
|
12,4%
|
10,77%
|
10,78%
|
10,35%
|
11,73%
|
Kasstroomconversie (ebitda)
|
21,26%
|
39,34%
|
85,24%
|
32,46%
|
32,95%
|
34,54%
|
33,13%
|
37,03%
|
Kasstroomconversie (nettowinst)
|
59,5%
|
81,29%
|
145,4%
|
77,81%
|
125,27%
|
145,07%
|
93,41%
|
139,36%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12/02/20
|
10/02/21
|
11/02/22
|
30/03/23
|
21/02/24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
34,88
|
36,86
|
34,67
|
36,66
|
57,82
|
44,04
|
42,89
|
42,09
|
44,29
|
43,21
|
40,1
|
42,3
|
48,6
|
EBITDA
1 |
13,4
|
13,8
|
11,63
|
10,7
|
27,26
|
12,81
|
12,89
|
13,92
|
17,04
|
14,12
|
10,9
|
13,6
|
17,5
|
Bedrijfsresultaat (EBIT)
1 |
7,059
|
7,345
|
4,902
|
3,874
|
18,68
|
4,529
|
3,682
|
4,623
|
7,15
|
4,424
|
0,9
|
3,6
|
7,6
|
Operationele Marge
|
20,24%
|
19,93%
|
14,14%
|
10,57%
|
32,31%
|
10,28%
|
8,58%
|
10,98%
|
16,14%
|
10,24%
|
2,24%
|
8,51%
|
15,64%
|
Resultaat voor belastingen (EBT)
|
6,766
|
7,063
|
4,518
|
3,506
|
18,5
|
4,375
|
3,586
|
4,595
|
7,455
|
4,409
|
-
|
3,6
|
7,6
|
Nettowinst (verlies)
|
6,095
|
5,427
|
3,34
|
2,586
|
15,1
|
3,278
|
2,548
|
3,545
|
5,53
|
3,235
|
-
|
2,7
|
5,5
|
Nettomarge
|
17,47%
|
14,73%
|
9,63%
|
7,05%
|
26,11%
|
7,44%
|
5,94%
|
8,42%
|
12,49%
|
7,49%
|
-
|
6,38%
|
11,32%
|
WPA
|
0,1960
|
0,1760
|
0,1080
|
0,0840
|
0,4880
|
0,1060
|
0,0830
|
0,1160
|
0,1810
|
0,1070
|
-
|
0,0900
|
0,1800
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11/02/22
|
27/04/22
|
27/07/22
|
26/10/22
|
30/03/23
|
26/04/23
|
26/07/23
|
1/11/23
|
21/02/24
|
24/04/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
37,7
|
47,6
|
54,9
|
53,3
|
50,5
|
64,9
|
75,6
|
101
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
6,19
|
19,6
|
67,5
|
20,6
|
18,7
|
18,9
|
19,8
|
22,4
|
ROE (netto-inkomsten/eigen vermogen)
|
16,1%
|
28,3%
|
39,8%
|
17,7%
|
8,88%
|
6,8%
|
8,1%
|
8,3%
|
ROA (netto-inkomsten/totale activa)
|
11,7%
|
-
|
-
|
-
|
6,55%
|
-
|
-
|
-
|
Totale activa
1 |
88,81
|
-
|
-
|
-
|
227,4
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
2,350
|
3,170
|
4,430
|
5,310
|
5,640
|
6,140
|
6,940
|
-
|
Cashflow per aandeel
2 |
0,7700
|
1,220
|
2,290
|
1,590
|
1,630
|
1,600
|
2,100
|
-
|
Capex
1 |
17,4
|
19
|
24,9
|
28,4
|
31,2
|
29
|
33,5
|
32
|
Capex/omzet
|
18,85%
|
16,17%
|
15,31%
|
17,12%
|
17,99%
|
16,56%
|
17,48%
|
16,79%
|
Datum van publicatie
|
12/02/20
|
10/02/21
|
11/02/22
|
30/03/23
|
21/02/24
|
-
|
-
|
-
|
Laatste slotkoers
8,202
EUR Gemiddelde koersdoel
15,16
EUR Spread / Gemiddelde doel +84,78% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -42,75% | 264 mln. | | +7,14% | 33,01 mld. | | +5,10% | 24,32 mld. | | +22,35% | 20,52 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. | | +6,70% | 7,13 mld. |
Casino's & Gaming - NEC
|