Beurs gesloten -
OTC Markets
18:15:09 20-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
34,75
USD
|
+0,67%
|
|
-.--%
|
-4,14%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.551
|
7.144
|
7.437
|
7.170
|
6.262
|
5.879
|
-
|
-
|
Bedrijfswaarde
1 |
4.077
|
6.255
|
6.742
|
6.449
|
5.458
|
5.190
|
5.088
|
4.966
|
K/w-verhouding
|
34
x
|
33,4
x
|
25,3
x
|
23,3
x
|
14,7
x
|
14,4
x
|
13,3
x
|
12,4
x
|
Dividendrendement
|
2,69%
|
2,41%
|
3,18%
|
3,65%
|
5,42%
|
5,76%
|
6,25%
|
6,6%
|
Marktkapitalisatie/omzet
|
2,33
x
|
3,72
x
|
3,3
x
|
2,91
x
|
2,39
x
|
2,06
x
|
1,96
x
|
1,89
x
|
Bedrijfswaarde/omzet
|
2,08
x
|
3,26
x
|
2,99
x
|
2,62
x
|
2,08
x
|
1,82
x
|
1,7
x
|
1,59
x
|
Bedrijfswaarde/EBITDA
|
11,8
x
|
14,6
x
|
12,9
x
|
10,9
x
|
8,09
x
|
7,4
x
|
6,8
x
|
6,28
x
|
Bedrijfswaarde/FCF
|
29,6
x
|
26,8
x
|
12,8
x
|
21,4
x
|
10,8
x
|
10,5
x
|
10,6
x
|
9,78
x
|
FCF Yield
|
3,38%
|
3,73%
|
7,82%
|
4,68%
|
9,24%
|
9,51%
|
9,43%
|
10,2%
|
Price to Book
|
7,92
x
|
10,2
x
|
8,97
x
|
7,75
x
|
5,86
x
|
5,33
x
|
4,82
x
|
4,43
x
|
Aantal aandelen (in duizenden)
|
191.000
|
190.971
|
190.992
|
190.801
|
190.679
|
184.885
|
-
|
-
|
Referentieprijs
2 |
23,82
|
37,41
|
38,94
|
37,58
|
32,84
|
31,80
|
31,80
|
31,80
|
Datum van publicatie
|
13/02/20
|
12/02/21
|
16/02/22
|
15/02/23
|
22/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.956
|
1.920
|
2.256
|
2.461
|
2.621
|
2.858
|
2.998
|
3.119
|
EBITDA
1 |
346
|
427
|
522
|
590
|
675
|
701,4
|
747,8
|
791
|
Bedrijfsresultaat (EBIT)
1 |
188,7
|
325
|
393
|
459
|
532
|
558,4
|
605
|
642,1
|
Operationele Marge
|
9,65%
|
16,93%
|
17,42%
|
18,65%
|
20,3%
|
19,54%
|
20,18%
|
20,59%
|
Resultaat voor belastingen (EBT)
1 |
211,3
|
298,7
|
416,6
|
421,2
|
566
|
570,8
|
615,2
|
653,6
|
Nettowinst (verlies)
1 |
133
|
213,7
|
294
|
308
|
425
|
423,8
|
459
|
488,6
|
Nettomarge
|
6,8%
|
11,13%
|
13,03%
|
12,52%
|
16,22%
|
14,83%
|
15,31%
|
15,67%
|
WPA
2 |
0,7000
|
1,120
|
1,540
|
1,610
|
2,230
|
2,208
|
2,394
|
2,562
|
Free Cash Flow
1 |
137,6
|
233,5
|
527,4
|
302
|
504,2
|
493,7
|
479,7
|
507,6
|
FCF-marge
|
7,04%
|
12,16%
|
23,38%
|
12,27%
|
19,24%
|
17,27%
|
16%
|
16,28%
|
Kasstroomconversie (ebitda)
|
39,77%
|
54,68%
|
101,03%
|
51,19%
|
74,7%
|
70,39%
|
64,15%
|
64,17%
|
Kasstroomconversie (nettowinst)
|
103,46%
|
109,27%
|
179,39%
|
98,05%
|
118,64%
|
116,51%
|
104,51%
|
103,9%
|
Dividend per aandeel
2 |
0,6400
|
0,9000
|
1,240
|
1,370
|
1,780
|
1,833
|
1,986
|
2,098
|
Datum van publicatie
|
13/02/20
|
12/02/21
|
16/02/22
|
15/02/23
|
22/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
---|
Omzet
1 |
1.012
|
848,6
|
1.071
|
1.082
|
529
|
613
|
599
|
1.212
|
592
|
656
|
-
|
662
|
627
|
1.289
|
586
|
746
|
-
|
710
|
EBITDA
|
-
|
174
|
-
|
261
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
213,9
|
-
|
-
|
240
|
-
|
-
|
292
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
18,62%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13/02/20
|
29/07/20
|
12/02/21
|
29/07/21
|
14/10/21
|
21/04/22
|
29/07/22
|
29/07/22
|
13/10/22
|
15/02/23
|
15/02/23
|
19/04/23
|
27/07/23
|
27/07/23
|
19/10/23
|
22/01/24
|
22/01/24
|
17/04/24
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
474
|
889
|
695
|
721
|
804
|
689
|
791
|
913
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
138
|
234
|
527
|
302
|
504
|
494
|
480
|
508
|
ROE (netto-inkomsten/eigen vermogen)
|
15,6%
|
33,7%
|
38,4%
|
35,1%
|
42,6%
|
39%
|
38,3%
|
37,4%
|
ROA (netto-inkomsten/totale activa)
|
-
|
7,43%
|
9,67%
|
9,47%
|
12%
|
13%
|
-
|
-
|
Totale activa
1 |
-
|
2.877
|
3.041
|
3.253
|
3.538
|
3.249
|
-
|
-
|
Nettoactief per aandeel
2 |
3,010
|
3,660
|
4,340
|
4,850
|
5,610
|
5,970
|
6,600
|
7,180
|
Cashflow per aandeel
2 |
1,080
|
3,630
|
3,160
|
2,130
|
3,300
|
2,870
|
3,100
|
3,260
|
Capex
1 |
67,1
|
460
|
75,5
|
104
|
125
|
136
|
140
|
138
|
Capex/omzet
|
3,43%
|
23,95%
|
3,35%
|
4,23%
|
4,76%
|
4,75%
|
4,68%
|
4,42%
|
Datum van publicatie
|
13/02/20
|
12/02/21
|
16/02/22
|
15/02/23
|
22/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
31,8
EUR Gemiddelde koersdoel
39,75
EUR Spread / Gemiddelde doel +25,00% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +1,88% | 32,39 mld. | | -7,79% | 21,51 mld. | | +22,59% | 20,95 mld. | | -16,80% | 20,37 mld. | | +8,28% | 18,5 mld. | | -28,75% | 16,87 mld. | | +3,46% | 10,26 mld. | | -15,23% | 8,6 mld. | | +4,96% | 7,53 mld. |
Casino's & Gaming - NEC
|