Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
91,31
USD
|
-1,72%
|
|
+4,73%
|
+11,20%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.497
|
3.949
|
6.450
|
5.489
|
7.397
|
8.253
|
-
|
-
|
Bedrijfswaarde
1 |
10.909
|
12.236
|
14.555
|
8.469
|
10.889
|
11.373
|
10.994
|
10.368
|
K/w-verhouding
|
-19,1
x
|
-6,89
x
|
17,7
x
|
1,51
x
|
46,9
x
|
24,4
x
|
17,8
x
|
14,2
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,73
x
|
1,45
x
|
3
x
|
2,19
x
|
2,55
x
|
2,64
x
|
2,42
x
|
2,27
x
|
Bedrijfswaarde/omzet
|
3,21
x
|
4,49
x
|
6,76
x
|
3,37
x
|
3,75
x
|
3,64
x
|
3,23
x
|
2,85
x
|
Bedrijfswaarde/EBITDA
|
8,18
x
|
15,3
x
|
18,4
x
|
9,28
x
|
9,74
x
|
9,42
x
|
8,12
x
|
7,07
x
|
Bedrijfswaarde/FCF
|
41,8
x
|
43,5
x
|
109
x
|
-14,2
x
|
31,3
x
|
23,2
x
|
17,9
x
|
15,5
x
|
FCF Yield
|
2,39%
|
2,3%
|
0,91%
|
-7,05%
|
3,2%
|
4,32%
|
5,58%
|
6,44%
|
Price to Book
|
-1,13
x
|
-1,56
x
|
-2,87
x
|
5,39
x
|
9,98
x
|
9
x
|
7,08
x
|
4,79
x
|
Aantal aandelen (in duizenden)
|
93.252
|
95.170
|
96.512
|
93.674
|
90.087
|
90.386
|
-
|
-
|
Referentieprijs
2 |
26,78
|
41,49
|
66,83
|
58,60
|
82,11
|
91,31
|
91,31
|
91,31
|
Datum van publicatie
|
18/02/20
|
1/03/21
|
1/03/22
|
1/03/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.400
|
2.724
|
2.153
|
2.512
|
2.902
|
3.128
|
3.406
|
3.632
|
EBITDA
1 |
1.334
|
800
|
793
|
913
|
1.118
|
1.207
|
1.355
|
1.465
|
Bedrijfsresultaat (EBIT)
1 |
546
|
22
|
110
|
273
|
518
|
731,3
|
872,3
|
930,1
|
Operationele Marge
|
16,06%
|
0,81%
|
5,11%
|
10,87%
|
17,85%
|
23,38%
|
25,61%
|
25,61%
|
Resultaat voor belastingen (EBT)
1 |
-108
|
-544
|
-294
|
-163
|
205
|
451
|
603,4
|
741,5
|
Nettowinst (verlies)
1 |
-130
|
-569
|
371
|
3.675
|
163
|
342,5
|
463,2
|
579,1
|
Nettomarge
|
-3,82%
|
-20,89%
|
17,23%
|
146,3%
|
5,62%
|
10,95%
|
13,6%
|
15,94%
|
WPA
2 |
-1,400
|
-6,020
|
3,770
|
38,78
|
1,750
|
3,735
|
5,140
|
6,429
|
Free Cash Flow
1 |
261
|
281
|
133
|
-597
|
348
|
490,9
|
613,1
|
668,2
|
FCF-marge
|
7,68%
|
10,32%
|
6,18%
|
-23,77%
|
11,99%
|
15,69%
|
18%
|
18,4%
|
Kasstroomconversie (ebitda)
|
19,57%
|
35,12%
|
16,77%
|
-
|
31,13%
|
40,65%
|
45,26%
|
45,6%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
35,85%
|
-
|
213,5%
|
143,33%
|
132,37%
|
115,39%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
18/02/20
|
1/03/21
|
1/03/22
|
1/03/23
|
27/02/24
|
-
|
-
|
-
|
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 |
824
|
580
|
572
|
610
|
648
|
682
|
670
|
731
|
731
|
770
|
717,8
|
783,2
|
790,1
|
833,6
|
795,2
|
EBITDA
1 |
332
|
216
|
202
|
212
|
235
|
265
|
249
|
281
|
286
|
302
|
268,2
|
303,3
|
311,8
|
326
|
314,9
|
Bedrijfsresultaat (EBIT)
1 |
108
|
3
|
40
|
46
|
89
|
99
|
102
|
113
|
147
|
155
|
138,3
|
167,6
|
180
|
241
|
189
|
Operationele Marge
|
13,11%
|
0,52%
|
6,99%
|
7,54%
|
13,73%
|
14,52%
|
15,22%
|
15,46%
|
20,11%
|
20,13%
|
19,26%
|
21,4%
|
22,78%
|
28,91%
|
23,77%
|
Resultaat voor belastingen (EBT)
1 |
18
|
-92
|
-64
|
-149
|
24
|
26
|
26
|
20
|
94
|
65
|
78,28
|
113,7
|
123,7
|
125,9
|
122,8
|
Nettowinst (verlies)
1 |
182
|
95
|
26
|
3.291
|
328
|
30
|
22
|
-1
|
75
|
66
|
56,65
|
77,3
|
94,32
|
97,97
|
94,6
|
Nettomarge
|
22,09%
|
16,38%
|
4,55%
|
539,51%
|
50,62%
|
4,4%
|
3,28%
|
-0,14%
|
10,26%
|
8,57%
|
7,89%
|
9,87%
|
11,94%
|
11,75%
|
11,9%
|
WPA
2 |
1,840
|
0,9500
|
0,2600
|
34,61
|
3,420
|
0,3200
|
0,2300
|
-0,0100
|
0,8100
|
0,7300
|
0,6533
|
0,9496
|
1,035
|
1,064
|
1,041
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
9/11/21
|
1/03/22
|
10/05/22
|
9/08/22
|
9/11/22
|
1/03/23
|
9/05/23
|
8/08/23
|
9/11/23
|
27/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
8.412
|
8.287
|
8.105
|
2.980
|
3.492
|
3.119
|
2.741
|
2.115
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
6,306
x
|
10,36
x
|
10,22
x
|
3,264
x
|
3,123
x
|
2,583
x
|
2,024
x
|
1,443
x
|
Free Cash Flow
1 |
261
|
281
|
133
|
-597
|
348
|
491
|
613
|
668
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
23,4%
|
-
|
-
|
18,6%
|
39,7%
|
39,2%
|
37%
|
ROA (netto-inkomsten/totale activa)
|
-1,67%
|
-7,21%
|
4,68%
|
-
|
2,82%
|
10,4%
|
12,7%
|
13,3%
|
Totale activa
1 |
7.764
|
7.897
|
7.934
|
-
|
5.781
|
3.298
|
3.659
|
4.353
|
Nettoactief per aandeel
2 |
-23,80
|
-26,60
|
-23,30
|
10,90
|
8,230
|
10,10
|
12,90
|
19,10
|
Cashflow per aandeel
2 |
5,870
|
4,960
|
3,100
|
-4,010
|
6,340
|
8,010
|
9,340
|
10,90
|
Capex
1 |
285
|
190
|
171
|
216
|
242
|
265
|
269
|
284
|
Capex/omzet
|
8,38%
|
6,98%
|
7,94%
|
8,6%
|
8,34%
|
8,48%
|
7,88%
|
7,83%
|
Datum van publicatie
|
18/02/20
|
1/03/21
|
1/03/22
|
1/03/23
|
27/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
91,31
USD Gemiddelde koersdoel
107,2
USD Spread / Gemiddelde doel +17,38% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +11,20% | 8,25 mld. | | +1,15% | 2,32 mld. | | -25,64% | 703 mln. | | +29,76% | 358 mln. | | +3,88% | 327 mln. | | +5,69% | 349 mln. | | -6,11% | 270 mln. | | +15,54% | 182 mln. | | +26,63% | 99,29 mln. | | -28,33% | 63,25 mln. |
Gokken & Gaming Machinefabrikanten
|