Beurs gesloten -
Australian S.E.
08:11:02 07-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
149,3
AUD
|
-0,19%
|
|
+4,90%
|
+23,39%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.497
|
3.949
|
6.450
|
5.489
|
7.397
|
8.920
|
-
|
-
|
Bedrijfswaarde
1 |
10.909
|
12.236
|
14.555
|
8.469
|
10.889
|
12.028
|
11.605
|
11.117
|
K/w-verhouding
|
-19,1
x
|
-6,89
x
|
17,7
x
|
1,51
x
|
46,9
x
|
24,8
x
|
18,8
x
|
15,7
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,73
x
|
1,45
x
|
3
x
|
2,19
x
|
2,55
x
|
2,81
x
|
2,61
x
|
2,47
x
|
Bedrijfswaarde/omzet
|
3,21
x
|
4,49
x
|
6,76
x
|
3,37
x
|
3,75
x
|
3,79
x
|
3,39
x
|
3,08
x
|
Bedrijfswaarde/EBITDA
|
8,18
x
|
15,3
x
|
18,4
x
|
9,28
x
|
9,74
x
|
9,94
x
|
8,62
x
|
7,73
x
|
Bedrijfswaarde/FCF
|
41,8
x
|
43,5
x
|
109
x
|
-14,2
x
|
31,3
x
|
23,6
x
|
18,6
x
|
15,2
x
|
FCF Yield
|
2,39%
|
2,3%
|
0,91%
|
-7,05%
|
3,2%
|
4,24%
|
5,37%
|
6,56%
|
Price to Book
|
-1,13
x
|
-1,56
x
|
-2,87
x
|
5,39
x
|
9,98
x
|
8,12
x
|
6,39
x
|
3,83
x
|
Aantal aandelen (in duizenden)
|
93.252
|
95.170
|
96.512
|
93.674
|
90.087
|
89.313
|
-
|
-
|
Referentieprijs
2 |
26,78
|
41,49
|
66,83
|
58,60
|
82,11
|
99,87
|
99,87
|
99,87
|
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
|
3.170
|
3.419
|
3.610
|
EBITDA
1 |
1.334
|
800
|
793
|
913
|
1.118
|
1.210
|
1.346
|
1.438
|
Bedrijfsresultaat (EBIT)
1 |
546
|
22
|
110
|
273
|
518
|
757,2
|
894,9
|
964,6
|
Operationele Marge
|
16,06%
|
0,81%
|
5,11%
|
10,87%
|
17,85%
|
23,88%
|
26,18%
|
26,72%
|
Resultaat voor belastingen (EBT)
1 |
-108
|
-544
|
-294
|
-163
|
205
|
482,8
|
627,6
|
732,9
|
Nettowinst (verlies)
1 |
-130
|
-569
|
371
|
3.675
|
163
|
368,1
|
477
|
566,1
|
Nettomarge
|
-3,82%
|
-20,89%
|
17,23%
|
146,3%
|
5,62%
|
11,61%
|
13,95%
|
15,68%
|
WPA
2 |
-1,400
|
-6,020
|
3,770
|
38,78
|
1,750
|
4,035
|
5,311
|
6,379
|
Free Cash Flow
1 |
261
|
281
|
133
|
-597
|
348
|
510,2
|
623,5
|
729,8
|
FCF-marge
|
7,68%
|
10,32%
|
6,18%
|
-23,77%
|
11,99%
|
16,09%
|
18,24%
|
20,22%
|
Kasstroomconversie (ebitda)
|
19,57%
|
35,12%
|
16,77%
|
-
|
31,13%
|
42,15%
|
46,31%
|
50,74%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
35,85%
|
-
|
213,5%
|
138,61%
|
130,7%
|
128,91%
|
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 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
|
2025 Q2
|
---|
Omzet
1 |
580
|
572
|
610
|
648
|
682
|
670
|
731
|
731
|
770
|
756
|
797
|
805,4
|
824,1
|
821
|
866,6
|
EBITDA
1 |
216
|
202
|
212
|
235
|
265
|
249
|
281
|
286
|
302
|
281
|
307,1
|
314,6
|
322,8
|
321,3
|
349,6
|
Bedrijfsresultaat (EBIT)
1 |
3
|
40
|
46
|
89
|
99
|
102
|
113
|
147
|
155
|
165
|
187,5
|
197,3
|
206,1
|
201,9
|
233,1
|
Operationele Marge
|
0,52%
|
6,99%
|
7,54%
|
13,73%
|
14,52%
|
15,22%
|
15,46%
|
20,11%
|
20,13%
|
21,83%
|
23,52%
|
24,5%
|
25%
|
24,59%
|
26,89%
|
Resultaat voor belastingen (EBT)
1 |
-92
|
-64
|
-149
|
24
|
26
|
26
|
20
|
94
|
65
|
100
|
124,5
|
130
|
133,3
|
136,9
|
167,3
|
Nettowinst (verlies)
1 |
95
|
26
|
3.291
|
328
|
30
|
22
|
-1
|
75
|
66
|
82
|
96,5
|
100,8
|
103,5
|
105,8
|
129,3
|
Nettomarge
|
16,38%
|
4,55%
|
539,51%
|
50,62%
|
4,4%
|
3,28%
|
-0,14%
|
10,26%
|
8,57%
|
10,85%
|
12,11%
|
12,52%
|
12,57%
|
12,89%
|
14,92%
|
WPA
2 |
0,9500
|
0,2600
|
34,61
|
3,420
|
0,3200
|
0,2300
|
-0,0100
|
0,8100
|
0,7300
|
0,8800
|
1,023
|
1,072
|
1,095
|
1,163
|
1,431
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
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
|
8/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
8.412
|
8.287
|
8.105
|
2.980
|
3.492
|
3.108
|
2.685
|
2.198
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
6,306
x
|
10,36
x
|
10,22
x
|
3,264
x
|
3,123
x
|
2,568
x
|
1,995
x
|
1,528
x
|
Free Cash Flow
1 |
261
|
281
|
133
|
-597
|
348
|
510
|
623
|
730
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
23,4%
|
-
|
-
|
18,6%
|
40,1%
|
40,3%
|
36,3%
|
ROA (netto-inkomsten/totale activa)
|
-1,67%
|
-7,21%
|
4,68%
|
-
|
2,82%
|
9,73%
|
11,9%
|
13,2%
|
Totale activa
1 |
7.764
|
7.897
|
7.934
|
-
|
5.781
|
3.784
|
4.019
|
4.295
|
Nettoactief per aandeel
2 |
-23,80
|
-26,60
|
-23,30
|
10,90
|
8,230
|
12,30
|
15,60
|
26,10
|
Cashflow per aandeel
2 |
5,870
|
4,960
|
3,100
|
-4,010
|
6,340
|
8,200
|
9,650
|
11,10
|
Capex
1 |
285
|
190
|
171
|
216
|
242
|
273
|
279
|
291
|
Capex/omzet
|
8,38%
|
6,98%
|
7,94%
|
8,6%
|
8,34%
|
8,61%
|
8,16%
|
8,07%
|
Datum van publicatie
|
18/02/20
|
1/03/21
|
1/03/22
|
1/03/23
|
27/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
99,87
USD Gemiddelde koersdoel
105,9
USD Spread / Gemiddelde doel +6,00% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -1,74% | 2,23 mld. | | -0,84% | 638 mln. | | -33,10% | 635 mln. | | +37,13% | 457 mln. | | +52,23% | 433 mln. | | +17,76% | 366 mln. | | -32,06% | 204 mln. | | -0,59% | 156 mln. | | -1,91% | 85,2 mln. |
Gokken & Gaming Machinefabrikanten
|