Beurs gesloten -
Nyse
22:00:02 29-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
8,9
USD
|
-0,11%
|
|
+3,61%
|
+5,58%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
429,5
|
257,5
|
250,7
|
192,6
|
326,3
|
349,1
|
-
|
-
|
Bedrijfswaarde
1 |
935,7
|
784,4
|
753,7
|
777,7
|
326,3
|
824,2
|
785,8
|
752,1
|
K/w-verhouding
|
-36,8
x
|
-3
x
|
-11
x
|
-23,2
x
|
843
x
|
25,4
x
|
15,5
x
|
14,3
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,41
x
|
1,54
x
|
0,97
x
|
0,62
x
|
0,92
x
|
0,94
x
|
0,9
x
|
0,89
x
|
Bedrijfswaarde/omzet
|
3,07
x
|
4,7
x
|
2,9
x
|
2,51
x
|
0,92
x
|
2,22
x
|
2,04
x
|
1,91
x
|
Bedrijfswaarde/EBITDA
|
6,41
x
|
10,9
x
|
6,15
x
|
5,61
x
|
2,05
x
|
4,91
x
|
4,47
x
|
4,12
x
|
Bedrijfswaarde/FCF
|
55,3
x
|
1.713
x
|
28,1
x
|
91,8
x
|
-
|
27
x
|
19,4
x
|
-
|
FCF Yield
|
1,81%
|
0,06%
|
3,56%
|
1,09%
|
-
|
3,7%
|
5,16%
|
-
|
Price to Book
|
3,22
x
|
4,89
x
|
6,03
x
|
3,9
x
|
-
|
4,77
x
|
3,96
x
|
3,03
x
|
Aantal aandelen (in duizenden)
|
35.406
|
35.766
|
36.929
|
37.759
|
38.712
|
39.222
|
-
|
-
|
Referentieprijs
2 |
12,13
|
7,200
|
6,790
|
5,100
|
8,430
|
8,900
|
8,900
|
8,900
|
Datum van publicatie
|
4/03/20
|
4/03/21
|
10/03/22
|
9/03/23
|
5/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
304,7
|
167
|
259,7
|
309,4
|
356,5
|
371,8
|
385,8
|
393,7
|
EBITDA
1 |
146,1
|
71,67
|
122,6
|
138,6
|
159
|
167,8
|
175,8
|
182,4
|
Bedrijfsresultaat (EBIT)
1 |
23,74
|
-44,17
|
19,7
|
37,97
|
57,39
|
65,44
|
72,54
|
85,45
|
Operationele Marge
|
7,79%
|
-26,45%
|
7,59%
|
12,27%
|
16,1%
|
17,6%
|
18,8%
|
21,71%
|
Resultaat voor belastingen (EBT)
1 |
-16,97
|
-91,25
|
-24,77
|
-10,26
|
1,713
|
16,1
|
25,1
|
32,12
|
Nettowinst (verlies)
1 |
-11,75
|
-85,38
|
-22,57
|
-8,035
|
0,428
|
13,6
|
22,42
|
24,09
|
Nettomarge
|
-3,86%
|
-51,12%
|
-8,69%
|
-2,6%
|
0,12%
|
3,66%
|
5,81%
|
6,12%
|
WPA
2 |
-0,3300
|
-2,400
|
-0,6200
|
-0,2200
|
0,0100
|
0,3503
|
0,5729
|
0,6202
|
Free Cash Flow
1 |
16,92
|
0,458
|
26,8
|
8,471
|
-
|
30,5
|
40,57
|
-
|
FCF-marge
|
5,55%
|
0,27%
|
10,32%
|
2,74%
|
-
|
8,2%
|
10,52%
|
-
|
Kasstroomconversie (ebitda)
|
11,59%
|
0,64%
|
21,86%
|
6,11%
|
-
|
18,17%
|
23,07%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
224,32%
|
180,96%
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/03/20
|
4/03/21
|
10/03/22
|
9/03/23
|
5/03/24
|
-
|
-
|
-
|
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 |
67,28
|
70,22
|
72,86
|
76,58
|
78,26
|
81,74
|
83,18
|
89,83
|
89,38
|
94,15
|
87,39
|
93,07
|
94,29
|
97
|
90,81
|
EBITDA
1 |
31,91
|
32,25
|
32,77
|
34,13
|
34,47
|
37,28
|
36,5
|
39,59
|
40,11
|
42,76
|
38,88
|
41,85
|
42,71
|
44,4
|
41,13
|
Bedrijfsresultaat (EBIT)
1 |
7,011
|
1,849
|
5,678
|
9,813
|
9,031
|
13,45
|
11,75
|
15,08
|
14,52
|
16,05
|
13,37
|
16,14
|
16,97
|
18,99
|
16,93
|
Operationele Marge
|
10,42%
|
2,63%
|
7,79%
|
12,81%
|
11,54%
|
16,45%
|
14,12%
|
16,78%
|
16,25%
|
17,04%
|
15,3%
|
17,34%
|
18%
|
19,58%
|
18,64%
|
Resultaat voor belastingen (EBT)
1 |
-4,552
|
-9,161
|
-12,13
|
1,663
|
-1,4
|
1,604
|
-1,523
|
1,335
|
0,785
|
1,116
|
-0,0702
|
3,9
|
5,158
|
6,364
|
3,663
|
Nettowinst (verlies)
1 |
-1,829
|
-9,09
|
-12,59
|
1,542
|
0,476
|
2,541
|
-0,334
|
0,851
|
-0,156
|
0,067
|
-1,281
|
3,22
|
4,33
|
5,453
|
3,46
|
Nettomarge
|
-2,72%
|
-12,94%
|
-17,29%
|
2,01%
|
0,61%
|
3,11%
|
-0,4%
|
0,95%
|
-0,17%
|
0,07%
|
-1,47%
|
3,46%
|
4,59%
|
5,62%
|
3,81%
|
WPA
2 |
-0,0500
|
-0,2500
|
-0,3400
|
0,0400
|
0,0100
|
0,0600
|
-0,0100
|
0,0200
|
-
|
-
|
-0,0339
|
0,0841
|
0,1104
|
0,1404
|
0,0882
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/11/21
|
10/03/22
|
5/05/22
|
8/08/22
|
8/11/22
|
9/03/23
|
9/05/23
|
3/08/23
|
7/11/23
|
5/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
506
|
527
|
503
|
585
|
-
|
475
|
437
|
403
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,466
x
|
7,352
x
|
4,103
x
|
4,22
x
|
-
|
2,831
x
|
2,484
x
|
2,209
x
|
Free Cash Flow
1 |
16,9
|
0,46
|
26,8
|
8,47
|
-
|
30,5
|
40,6
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-8,72%
|
-91%
|
-47,3%
|
-17,7%
|
-
|
0,36%
|
12,9%
|
23%
|
ROA (netto-inkomsten/totale activa)
|
-1,57%
|
-11,4%
|
-3,06%
|
-1,13%
|
-
|
-
|
-
|
-
|
Totale activa
1 |
746,9
|
751,6
|
736,8
|
708,8
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
3,760
|
1,470
|
1,130
|
1,310
|
-
|
1,870
|
2,250
|
2,940
|
Cashflow per aandeel
2 |
2,480
|
1,010
|
2,140
|
2,090
|
-
|
2,260
|
2,450
|
2,670
|
Capex
1 |
50,4
|
35,7
|
51,5
|
69,2
|
-
|
41,8
|
39,9
|
-
|
Capex/omzet
|
16,55%
|
21,38%
|
19,84%
|
22,38%
|
-
|
11,23%
|
10,34%
|
-
|
Datum van publicatie
|
4/03/20
|
4/03/21
|
10/03/22
|
9/03/23
|
5/03/24
|
-
|
-
|
-
|
Laatste slotkoers
8,9
USD Gemiddelde koersdoel
13,5
USD Spread / Gemiddelde doel +51,69% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +5,58% | 349 mln. | | +12,13% | 8,32 mld. | | +4,37% | 2,33 mld. | | +15,30% | 732 mln. | | -24,84% | 710 mln. | | +31,58% | 359 mln. | | +8,21% | 328 mln. | | -8,40% | 266 mln. | | +6,84% | 182 mln. | | -26,39% | 65,04 mln. |
Gokken & Gaming Machinefabrikanten
|