Beurs gesloten -
London S.E.
17:35:17 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
450,5
GBX
|
+1,46%
|
|
+1,58%
|
+0,42%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
1.348
|
1.417
|
1.336
|
2.598
|
1.724
|
1.602
|
1.602
|
-
|
Bedrijfswaarde
1 |
1.538
|
1.772
|
1.942
|
3.155
|
2.000
|
1.854
|
1.753
|
1.563
|
K/w-verhouding
|
11,1
x
|
-72,2
x
|
-4,51
x
|
4,03
x
|
20,5
x
|
15,3
x
|
8,85
x
|
7,93
x
|
Dividendrendement
|
5,63%
|
3,86%
|
-
|
-
|
-
|
1,43%
|
2,85%
|
2,38%
|
Marktkapitalisatie/omzet
|
1,09
x
|
-
|
1,24
x
|
2,16
x
|
1,08
x
|
0,92
x
|
0,9
x
|
0,87
x
|
Bedrijfswaarde/omzet
|
1,24
x
|
-
|
1,8
x
|
2,62
x
|
1,25
x
|
1,09
x
|
0,99
x
|
0,85
x
|
Bedrijfswaarde/EBITDA
|
4,48
x
|
4,63
x
|
7,66
x
|
9,95
x
|
4,93
x
|
4,29
x
|
3,86
x
|
3,2
x
|
Bedrijfswaarde/FCF
|
5,71
x
|
10,4
x
|
7,83
x
|
28,5
x
|
7
x
|
8,55
x
|
6,74
x
|
7,02
x
|
FCF Yield
|
17,5%
|
9,63%
|
12,8%
|
3,51%
|
14,3%
|
11,7%
|
14,8%
|
14,2%
|
Price to Book
|
1,01
x
|
1,16
x
|
1,49
x
|
1,65
x
|
1,02
x
|
0,87
x
|
0,81
x
|
0,75
x
|
Aantal aandelen (in duizenden)
|
315.053
|
301.813
|
297.487
|
298.149
|
299.911
|
304.693
|
304.693
|
-
|
Referentieprijs
2 |
4,280
|
4,695
|
4,490
|
8,715
|
5,750
|
5,256
|
5,256
|
5,256
|
Datum van publicatie
|
21/02/19
|
27/02/20
|
11/03/21
|
24/03/22
|
23/03/23
|
27/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
1.240
|
-
|
1.078
|
1.205
|
1.602
|
1.707
|
1.774
|
1.840
|
EBITDA
1 |
343
|
383,1
|
253,6
|
317,1
|
405,6
|
432,3
|
454,1
|
488
|
Bedrijfsresultaat (EBIT)
1 |
238,1
|
-
|
104,4
|
182,8
|
277,5
|
281
|
306,2
|
331,7
|
Operationele Marge
|
19,2%
|
-
|
9,68%
|
15,17%
|
17,32%
|
16,46%
|
17,26%
|
18,02%
|
Resultaat voor belastingen (EBT)
1 |
183,4
|
-
|
-52,66
|
605
|
95,6
|
235,8
|
252
|
281,4
|
Nettowinst (verlies)
1 |
123,8
|
-
|
-297,3
|
674,6
|
87,6
|
105,1
|
171,6
|
197,5
|
Nettomarge
|
9,98%
|
-
|
-27,57%
|
55,96%
|
5,47%
|
6,16%
|
9,67%
|
10,73%
|
WPA
2 |
0,3840
|
-0,0650
|
-0,9960
|
2,162
|
0,2810
|
0,3370
|
0,5940
|
0,6630
|
Free Cash Flow
1 |
269,5
|
170,7
|
248
|
110,8
|
285,5
|
216,9
|
260
|
222,6
|
FCF-marge
|
21,72%
|
-
|
23%
|
9,19%
|
17,82%
|
12,71%
|
14,65%
|
12,1%
|
Kasstroomconversie (ebitda)
|
78,55%
|
44,56%
|
97,81%
|
34,94%
|
70,39%
|
50,17%
|
57,25%
|
45,62%
|
Kasstroomconversie (nettowinst)
|
217,66%
|
-
|
-
|
16,42%
|
325,91%
|
206,37%
|
151,52%
|
112,71%
|
Dividend per aandeel
2 |
0,2410
|
0,1810
|
-
|
-
|
-
|
0,0750
|
0,1500
|
0,1250
|
Datum van publicatie
|
21/02/19
|
27/02/20
|
11/03/21
|
24/03/22
|
23/03/23
|
27/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S1
|
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
---|
Omzet
1 |
736,1
|
772,4
|
-
|
-
|
457,4
|
748
|
792,3
|
809,5
|
EBITDA
1 |
190,6
|
192,4
|
-
|
91,25
|
124,1
|
193
|
-
|
201,8
|
Bedrijfsresultaat (EBIT)
1 |
112,3
|
113,2
|
-
|
-
|
-
|
-
|
-
|
132,3
|
Operationele Marge
|
15,25%
|
14,66%
|
-
|
-
|
-
|
-
|
-
|
16,34%
|
Resultaat voor belastingen (EBT)
|
-
|
20,15
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-36,35
|
5,43
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-4,71%
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-0,1200
|
0,0180
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,0610
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
22/08/19
|
27/02/20
|
17/09/20
|
11/03/21
|
23/09/21
|
24/03/22
|
22/09/22
|
23/03/23
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
189
|
355
|
607
|
557
|
275
|
283
|
152
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
38,3
|
Hefboom (schuld/ebitda)
|
0,552
x
|
0,9268
x
|
2,392
x
|
1,756
x
|
0,6785
x
|
0,6542
x
|
0,3342
x
|
-
|
Free Cash Flow
1 |
269
|
171
|
248
|
111
|
286
|
217
|
260
|
223
|
ROE (netto-inkomsten/eigen vermogen)
|
9,22%
|
10,4%
|
2,57%
|
10,3%
|
9,78%
|
8,94%
|
9,5%
|
9,51%
|
ROA (netto-inkomsten/totale activa)
|
4,55%
|
4,3%
|
0,89%
|
20,1%
|
2,62%
|
-
|
-
|
-
|
Totale activa
1 |
2.724
|
-
|
-33.545
|
3.362
|
3.337
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
4,230
|
4,040
|
3,010
|
5,280
|
5,650
|
5,930
|
6,500
|
6,980
|
Cashflow per aandeel
2 |
1,090
|
1,040
|
1,180
|
0,7200
|
1,320
|
1,180
|
1,250
|
1,120
|
Capex
1 |
118
|
150
|
119
|
114
|
125
|
150
|
152
|
225
|
Capex/omzet
|
9,48%
|
-
|
11,03%
|
9,47%
|
7,83%
|
8,79%
|
8,58%
|
12,23%
|
Datum van publicatie
|
21/02/19
|
27/02/20
|
11/03/21
|
24/03/22
|
23/03/23
|
27/03/24
|
-
|
-
|
Laatste slotkoers
5,256
EUR Gemiddelde koersdoel
8,171
EUR Spread / Gemiddelde doel +55,46% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +0,42% | 1,71 mld. | | +7,14% | 33,01 mld. | | +5,10% | 24,32 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. | | +0,41% | 7,05 mld. | | +6,70% | 7,13 mld. |
Casino's & Gaming - NEC
|