Beurs gesloten -
Nyse
22:00:02 23-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
51,51
USD
|
-3,50%
|
|
-6,46%
|
-17,73%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.328
|
4.787
|
7.367
|
5.692
|
6.127
|
4.887
|
-
|
-
|
Bedrijfswaarde
1 |
6.844
|
8.166
|
10.054
|
8.458
|
8.738
|
7.522
|
7.507
|
7.493
|
K/w-verhouding
|
21,7
x
|
-36,1
x
|
16,1
x
|
9,29
x
|
10,2
x
|
8,68
x
|
7,78
x
|
7,27
x
|
Dividendrendement
|
0,9%
|
-
|
-
|
1,1%
|
1,02%
|
1,3%
|
1,31%
|
1,32%
|
Marktkapitalisatie/omzet
|
1
x
|
2,2
x
|
2,19
x
|
1,6
x
|
1,64
x
|
1,31
x
|
1,3
x
|
1,27
x
|
Bedrijfswaarde/omzet
|
2,06
x
|
3,75
x
|
2,98
x
|
2,38
x
|
2,34
x
|
2,02
x
|
1,99
x
|
1,95
x
|
Bedrijfswaarde/EBITDA
|
8,57
x
|
16,1
x
|
7,97
x
|
6,59
x
|
6,79
x
|
6,25
x
|
6,18
x
|
6,1
x
|
Bedrijfswaarde/FCF
|
18,4
x
|
71,6
x
|
12,4
x
|
12
x
|
16,2
x
|
14,5
x
|
13,2
x
|
13,3
x
|
FCF Yield
|
5,45%
|
1,4%
|
8,07%
|
8,36%
|
6,19%
|
6,88%
|
7,59%
|
7,51%
|
Price to Book
|
2,64
x
|
4,26
x
|
4,85
x
|
3,52
x
|
3,48
x
|
2,49
x
|
2,3
x
|
1,5
x
|
Aantal aandelen (in duizenden)
|
111.165
|
111.540
|
112.346
|
104.375
|
97.862
|
94.877
|
-
|
-
|
Referentieprijs
2 |
29,94
|
42,92
|
65,57
|
54,53
|
62,61
|
51,51
|
51,51
|
51,51
|
Datum van publicatie
|
20-02-20
|
16-02-21
|
03-02-22
|
02-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.326
|
2.178
|
3.370
|
3.555
|
3.738
|
3.725
|
3.772
|
3.835
|
EBITDA
1 |
799
|
508
|
1.261
|
1.284
|
1.286
|
1.204
|
1.215
|
1.228
|
Bedrijfsresultaat (EBIT)
1 |
472,6
|
189
|
900,1
|
981,2
|
901,8
|
902,3
|
913,3
|
919,4
|
Operationele Marge
|
14,21%
|
8,67%
|
26,71%
|
27,6%
|
24,12%
|
24,22%
|
24,21%
|
23,98%
|
Resultaat voor belastingen (EBT)
1 |
202,1
|
-171
|
603,9
|
828,8
|
752,9
|
739,4
|
764,2
|
828,8
|
Nettowinst (verlies)
1 |
157,6
|
-134,7
|
463,8
|
639,4
|
620
|
571,3
|
590,4
|
638,1
|
Nettomarge
|
4,74%
|
-6,18%
|
13,76%
|
17,98%
|
16,58%
|
15,34%
|
15,65%
|
16,64%
|
WPA
2 |
1,380
|
-1,190
|
4,070
|
5,870
|
6,120
|
5,935
|
6,618
|
7,090
|
Free Cash Flow
1 |
372,9
|
114
|
811
|
707
|
540,6
|
517,7
|
569,8
|
563
|
FCF-marge
|
11,21%
|
5,23%
|
24,07%
|
19,88%
|
14,46%
|
13,9%
|
15,1%
|
14,68%
|
Kasstroomconversie (ebitda)
|
46,67%
|
22,44%
|
64,3%
|
55,06%
|
42,02%
|
42,99%
|
46,88%
|
45,86%
|
Kasstroomconversie (nettowinst)
|
236,54%
|
-
|
174,83%
|
110,57%
|
87,18%
|
90,61%
|
96,51%
|
88,23%
|
Dividend per aandeel
2 |
0,2700
|
-
|
-
|
0,6000
|
0,6400
|
0,6671
|
0,6757
|
0,6800
|
Datum van publicatie
|
20-02-20
|
16-02-21
|
03-02-22
|
02-02-23
|
08-02-24
|
-
|
-
|
-
|
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 |
879,8
|
860,7
|
894,4
|
877,3
|
922,9
|
964
|
917
|
903,2
|
954,4
|
960,5
|
908,8
|
899,3
|
952,4
|
987,1
|
929,5
|
EBITDA
1 |
321
|
312,5
|
327,2
|
310,9
|
333,3
|
340,3
|
324,3
|
293,6
|
328,2
|
303,3
|
300,1
|
284,7
|
314,3
|
313,1
|
309,7
|
Bedrijfsresultaat (EBIT)
1 |
216,9
|
251,1
|
245,1
|
237,5
|
247,6
|
284,9
|
244
|
217,9
|
155,1
|
219,4
|
225,6
|
211,5
|
240,1
|
237,6
|
232,2
|
Operationele Marge
|
24,65%
|
29,17%
|
27,4%
|
27,07%
|
26,83%
|
29,55%
|
26,61%
|
24,12%
|
16,25%
|
22,84%
|
24,83%
|
23,52%
|
25,21%
|
24,07%
|
24,98%
|
Resultaat voor belastingen (EBT)
1 |
145,3
|
210,8
|
188,8
|
203,4
|
225,8
|
259,1
|
203,5
|
177,1
|
113,2
|
177,5
|
189,4
|
174,3
|
204,1
|
202,1
|
193,2
|
Nettowinst (verlies)
1 |
109,8
|
162,9
|
146,8
|
157
|
172,7
|
199,7
|
192,5
|
135,2
|
92,6
|
136,5
|
143,7
|
132,4
|
155,5
|
151,5
|
148,4
|
Nettomarge
|
12,48%
|
18,93%
|
16,41%
|
17,9%
|
18,71%
|
20,72%
|
20,99%
|
14,97%
|
9,7%
|
14,21%
|
15,81%
|
14,73%
|
16,33%
|
15,34%
|
15,97%
|
WPA
2 |
0,9600
|
1,450
|
1,330
|
1,460
|
1,630
|
1,930
|
1,890
|
1,340
|
0,9400
|
1,400
|
1,482
|
1,394
|
1,673
|
1,660
|
1,647
|
Dividend per aandeel
2 |
-
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1600
|
0,1600
|
0,1600
|
0,1600
|
-
|
0,1700
|
0,1680
|
0,1700
|
0,1700
|
0,1700
|
Datum van publicatie
|
03-02-22
|
26-04-22
|
26-07-22
|
25-10-22
|
02-02-23
|
25-04-23
|
27-07-23
|
24-10-23
|
08-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.516
|
3.378
|
2.687
|
2.766
|
2.611
|
2.635
|
2.620
|
2.606
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,401
x
|
6,65
x
|
2,13
x
|
2,154
x
|
2,03
x
|
2,188
x
|
2,156
x
|
2,123
x
|
Free Cash Flow
1 |
373
|
114
|
811
|
707
|
541
|
518
|
570
|
563
|
ROE (netto-inkomsten/eigen vermogen)
|
16,9%
|
-1,47%
|
43,9%
|
40,9%
|
38,4%
|
31,7%
|
28,6%
|
22,5%
|
ROA (netto-inkomsten/totale activa)
|
3,28%
|
-0,27%
|
9,14%
|
10,2%
|
10,2%
|
13,2%
|
12,6%
|
-
|
Totale activa
1 |
4.803
|
50.696
|
5.075
|
6.268
|
6.097
|
4.339
|
4.687
|
-
|
Nettoactief per aandeel
2 |
11,30
|
10,10
|
13,50
|
15,50
|
18,00
|
20,70
|
22,40
|
34,30
|
Cashflow per aandeel
2 |
5,090
|
2,550
|
8,860
|
8,950
|
9,020
|
7,700
|
8,780
|
-
|
Capex
1 |
208
|
175
|
199
|
269
|
374
|
432
|
380
|
349
|
Capex/omzet
|
6,24%
|
8,03%
|
5,92%
|
7,57%
|
10%
|
11,58%
|
10,08%
|
9,1%
|
Datum van publicatie
|
20-02-20
|
16-02-21
|
03-02-22
|
02-02-23
|
08-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
51,51
USD Gemiddelde koersdoel
70,07
USD Spread / Gemiddelde doel +36,03% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -17,73% | 4,89 mld. | | +14,13% | 35,79 mld. | | -3,09% | 23,14 mld. | | -10,97% | 22,3 mld. | | -14,92% | 20,71 mld. | | +15,18% | 19,64 mld. | | +10,24% | 19,01 mld. | | -0,24% | 9,89 mld. | | -30,61% | 7,04 mld. | | +2,48% | 7,52 mld. |
Casino's & Gaming - NEC
|