Beurs gesloten -
Nyse
22:00:02 17-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
41,03
USD
|
-1,49%
|
|
+1,13%
|
-8,17%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
17.134
|
15.564
|
21.047
|
12.876
|
15.262
|
12.870
|
-
|
-
|
Bedrijfswaarde
1 |
25.973
|
22.839
|
29.115
|
12.876
|
18.678
|
16.278
|
16.212
|
15.780
|
K/w-verhouding
|
8,57
x
|
-15,6
x
|
18,6
x
|
9,61
x
|
14
x
|
15,9
x
|
13,7
x
|
11,1
x
|
Dividendrendement
|
1,56%
|
0,5%
|
0,02%
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,33
x
|
3,02
x
|
2,17
x
|
0,98
x
|
0,94
x
|
0,75
x
|
0,74
x
|
0,72
x
|
Bedrijfswaarde/omzet
|
2,01
x
|
4,42
x
|
3,01
x
|
0,98
x
|
1,16
x
|
0,95
x
|
0,93
x
|
0,89
x
|
Bedrijfswaarde/EBITDA
|
8,83
x
|
-154
x
|
12
x
|
3,68
x
|
4,07
x
|
3,46
x
|
3,31
x
|
3,24
x
|
Bedrijfswaarde/FCF
|
24,2
x
|
-13
x
|
33
x
|
-
|
10,6
x
|
11,3
x
|
9,62
x
|
-
|
FCF Yield
|
4,13%
|
-7,72%
|
3,03%
|
-
|
9,42%
|
8,81%
|
10,4%
|
-
|
Price to Book
|
2,17
x
|
2,39
x
|
3,35
x
|
-
|
3,37
x
|
3,31
x
|
2,7
x
|
2,18
x
|
Aantal aandelen (in duizenden)
|
514.984
|
493.939
|
468.960
|
384.020
|
341.583
|
313.680
|
-
|
-
|
Referentieprijs
2 |
33,27
|
31,51
|
44,88
|
33,53
|
44,68
|
41,03
|
41,03
|
41,03
|
Datum van publicatie
|
12-02-20
|
10-02-21
|
09-02-22
|
08-02-23
|
13-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
12.900
|
5.162
|
9.680
|
13.127
|
16.164
|
17.148
|
17.391
|
17.765
|
EBITDA
1 |
2.941
|
-148,5
|
2.421
|
3.497
|
4.588
|
4.704
|
4.905
|
4.876
|
Bedrijfsresultaat (EBIT)
1 |
3.940
|
-642,4
|
2.279
|
1.439
|
1.891
|
1.811
|
1.978
|
1.942
|
Operationele Marge
|
30,55%
|
-12,45%
|
23,54%
|
10,96%
|
11,7%
|
10,56%
|
11,37%
|
10,93%
|
Resultaat voor belastingen (EBT)
1 |
2.847
|
-1.511
|
1.462
|
903,8
|
1.473
|
1.368
|
1.579
|
1.657
|
Nettowinst (verlies)
1 |
2.049
|
-1.033
|
1.254
|
1.473
|
1.142
|
820,5
|
926,8
|
1.099
|
Nettomarge
|
15,89%
|
-20,01%
|
12,96%
|
11,22%
|
7,07%
|
4,78%
|
5,33%
|
6,18%
|
WPA
2 |
3,880
|
-2,020
|
2,410
|
3,490
|
3,190
|
2,584
|
2,992
|
3,697
|
Free Cash Flow
1 |
1.071
|
-1.764
|
882,7
|
-
|
1.759
|
1.434
|
1.684
|
-
|
FCF-marge
|
8,31%
|
-34,16%
|
9,12%
|
-
|
10,88%
|
8,36%
|
9,69%
|
-
|
Kasstroomconversie (ebitda)
|
36,42%
|
-
|
36,46%
|
-
|
38,34%
|
30,49%
|
34,34%
|
-
|
Kasstroomconversie (nettowinst)
|
52,28%
|
-
|
70,37%
|
-
|
154%
|
174,81%
|
181,75%
|
-
|
Dividend per aandeel
2 |
0,5200
|
0,1575
|
0,0100
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12-02-20
|
10-02-21
|
09-02-22
|
08-02-23
|
13-02-24
|
-
|
-
|
-
|
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 |
3.057
|
2.854
|
3.265
|
3.416
|
3.592
|
3.873
|
3.942
|
3.973
|
4.376
|
4.383
|
4.185
|
4.210
|
4.401
|
4.365
|
4.260
|
EBITDA
1 |
821,4
|
670,4
|
919,7
|
949,8
|
957,3
|
1.106
|
1.142
|
1.146
|
1.194
|
1.235
|
1.120
|
1.145
|
1.209
|
1.286
|
1.232
|
Bedrijfsresultaat (EBIT)
1 |
368,8
|
105,8
|
2.381
|
-1.046
|
-1,896
|
730,8
|
371,4
|
369,9
|
419,3
|
458,4
|
414
|
429,6
|
490,6
|
550,9
|
538,1
|
Operationele Marge
|
12,07%
|
3,71%
|
72,94%
|
-30,62%
|
-0,05%
|
18,87%
|
9,42%
|
9,31%
|
9,58%
|
10,46%
|
9,89%
|
10,2%
|
11,15%
|
12,62%
|
12,63%
|
Resultaat voor belastingen (EBT)
1 |
147,2
|
-71,13
|
2.195
|
-1.186
|
-34,08
|
645,7
|
282,7
|
224,3
|
320,1
|
343,4
|
305,8
|
333,2
|
386,4
|
452
|
432,4
|
Nettowinst (verlies)
1 |
131
|
-18,02
|
1.784
|
-576,8
|
284
|
466,8
|
200,8
|
161,1
|
313,5
|
217,5
|
163,2
|
189,6
|
214,3
|
255
|
249,5
|
Nettomarge
|
4,29%
|
-0,63%
|
54,64%
|
-16,89%
|
7,91%
|
12,05%
|
5,09%
|
4,06%
|
7,16%
|
4,96%
|
3,9%
|
4,5%
|
4,87%
|
5,84%
|
5,86%
|
WPA
2 |
0,2300
|
-0,0600
|
4,200
|
-1,450
|
0,6900
|
1,240
|
0,5500
|
0,4600
|
0,9200
|
0,6700
|
0,5184
|
0,6548
|
0,6878
|
0,8100
|
0,7900
|
Dividend per aandeel
2 |
0,002500
|
0,002500
|
0,002500
|
0,002500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
09-02-22
|
02-05-22
|
03-08-22
|
02-11-22
|
08-02-23
|
01-05-23
|
02-08-23
|
08-11-23
|
13-02-24
|
01-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
8.839
|
7.275
|
8.068
|
-
|
3.416
|
3.407
|
3.342
|
2.910
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,005
x
|
-48,99
x
|
3,332
x
|
-
|
0,7445
x
|
0,7244
x
|
0,6814
x
|
0,5967
x
|
Free Cash Flow
1 |
1.071
|
-1.764
|
883
|
-
|
1.759
|
1.434
|
1.684
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
5,71%
|
-14,5%
|
-5,14%
|
-
|
22,2%
|
23,2%
|
24,6%
|
25%
|
ROA (netto-inkomsten/totale activa)
|
1,27%
|
-2,94%
|
-0,83%
|
-
|
2,17%
|
8,61%
|
8,21%
|
-
|
Totale activa
1 |
161.096
|
35.185
|
-150.332
|
-
|
52.521
|
9.526
|
11.291
|
-
|
Nettoactief per aandeel
2 |
15,40
|
13,20
|
13,40
|
-
|
13,30
|
12,40
|
15,20
|
18,80
|
Cashflow per aandeel
2 |
3,430
|
-3,020
|
2,820
|
-
|
7,500
|
6,740
|
7,430
|
8,480
|
Capex
1 |
739
|
271
|
491
|
-
|
932
|
843
|
1.067
|
1.299
|
Capex/omzet
|
5,73%
|
5,24%
|
5,07%
|
-
|
5,76%
|
4,92%
|
6,13%
|
7,31%
|
Datum van publicatie
|
12-02-20
|
10-02-21
|
09-02-22
|
08-02-23
|
13-02-24
|
-
|
-
|
-
|
Laatste slotkoers
41,03
USD Gemiddelde koersdoel
56,4
USD Spread / Gemiddelde doel +37,46% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -8,17% | 12,87 mld. | | -4,43% | 35,04 mld. | | +6,23% | 10,75 mld. | | -10,00% | 8,08 mld. | | +25,51% | 2,82 mld. | | -4,69% | 2,28 mld. | | +3,66% | 2,02 mld. | | 0,00% | 1,53 mld. | | +20,68% | 1,51 mld. | | -2,68% | 1,26 mld. |
Casino's
|