Beurs gesloten -
Nasdaq
22:00:00 14-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
17,4
USD
|
-8,66%
|
|
+0,69%
|
-33,13%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.948
|
13.355
|
8.763
|
4.540
|
3.890
|
2.847
|
-
|
-
|
Bedrijfswaarde
1 |
13.839
|
17.947
|
13.733
|
14.777
|
8.011
|
12.510
|
12.482
|
12.222
|
K/w-verhouding
|
69,1
x
|
-17,3
x
|
20,9
x
|
23
x
|
-8,08
x
|
-12,6
x
|
19,5
x
|
8,72
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,56
x
|
3,73
x
|
1,48
x
|
0,71
x
|
0,61
x
|
0,43
x
|
0,4
x
|
0,38
x
|
Bedrijfswaarde/omzet
|
2,61
x
|
5,01
x
|
2,33
x
|
2,31
x
|
1,26
x
|
1,87
x
|
1,76
x
|
1,63
x
|
Bedrijfswaarde/EBITDA
|
8,62
x
|
16,4
x
|
6,89
x
|
7,62
x
|
5,3
x
|
9,41
x
|
7,02
x
|
6
x
|
Bedrijfswaarde/FCF
|
27
x
|
88,9
x
|
21,1
x
|
24
x
|
83,5
x
|
-654
x
|
65,7
x
|
24,1
x
|
FCF Yield
|
3,71%
|
1,12%
|
4,75%
|
4,16%
|
1,2%
|
-0,15%
|
1,52%
|
4,16%
|
Price to Book
|
1,6
x
|
5,06
x
|
2,15
x
|
1,33
x
|
1,24
x
|
0,89
x
|
0,86
x
|
0,74
x
|
Aantal aandelen (in duizenden)
|
115.354
|
154.630
|
169.008
|
152.846
|
149.488
|
149.441
|
-
|
-
|
Referentieprijs
2 |
25,56
|
86,37
|
51,85
|
29,70
|
26,02
|
17,40
|
17,40
|
17,40
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
03-02-22
|
02-02-23
|
15-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.301
|
3.579
|
5.905
|
6.402
|
6.363
|
6.686
|
7.090
|
7.490
|
EBITDA
1 |
1.605
|
1.095
|
1.994
|
1.939
|
1.513
|
1.329
|
1.779
|
2.037
|
Bedrijfsresultaat (EBIT)
1 |
571,9
|
-410,2
|
1.060
|
974
|
-690,2
|
172,5
|
608,6
|
848,1
|
Operationele Marge
|
10,79%
|
-11,46%
|
17,94%
|
15,21%
|
-10,85%
|
2,58%
|
8,58%
|
11,32%
|
Resultaat voor belastingen (EBT)
1 |
86,1
|
-834,2
|
539,1
|
175,3
|
-499,6
|
-249,3
|
212,5
|
480,8
|
Nettowinst (verlies)
1 |
43,9
|
-669,5
|
420,8
|
222,1
|
-490
|
-217,6
|
142,1
|
318
|
Nettomarge
|
0,83%
|
-18,71%
|
7,13%
|
3,47%
|
-7,7%
|
-3,25%
|
2%
|
4,24%
|
WPA
2 |
0,3700
|
-5,000
|
2,480
|
1,290
|
-3,220
|
-1,376
|
0,8923
|
1,995
|
Free Cash Flow
1 |
513,3
|
201,8
|
652
|
614,8
|
95,9
|
-19,13
|
190,1
|
508
|
FCF-marge
|
9,68%
|
5,64%
|
11,04%
|
9,6%
|
1,51%
|
-0,29%
|
2,68%
|
6,78%
|
Kasstroomconversie (ebitda)
|
31,98%
|
18,43%
|
32,69%
|
31,7%
|
6,34%
|
-
|
10,68%
|
24,94%
|
Kasstroomconversie (nettowinst)
|
1.169,25%
|
-
|
154,94%
|
276,81%
|
-
|
-
|
133,74%
|
159,77%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
03-02-22
|
02-02-23
|
15-02-24
|
-
|
-
|
-
|
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 |
1.572
|
1.564
|
1.627
|
1.625
|
1.586
|
1.673
|
1.675
|
1.619
|
1.395
|
1.607
|
1.660
|
1.684
|
1.739
|
1.759
|
1.733
|
EBITDA
1 |
480,5
|
494,7
|
504,5
|
471,9
|
468,3
|
478,2
|
476,8
|
445,1
|
112,5
|
256,2
|
342,1
|
349,7
|
382,3
|
420,4
|
452,8
|
Bedrijfsresultaat (EBIT)
1 |
226,1
|
292
|
302,4
|
241,3
|
242,9
|
199,1
|
205,5
|
-786,4
|
-308,4
|
-21,4
|
51,36
|
47,63
|
89,77
|
125,1
|
143,4
|
Operationele Marge
|
14,38%
|
18,67%
|
18,59%
|
14,85%
|
15,32%
|
11,9%
|
12,27%
|
-48,56%
|
-22,1%
|
-1,33%
|
3,09%
|
2,83%
|
5,16%
|
7,11%
|
8,27%
|
Resultaat voor belastingen (EBT)
1 |
53,3
|
99,2
|
82,4
|
-58,8
|
52,5
|
682,3
|
112,8
|
-886,8
|
-407,9
|
-127,5
|
-54,44
|
-52,77
|
-16,86
|
18,42
|
42,35
|
Nettowinst (verlies)
1 |
45
|
51,7
|
26,1
|
123,5
|
20,8
|
514,5
|
78,4
|
-724,8
|
-358,1
|
-114,7
|
-43,57
|
-44,28
|
-16,77
|
20,15
|
32,9
|
Nettomarge
|
2,86%
|
3,31%
|
1,6%
|
7,6%
|
1,31%
|
30,75%
|
4,68%
|
-44,76%
|
-25,66%
|
-7,14%
|
-2,62%
|
-2,63%
|
-0,96%
|
1,15%
|
1,9%
|
WPA
2 |
0,2600
|
0,2900
|
0,1500
|
0,7200
|
0,1300
|
3,050
|
0,4800
|
-4,800
|
-2,370
|
-0,7600
|
-0,2649
|
-0,2908
|
-0,0734
|
0,0600
|
0,2122
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
03-02-22
|
05-05-22
|
04-08-22
|
03-11-22
|
02-02-23
|
04-05-23
|
09-08-23
|
02-11-23
|
15-02-24
|
02-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
10.891
|
4.591
|
4.970
|
10.238
|
4.121
|
9.663
|
9.635
|
9.375
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
6,785
x
|
4,194
x
|
2,492
x
|
5,279
x
|
2,725
x
|
7,271
x
|
5,415
x
|
4,603
x
|
Free Cash Flow
1 |
513
|
202
|
652
|
615
|
95,9
|
-19,1
|
190
|
508
|
ROE (netto-inkomsten/eigen vermogen)
|
10,1%
|
-29,7%
|
12,5%
|
5,77%
|
-14,4%
|
-7,25%
|
3,45%
|
8,36%
|
ROA (netto-inkomsten/totale activa)
|
1,04%
|
-4,64%
|
2,67%
|
1,29%
|
-2,92%
|
-1,15%
|
1,1%
|
2,3%
|
Totale activa
1 |
4.229
|
14.431
|
15.770
|
17.188
|
16.783
|
18.918
|
12.922
|
13.824
|
Nettoactief per aandeel
2 |
16,00
|
17,10
|
24,20
|
22,30
|
21,10
|
19,60
|
20,10
|
23,40
|
Cashflow per aandeel
2 |
5,980
|
2,530
|
5,110
|
4,970
|
3,000
|
1,730
|
3,520
|
-
|
Capex
1 |
191
|
137
|
244
|
263
|
360
|
476
|
444
|
340
|
Capex/omzet
|
3,6%
|
3,83%
|
4,13%
|
4,11%
|
5,66%
|
7,12%
|
6,26%
|
4,53%
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
03-02-22
|
02-02-23
|
15-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
17,4
USD Gemiddelde koersdoel
21,92
USD Spread / Gemiddelde doel +25,98% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -33,13% | 2,85 mld. | | -0,75% | 32,11 mld. | | -10,74% | 21,79 mld. | | -12,16% | 21,07 mld. | | +14,36% | 19,62 mld. | | -22,10% | 18,63 mld. | | +1,19% | 10,24 mld. | | -23,14% | 8,2 mld. | | +7,23% | 7,58 mld. | | +33,40% | 6,6 mld. |
Casino's & Gaming - NEC
|