Geschatte realtime
Cboe Europe
10:43:22 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
124,4
SEK
|
+1,59%
|
|
+17,04%
|
+15,85%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.046
|
10.071
|
7.476
|
11.597
|
14.896
|
16.818
|
-
|
-
|
Bedrijfswaarde
1 |
6.232
|
10.229
|
7.502
|
11.597
|
14.220
|
14.981
|
13.345
|
11.686
|
K/w-verhouding
|
7,68
x
|
10,1
x
|
6,92
x
|
8,75
x
|
7,47
x
|
7,1
x
|
6,87
x
|
5,64
x
|
Dividendrendement
|
6,5%
|
4,99%
|
7,21%
|
-
|
6,69%
|
7,05%
|
7,28%
|
8,97%
|
Marktkapitalisatie/omzet
|
1,17
x
|
1,58
x
|
1,12
x
|
1,34
x
|
1,39
x
|
1,33
x
|
1,27
x
|
1,14
x
|
Bedrijfswaarde/omzet
|
1,2
x
|
1,6
x
|
1,12
x
|
1,34
x
|
1,33
x
|
1,18
x
|
1
x
|
0,79
x
|
Bedrijfswaarde/EBITDA
|
5,07
x
|
6,69
x
|
4,81
x
|
6,04
x
|
4,81
x
|
4,02
x
|
3,54
x
|
2,63
x
|
Bedrijfswaarde/FCF
|
7,04
x
|
14,8
x
|
10,3
x
|
-
|
6,68
x
|
7,23
x
|
5,18
x
|
4,19
x
|
FCF Yield
|
14,2%
|
6,75%
|
9,68%
|
-
|
15%
|
13,8%
|
19,3%
|
23,8%
|
Price to Book
|
1,23
x
|
1,99
x
|
1,28
x
|
-
|
1,72
x
|
1,66
x
|
1,52
x
|
1,24
x
|
Aantal aandelen (in duizenden)
|
138.415
|
136.652
|
136.801
|
136.801
|
137.286
|
137.286
|
-
|
-
|
Referentieprijs
2 |
43,68
|
73,70
|
54,65
|
84,77
|
108,5
|
122,5
|
122,5
|
122,5
|
Datum van publicatie
|
13-02-20
|
09-02-21
|
10-02-22
|
14-02-23
|
15-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.173
|
6.390
|
6.672
|
8.658
|
10.678
|
12.689
|
13.287
|
14.759
|
EBITDA
1 |
1.230
|
1.529
|
1.560
|
1.921
|
2.958
|
3.730
|
3.767
|
4.438
|
Bedrijfsresultaat (EBIT)
1 |
865
|
1.170
|
1.194
|
1.462
|
2.371
|
3.087
|
3.148
|
3.757
|
Operationele Marge
|
16,72%
|
18,3%
|
17,89%
|
16,88%
|
22,2%
|
24,33%
|
23,7%
|
25,46%
|
Resultaat voor belastingen (EBT)
1 |
810,9
|
1.069
|
1.137
|
1.388
|
2.194
|
2.912
|
2.977
|
3.599
|
Nettowinst (verlies)
1 |
787,5
|
1.006
|
1.080
|
1.332
|
1.997
|
2.416
|
2.509
|
3.041
|
Nettomarge
|
15,22%
|
15,75%
|
16,18%
|
15,39%
|
18,7%
|
19,04%
|
18,88%
|
20,6%
|
WPA
2 |
5,690
|
7,320
|
7,900
|
9,692
|
14,53
|
17,25
|
17,82
|
21,72
|
Free Cash Flow
1 |
885,2
|
690,6
|
726,2
|
-
|
2.128
|
2.073
|
2.576
|
2.787
|
FCF-marge
|
17,11%
|
10,81%
|
10,88%
|
-
|
19,93%
|
16,33%
|
19,39%
|
18,88%
|
Kasstroomconversie (ebitda)
|
71,99%
|
45,18%
|
46,55%
|
-
|
71,95%
|
55,56%
|
68,38%
|
62,8%
|
Kasstroomconversie (nettowinst)
|
112,41%
|
68,61%
|
67,25%
|
-
|
106,6%
|
85,77%
|
102,69%
|
91,65%
|
Dividend per aandeel
2 |
2,840
|
3,680
|
3,940
|
-
|
7,264
|
8,640
|
8,915
|
10,99
|
Datum van publicatie
|
13-02-20
|
09-02-21
|
10-02-22
|
14-02-23
|
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 |
1.595
|
1.767
|
1.946
|
2.191
|
2.458
|
2.518
|
2.726
|
2.792
|
2.837
|
2.905
|
3.197
|
3.182
|
3.384
|
3.159
|
3.159
|
EBITDA
1 |
307,5
|
346,7
|
410,5
|
531,5
|
569,3
|
616,1
|
778,1
|
809,7
|
809,7
|
838,1
|
944,6
|
902,4
|
1.044
|
878,2
|
901,6
|
Bedrijfsresultaat (EBIT)
1 |
210,6
|
245
|
305
|
420
|
445,6
|
487,9
|
627,3
|
658,1
|
641,9
|
677,7
|
780,4
|
744,1
|
879,6
|
714,3
|
749,4
|
Operationele Marge
|
13,21%
|
13,87%
|
15,67%
|
19,17%
|
18,13%
|
19,38%
|
23,02%
|
23,57%
|
22,63%
|
23,33%
|
24,41%
|
23,38%
|
25,99%
|
22,61%
|
23,72%
|
Resultaat voor belastingen (EBT)
1 |
193,7
|
231,5
|
328
|
383,9
|
398,8
|
464,1
|
599,7
|
597
|
573,2
|
637,9
|
739,4
|
697,2
|
838,6
|
679,2
|
714,3
|
Nettowinst (verlies)
1 |
189,5
|
220,1
|
305
|
362
|
403,3
|
427,8
|
577,8
|
560,6
|
469,6
|
483,4
|
628,5
|
591,8
|
710,8
|
573,8
|
597,2
|
Nettomarge
|
11,88%
|
12,46%
|
15,67%
|
16,53%
|
16,41%
|
16,99%
|
21,2%
|
20,08%
|
16,55%
|
16,64%
|
19,66%
|
18,6%
|
21%
|
18,16%
|
18,9%
|
WPA
2 |
1,390
|
1,661
|
2,194
|
2,625
|
2,896
|
3,177
|
4,259
|
4,113
|
3,378
|
3,512
|
4,574
|
4,290
|
5,162
|
4,215
|
4,333
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10-02-22
|
28-04-22
|
21-07-22
|
26-10-22
|
14-02-23
|
27-04-23
|
20-07-23
|
26-10-23
|
15-02-24
|
26-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
186
|
158
|
26
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
676
|
1.837
|
3.473
|
5.132
|
Hefboom (schuld/ebitda)
|
0,1513
x
|
0,1034
x
|
0,0167
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
885
|
691
|
726
|
-
|
2.128
|
2.073
|
2.576
|
2.787
|
ROE (netto-inkomsten/eigen vermogen)
|
16,6%
|
20,3%
|
19,9%
|
-
|
24,9%
|
25,2%
|
23,4%
|
23,8%
|
ROA (netto-inkomsten/totale activa)
|
10,4%
|
12,6%
|
12,4%
|
-
|
16%
|
15,3%
|
15,3%
|
15,1%
|
Totale activa
1 |
7.583
|
7.979
|
8.720
|
-
|
12.493
|
15.794
|
16.396
|
20.138
|
Nettoactief per aandeel
2 |
35,40
|
37,10
|
42,60
|
-
|
63,20
|
73,60
|
80,60
|
98,50
|
Cashflow per aandeel
|
-
|
-
|
10,70
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
265
|
366
|
327
|
-
|
466
|
562
|
609
|
644
|
Capex/omzet
|
5,12%
|
5,72%
|
4,9%
|
-
|
4,37%
|
4,43%
|
4,58%
|
4,36%
|
Datum van publicatie
|
13-02-20
|
09-02-21
|
10-02-22
|
14-02-23
|
15-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
122,5
SEK Gemiddelde koersdoel
148,3
SEK Spread / Gemiddelde doel +21,09% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +15,85% | 1,53 mld. | | +8,25% | 33,04 mld. | | +0,86% | 23,7 mld. | | -17,26% | 19,8 mld. | | +18,64% | 19,89 mld. | | -15,54% | 19,32 mld. | | -4,41% | 16,2 mld. | | -3,78% | 9,54 mld. | | -22,42% | 7,87 mld. | | +7,86% | 7,22 mld. |
Casino's & Gaming - NEC
|