Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
36,61
USD
|
-3,76%
|
|
-4,16%
|
-21,91%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.625
|
15.469
|
19.994
|
8.926
|
10.113
|
7.919
|
-
|
-
|
Bedrijfswaarde
1 |
7.925
|
40.146
|
45.140
|
20.973
|
21.547
|
18.684
|
16.892
|
14.842
|
K/w-verhouding
|
57,9
x
|
-5,5
x
|
-19,4
x
|
-9,93
x
|
12,9
x
|
28
x
|
15,5
x
|
10,7
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,53%
|
Marktkapitalisatie/omzet
|
1,83
x
|
4,45
x
|
2,09
x
|
0,82
x
|
0,88
x
|
0,68
x
|
0,65
x
|
0,63
x
|
Bedrijfswaarde/omzet
|
3,13
x
|
11,6
x
|
4,72
x
|
1,94
x
|
1,87
x
|
1,6
x
|
1,39
x
|
1,17
x
|
Bedrijfswaarde/EBITDA
|
11,4
x
|
54,5
x
|
15,1
x
|
6,47
x
|
5,47
x
|
4,73
x
|
4,04
x
|
3,37
x
|
Bedrijfswaarde/FCF
|
55,9
x
|
-53,9
x
|
66,5
x
|
512
x
|
39,5
x
|
11,2
x
|
11
x
|
8,79
x
|
FCF Yield
|
1,79%
|
-1,86%
|
1,5%
|
0,2%
|
2,53%
|
8,89%
|
9,12%
|
11,4%
|
Price to Book
|
4,14
x
|
3,08
x
|
4,46
x
|
2,4
x
|
2,22
x
|
1,57
x
|
1,25
x
|
1,02
x
|
Aantal aandelen (in duizenden)
|
77.546
|
208.277
|
213.774
|
214.566
|
215.711
|
216.300
|
-
|
-
|
Referentieprijs
2 |
59,64
|
74,27
|
93,53
|
41,60
|
46,88
|
36,61
|
36,61
|
36,61
|
Datum van publicatie
|
26-02-20
|
25-02-21
|
22-02-22
|
21-02-23
|
20-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.528
|
3.474
|
9.570
|
10.821
|
11.528
|
11.713
|
12.159
|
12.656
|
EBITDA
1 |
697,5
|
737
|
2.993
|
3.243
|
3.938
|
3.947
|
4.182
|
4.410
|
Bedrijfsresultaat (EBIT)
1 |
410
|
-437
|
1.706
|
1.739
|
2.472
|
2.584
|
2.810
|
3.059
|
Operationele Marge
|
16,22%
|
-12,58%
|
17,83%
|
16,07%
|
21,44%
|
22,06%
|
23,11%
|
24,17%
|
Resultaat voor belastingen (EBT)
1 |
125
|
-1.632
|
-1.269
|
-565
|
-60
|
368,9
|
646,4
|
947
|
Nettowinst (verlies)
1 |
81
|
-1.757
|
-1.019
|
-899
|
786
|
301,5
|
518,9
|
743,8
|
Nettomarge
|
3,2%
|
-50,58%
|
-10,65%
|
-8,31%
|
6,82%
|
2,57%
|
4,27%
|
5,88%
|
WPA
2 |
1,030
|
-13,50
|
-4,830
|
-4,190
|
3,640
|
1,308
|
2,355
|
3,411
|
Free Cash Flow
1 |
141,8
|
-745
|
679
|
41
|
545
|
1.661
|
1.540
|
1.689
|
FCF-marge
|
5,61%
|
-21,45%
|
7,1%
|
0,38%
|
4,73%
|
14,18%
|
12,66%
|
13,35%
|
Kasstroomconversie (ebitda)
|
20,32%
|
-
|
22,69%
|
1,26%
|
13,84%
|
42,08%
|
36,82%
|
38,3%
|
Kasstroomconversie (nettowinst)
|
175,01%
|
-
|
-
|
-
|
69,34%
|
550,96%
|
296,76%
|
227,08%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,5600
|
Datum van publicatie
|
26-02-20
|
25-02-21
|
22-02-22
|
21-02-23
|
20-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
1 |
2.685
|
2.591
|
2.292
|
2.821
|
2.887
|
2.821
|
2.830
|
2.879
|
2.994
|
2.825
|
2.830
|
2.914
|
3.026
|
2.957
|
2.972
|
EBITDA
1 |
870
|
581
|
296
|
978
|
1.012
|
957
|
958
|
1.007
|
1.043
|
930
|
915,9
|
1.003
|
1.036
|
999,6
|
1.007
|
Bedrijfsresultaat (EBIT)
1 |
532
|
255
|
-10
|
602
|
659
|
488
|
603
|
609
|
724
|
536
|
574,9
|
671,1
|
702,1
|
663,7
|
674,6
|
Operationele Marge
|
19,81%
|
9,84%
|
-0,44%
|
21,34%
|
22,83%
|
17,3%
|
21,31%
|
21,15%
|
24,18%
|
18,97%
|
20,31%
|
23,03%
|
23,2%
|
22,45%
|
22,7%
|
Resultaat voor belastingen (EBT)
1 |
-317
|
-557
|
-558
|
88
|
61
|
-156
|
-185
|
26
|
139
|
-40
|
2,653
|
104,3
|
134,3
|
93,77
|
121,5
|
Nettowinst (verlies)
1 |
-233
|
-434
|
-680
|
-123
|
52
|
-148
|
-136
|
920
|
74
|
-72
|
-4,613
|
81,5
|
105,2
|
74,23
|
91,86
|
Nettomarge
|
-8,68%
|
-16,75%
|
-29,67%
|
-4,36%
|
1,8%
|
-5,25%
|
-4,81%
|
31,96%
|
2,47%
|
-2,55%
|
-0,16%
|
2,8%
|
3,47%
|
2,51%
|
3,09%
|
WPA
2 |
-1,100
|
-2,030
|
-3,180
|
-0,5700
|
0,2400
|
-0,7000
|
-0,6300
|
4,260
|
0,3400
|
-0,3400
|
-0,0764
|
0,3448
|
0,4520
|
0,3510
|
0,3520
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
02-11-21
|
22-02-22
|
03-05-22
|
02-08-22
|
01-11-22
|
21-02-23
|
02-05-23
|
01-08-23
|
31-10-23
|
20-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.300
|
24.677
|
25.146
|
12.047
|
11.434
|
10.766
|
8.973
|
6.924
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,732
x
|
33,48
x
|
8,402
x
|
3,715
x
|
2,904
x
|
2,728
x
|
2,146
x
|
1,57
x
|
Free Cash Flow
1 |
142
|
-745
|
679
|
41
|
545
|
1.661
|
1.540
|
1.689
|
ROE (netto-inkomsten/eigen vermogen)
|
9,65%
|
-35,1%
|
-13,6%
|
-21,9%
|
26,3%
|
3,31%
|
7,75%
|
12%
|
ROA (netto-inkomsten/totale activa)
|
1,79%
|
-5,13%
|
-1,73%
|
-2,51%
|
2,35%
|
1,26%
|
1,68%
|
2,8%
|
Totale activa
1 |
4.518
|
34.280
|
58.830
|
35.774
|
33.447
|
23.885
|
30.858
|
26.564
|
Nettoactief per aandeel
2 |
14,40
|
24,10
|
21,00
|
17,40
|
21,10
|
23,40
|
29,20
|
35,90
|
Cashflow per aandeel
2 |
3,980
|
-4,480
|
5,680
|
4,640
|
8,380
|
7,780
|
8,800
|
10,10
|
Capex
1 |
171
|
163
|
520
|
952
|
1.264
|
823
|
588
|
695
|
Capex/omzet
|
6,75%
|
4,69%
|
5,43%
|
8,8%
|
10,96%
|
7,03%
|
4,84%
|
5,49%
|
Datum van publicatie
|
26-02-20
|
25-02-21
|
22-02-22
|
21-02-23
|
20-02-24
|
-
|
-
|
-
|
Laatste slotkoers
36,61
USD Gemiddelde koersdoel
58,69
USD Spread / Gemiddelde doel +60,30% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -21,91% | 7,92 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. | | +0,41% | 7,05 mld. | | +6,70% | 7,13 mld. | | -21,12% | 6,24 mld. |
Casino's & Gaming - NEC
|