Beurs gesloten -
OTC Markets
21:47:46 28-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
8,553
USD
|
-4,44%
|
|
-8,43%
|
-32,23%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.147
|
6.631
|
9.872
|
7.782
|
6.351
|
4.307
|
-
|
-
|
Bedrijfswaarde
1 |
7.317
|
8.389
|
11.958
|
10.532
|
9.642
|
7.882
|
7.887
|
7.860
|
K/w-verhouding
|
-33,5
x
|
116
x
|
39,9
x
|
322
x
|
-6,6
x
|
23,4
x
|
18,4
x
|
10,7
x
|
Dividendrendement
|
1,99%
|
-
|
-
|
1,29%
|
1,79%
|
2,74%
|
3%
|
3,34%
|
Marktkapitalisatie/omzet
|
1,43
x
|
1,86
x
|
2,58
x
|
1,81
x
|
1,33
x
|
0,87
x
|
0,84
x
|
0,8
x
|
Bedrijfswaarde/omzet
|
2,03
x
|
2,36
x
|
3,12
x
|
2,45
x
|
2,02
x
|
1,6
x
|
1,54
x
|
1,47
x
|
Bedrijfswaarde/EBITDA
|
9,61
x
|
9,95
x
|
13,6
x
|
10,6
x
|
9,57
x
|
7,74
x
|
7,23
x
|
6,69
x
|
Bedrijfswaarde/FCF
|
18,5
x
|
22,7
x
|
21,3
x
|
24,6
x
|
51,2
x
|
33,1
x
|
20,1
x
|
16,3
x
|
FCF Yield
|
5,4%
|
4,41%
|
4,7%
|
4,07%
|
1,95%
|
3,02%
|
4,96%
|
6,13%
|
Price to Book
|
1,83
x
|
2,19
x
|
3,12
x
|
2,48
x
|
2,8
x
|
1,67
x
|
1,59
x
|
1,43
x
|
Aantal aandelen (in duizenden)
|
582.132
|
585.031
|
586.553
|
588.850
|
638.785
|
638.958
|
-
|
-
|
Referentieprijs
2 |
8,842
|
11,34
|
16,83
|
13,22
|
9,942
|
6,740
|
6,740
|
6,740
|
Datum van publicatie
|
05-03-20
|
04-03-21
|
03-03-22
|
09-03-23
|
07-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.600
|
3.562
|
3.830
|
4.297
|
4.770
|
4.924
|
5.121
|
5.357
|
EBITDA
1 |
761,1
|
843,1
|
881,7
|
993,2
|
1.008
|
1.018
|
1.091
|
1.175
|
Bedrijfsresultaat (EBIT)
1 |
529,2
|
589,7
|
484,1
|
541,8
|
641,8
|
663,6
|
810
|
962,5
|
Operationele Marge
|
14,7%
|
16,56%
|
12,64%
|
12,61%
|
13,46%
|
13,48%
|
15,82%
|
17,97%
|
Resultaat voor belastingen (EBT)
1 |
-174,2
|
174,7
|
393,2
|
102,9
|
-842,6
|
211,3
|
367,3
|
569,2
|
Nettowinst (verlies)
1 |
-153,7
|
57,8
|
249,3
|
24,2
|
-928,6
|
194
|
241,4
|
401,7
|
Nettomarge
|
-4,27%
|
1,62%
|
6,51%
|
0,56%
|
-19,47%
|
3,94%
|
4,71%
|
7,5%
|
WPA
2 |
-0,2640
|
0,0980
|
0,4220
|
0,0410
|
-1,507
|
0,2883
|
0,3668
|
0,6306
|
Free Cash Flow
1 |
395,2
|
370
|
562
|
428,2
|
188,2
|
237,9
|
391,4
|
481,9
|
FCF-marge
|
10,98%
|
10,39%
|
14,67%
|
9,97%
|
3,95%
|
4,83%
|
7,64%
|
9%
|
Kasstroomconversie (ebitda)
|
51,92%
|
43,89%
|
63,74%
|
43,11%
|
18,67%
|
23,37%
|
35,88%
|
41,01%
|
Kasstroomconversie (nettowinst)
|
-
|
640,14%
|
225,43%
|
1.769,42%
|
-
|
122,65%
|
162,13%
|
119,98%
|
Dividend per aandeel
2 |
0,1760
|
-
|
-
|
0,1700
|
0,1780
|
0,1844
|
0,2023
|
0,2249
|
Datum van publicatie
|
05-03-20
|
04-03-21
|
03-03-22
|
09-03-23
|
07-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
1.818
|
1.582
|
1.979
|
1.767
|
2.063
|
2.095
|
2.202
|
2.378
|
2.392
|
2.418
|
2.456
|
2.546
|
2.586
|
EBITDA
1 |
-
|
348,6
|
-
|
-
|
480,6
|
471
|
522,2
|
499,4
|
508,5
|
515,4
|
519,2
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
0,0850
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
05-03-20
|
13-08-20
|
04-03-21
|
12-08-21
|
03-03-22
|
11-08-22
|
09-03-23
|
10-08-23
|
07-03-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.170
|
1.757
|
2.086
|
2.750
|
3.291
|
3.575
|
3.580
|
3.554
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,851
x
|
2,084
x
|
2,366
x
|
2,769
x
|
3,265
x
|
3,512
x
|
3,282
x
|
3,024
x
|
Free Cash Flow
1 |
395
|
370
|
562
|
428
|
188
|
238
|
391
|
482
|
ROE (netto-inkomsten/eigen vermogen)
|
15,2%
|
12,7%
|
8,05%
|
0,77%
|
11,3%
|
9,47%
|
13,2%
|
19,1%
|
ROA (netto-inkomsten/totale activa)
|
6,56%
|
5,2%
|
3,43%
|
0,3%
|
-9,48%
|
2,02%
|
2,38%
|
3,87%
|
Totale activa
1 |
-2.345
|
1.112
|
7.261
|
7.995
|
9.795
|
9.623
|
10.158
|
10.371
|
Nettoactief per aandeel
2 |
4,830
|
5,180
|
5,400
|
5,330
|
3,550
|
4,040
|
4,230
|
4,730
|
Cashflow per aandeel
2 |
0,9200
|
1,470
|
1,360
|
1,080
|
0,7300
|
0,6200
|
0,9700
|
0,9100
|
Capex
1 |
164
|
158
|
176
|
212
|
261
|
276
|
271
|
278
|
Capex/omzet
|
4,56%
|
4,44%
|
4,6%
|
4,93%
|
5,46%
|
5,61%
|
5,3%
|
5,19%
|
Datum van publicatie
|
05-03-20
|
04-03-21
|
03-03-22
|
09-03-23
|
07-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
6,74
GBP Gemiddelde koersdoel
10,26
GBP Spread / Gemiddelde doel +52,24% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,70% | 33,62 mld. | | -6,46% | 22,98 mld. | | -11,31% | 21,96 mld. | | -16,32% | 20,18 mld. | | +3,86% | 17,71 mld. | | +6,66% | 18,93 mld. | | -2,93% | 9,63 mld. | | +0,41% | 7,37 mld. | | -29,05% | 7,2 mld. |
Casino's & Gaming - NEC
|