Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
8,38
USD
|
+0,36%
|
|
-5,10%
|
-25,64%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.134
|
1.187
|
1.942
|
1.284
|
964,3
|
702,5
|
-
|
-
|
Bedrijfswaarde
1 |
1.952
|
2.064
|
2.622
|
1.968
|
964,3
|
1.396
|
1.320
|
1.148
|
K/w-verhouding
|
64
x
|
-14,4
x
|
14
x
|
11,6
x
|
12,4
x
|
9,45
x
|
8,47
x
|
7,82
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
7,76%
|
-
|
-
|
Marktkapitalisatie/omzet
|
2,13
x
|
3,09
x
|
2,94
x
|
1,64
x
|
1,19
x
|
0,86
x
|
0,83
x
|
0,81
x
|
Bedrijfswaarde/omzet
|
3,66
x
|
5,38
x
|
3,97
x
|
2,52
x
|
1,19
x
|
1,72
x
|
1,56
x
|
1,32
x
|
Bedrijfswaarde/EBITDA
|
7,71
x
|
11,7
x
|
7,55
x
|
5,26
x
|
2,63
x
|
3,84
x
|
3,5
x
|
2,9
x
|
Bedrijfswaarde/FCF
|
-66,4
x
|
-51,3
x
|
9,14
x
|
13,6
x
|
-
|
10,9
x
|
10,1
x
|
8,31
x
|
FCF Yield
|
-1,51%
|
-1,95%
|
10,9%
|
7,37%
|
-
|
9,14%
|
9,94%
|
12%
|
Price to Book
|
18,8
x
|
-152
x
|
12,2
x
|
6,43
x
|
-
|
2,06
x
|
1,53
x
|
0,79
x
|
Aantal aandelen (in duizenden)
|
84.458
|
85.928
|
90.979
|
89.467
|
85.567
|
83.836
|
-
|
-
|
Referentieprijs
2 |
13,43
|
13,81
|
21,35
|
14,35
|
11,27
|
8,380
|
8,380
|
8,380
|
Datum van publicatie
|
02-03-20
|
09-03-21
|
01-03-22
|
01-03-23
|
29-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
533,2
|
383,7
|
660,4
|
782,5
|
807,8
|
812,9
|
844,7
|
869,3
|
EBITDA
1 |
253,2
|
176,5
|
347,2
|
374,1
|
367
|
364,1
|
377,2
|
395,3
|
Bedrijfsresultaat (EBIT)
1 |
94,02
|
-5,415
|
197,5
|
213,4
|
179,3
|
182
|
191,1
|
204,5
|
Operationele Marge
|
17,63%
|
-1,41%
|
29,91%
|
27,26%
|
22,19%
|
22,38%
|
22,62%
|
23,52%
|
Resultaat voor belastingen (EBT)
1 |
15,99
|
-87,44
|
101
|
157,6
|
101,6
|
101,6
|
112
|
125,3
|
Nettowinst (verlies)
1 |
16,52
|
-81,68
|
152,9
|
120,5
|
84
|
77,89
|
85,35
|
93,44
|
Nettomarge
|
3,1%
|
-21,29%
|
23,16%
|
15,4%
|
10,4%
|
9,58%
|
10,1%
|
10,75%
|
WPA
2 |
0,2100
|
-0,9600
|
1,530
|
1,240
|
0,9100
|
0,8871
|
0,9898
|
1,072
|
Free Cash Flow
1 |
-29,4
|
-40,25
|
286,9
|
145,1
|
-
|
127,7
|
131,2
|
138,2
|
FCF-marge
|
-5,51%
|
-10,49%
|
43,45%
|
18,54%
|
-
|
15,7%
|
15,53%
|
15,9%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
82,64%
|
38,78%
|
-
|
35,06%
|
34,77%
|
34,96%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
187,62%
|
120,4%
|
-
|
163,9%
|
153,67%
|
147,9%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
0,6500
|
-
|
-
|
Datum van publicatie
|
02-03-20
|
09-03-21
|
01-03-22
|
01-03-23
|
29-02-24
|
-
|
-
|
-
|
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 |
168,3
|
180,4
|
175,6
|
197,2
|
204,3
|
205,4
|
200,5
|
208,7
|
206,6
|
192
|
189,6
|
200
|
211,9
|
211,5
|
198,8
|
EBITDA
1 |
90,6
|
88,77
|
89,62
|
94,42
|
96,64
|
93,4
|
92,48
|
96,06
|
96,24
|
82,22
|
84,28
|
88,72
|
97,42
|
93,7
|
88,99
|
Bedrijfsresultaat (EBIT)
1 |
55,07
|
47,86
|
52,59
|
54,55
|
54,62
|
51,59
|
52,05
|
53,27
|
52,45
|
21,52
|
39,57
|
43,35
|
51,57
|
47,48
|
42,31
|
Operationele Marge
|
32,72%
|
26,53%
|
29,95%
|
27,66%
|
26,73%
|
25,12%
|
25,96%
|
25,52%
|
25,39%
|
11,21%
|
20,87%
|
21,68%
|
24,34%
|
22,45%
|
21,28%
|
Resultaat voor belastingen (EBT)
1 |
6,427
|
36,25
|
41,24
|
42,26
|
39,74
|
34,36
|
34,08
|
33,14
|
32,52
|
1,857
|
19,71
|
23,05
|
31,35
|
27,49
|
22,62
|
Nettowinst (verlies)
1 |
6,746
|
89,43
|
31,52
|
32,52
|
29,41
|
27,04
|
28,07
|
27,4
|
26,64
|
1,892
|
15,05
|
17,64
|
24,05
|
21,12
|
17,08
|
Nettomarge
|
4,01%
|
49,58%
|
17,95%
|
16,49%
|
14,39%
|
13,17%
|
14%
|
13,13%
|
12,9%
|
0,99%
|
7,94%
|
8,82%
|
11,35%
|
9,98%
|
8,59%
|
WPA
2 |
0,0700
|
0,8800
|
0,3100
|
0,3300
|
0,3000
|
0,2800
|
0,3000
|
0,2900
|
0,2900
|
0,0200
|
0,1692
|
0,1994
|
0,2741
|
0,2410
|
0,1955
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,6500
|
-
|
Datum van publicatie
|
03-11-21
|
01-03-22
|
10-05-22
|
03-08-22
|
08-11-22
|
01-03-23
|
10-05-23
|
09-08-23
|
08-11-23
|
29-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
818
|
878
|
680
|
685
|
-
|
694
|
618
|
445
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,231
x
|
4,971
x
|
1,957
x
|
1,83
x
|
-
|
1,906
x
|
1,637
x
|
1,127
x
|
Free Cash Flow
1 |
-29,4
|
-40,3
|
287
|
145
|
-
|
128
|
131
|
138
|
ROE (netto-inkomsten/eigen vermogen)
|
60,4%
|
-
|
184%
|
61,5%
|
-
|
36,7%
|
36,3%
|
-
|
ROA (netto-inkomsten/totale activa)
|
1,04%
|
-5,26%
|
9,83%
|
6,78%
|
-
|
4%
|
4,1%
|
-
|
Totale activa
1 |
1.589
|
1.553
|
1.556
|
1.777
|
-
|
1.947
|
2.082
|
-
|
Nettoactief per aandeel
2 |
0,7200
|
-0,0900
|
1,750
|
2,230
|
-
|
4,070
|
5,480
|
10,70
|
Cashflow per aandeel
2 |
2,110
|
0,9600
|
3,920
|
2,800
|
-
|
2,970
|
3,180
|
3,520
|
Capex
1 |
114
|
76,4
|
105
|
128
|
-
|
149
|
83,2
|
-
|
Capex/omzet
|
21,43%
|
19,92%
|
15,86%
|
16,3%
|
-
|
18,27%
|
9,84%
|
-
|
Datum van publicatie
|
02-03-20
|
09-03-21
|
01-03-22
|
01-03-23
|
29-02-24
|
-
|
-
|
-
|
Laatste slotkoers
8,38
USD Gemiddelde koersdoel
12,8
USD Spread / Gemiddelde doel +52,74% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -25,64% | 703 mln. | | +11,20% | 8,25 mld. | | +1,15% | 2,32 mld. | | +29,76% | 358 mln. | | +3,88% | 327 mln. | | +5,69% | 349 mln. | | -6,11% | 270 mln. | | +15,54% | 182 mln. | | +26,63% | 99,29 mln. | | -28,33% | 63,25 mln. |
Gokken & Gaming Machinefabrikanten
|