Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
41,09
USD
|
-2,58%
|
|
-3,14%
|
-8,03%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
17.134
|
15.564
|
21.047
|
12.876
|
15.262
|
13.026
|
-
|
-
|
Bedrijfswaarde
1 |
25.973
|
22.839
|
29.115
|
12.876
|
18.678
|
16.385
|
16.723
|
16.707
|
K/w-verhouding
|
8,57
x
|
-15,6
x
|
18,6
x
|
9,61
x
|
14
x
|
18,2
x
|
15,5
x
|
15,1
x
|
Dividendrendement
|
1,56%
|
0,5%
|
0,02%
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,33
x
|
3,02
x
|
2,17
x
|
0,98
x
|
0,94
x
|
0,78
x
|
0,76
x
|
0,75
x
|
Bedrijfswaarde/omzet
|
2,01
x
|
4,42
x
|
3,01
x
|
0,98
x
|
1,16
x
|
0,98
x
|
0,98
x
|
0,96
x
|
Bedrijfswaarde/EBITDA
|
8,83
x
|
-154
x
|
12
x
|
3,68
x
|
4,07
x
|
3,48
x
|
3,4
x
|
3,3
x
|
Bedrijfswaarde/FCF
|
24,2
x
|
-13
x
|
33
x
|
-
|
10,6
x
|
11,8
x
|
10,4
x
|
14,6
x
|
FCF Yield
|
4,13%
|
-7,72%
|
3,03%
|
-
|
9,42%
|
8,51%
|
9,59%
|
6,87%
|
Price to Book
|
2,17
x
|
2,39
x
|
3,35
x
|
-
|
3,37
x
|
3,16
x
|
2,7
x
|
2,32
x
|
Aantal aandelen (in duizenden)
|
514.984
|
493.939
|
468.960
|
384.020
|
341.583
|
317.016
|
-
|
-
|
Referentieprijs
2 |
33,27
|
31,51
|
44,88
|
33,53
|
44,68
|
41,09
|
41,09
|
41,09
|
Datum van publicatie
|
12-02-20
|
10-02-21
|
09-02-22
|
08-02-23
|
13-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
12.900
|
5.162
|
9.680
|
13.127
|
16.164
|
16.799
|
17.062
|
17.440
|
EBITDA
1 |
2.941
|
-148,5
|
2.421
|
3.497
|
4.588
|
4.714
|
4.923
|
5.066
|
Bedrijfsresultaat (EBIT)
1 |
3.940
|
-642,4
|
2.279
|
1.439
|
1.891
|
1.637
|
1.794
|
1.693
|
Operationele Marge
|
30,55%
|
-12,45%
|
23,54%
|
10,96%
|
11,7%
|
9,74%
|
10,52%
|
9,71%
|
Resultaat voor belastingen (EBT)
1 |
2.847
|
-1.511
|
1.462
|
903,8
|
1.473
|
1.225
|
1.424
|
1.506
|
Nettowinst (verlies)
1 |
2.049
|
-1.033
|
1.254
|
1.473
|
1.142
|
743,7
|
862,1
|
913,6
|
Nettomarge
|
15,89%
|
-20,01%
|
12,96%
|
11,22%
|
7,07%
|
4,43%
|
5,05%
|
5,24%
|
WPA
2 |
3,880
|
-2,020
|
2,410
|
3,490
|
3,190
|
2,260
|
2,657
|
2,728
|
Free Cash Flow
1 |
1.071
|
-1.764
|
882,7
|
-
|
1.759
|
1.394
|
1.603
|
1.147
|
FCF-marge
|
8,31%
|
-34,16%
|
9,12%
|
-
|
10,88%
|
8,3%
|
9,4%
|
6,58%
|
Kasstroomconversie (ebitda)
|
36,42%
|
-
|
36,46%
|
-
|
38,34%
|
29,57%
|
32,57%
|
22,64%
|
Kasstroomconversie (nettowinst)
|
52,28%
|
-
|
70,37%
|
-
|
154%
|
187,45%
|
185,98%
|
125,55%
|
Dividend per aandeel
2 |
0,5200
|
0,1575
|
0,0100
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12-02-20
|
10-02-21
|
09-02-22
|
08-02-23
|
13-02-24
|
-
|
-
|
-
|
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 |
2.708
|
3.057
|
2.854
|
3.265
|
3.416
|
3.592
|
3.873
|
3.942
|
3.973
|
4.376
|
4.227
|
4.108
|
4.138
|
4.347
|
4.227
|
EBITDA
1 |
765
|
821,4
|
670,4
|
919,7
|
949,8
|
957,3
|
1.106
|
1.142
|
1.146
|
1.194
|
1.180
|
1.148
|
1.178
|
1.239
|
1.234
|
Bedrijfsresultaat (EBIT)
1 |
1.893
|
368,8
|
105,8
|
2.381
|
-1.046
|
-1,896
|
730,8
|
371,4
|
369,9
|
419,3
|
413,6
|
385,2
|
416
|
467
|
566,4
|
Operationele Marge
|
69,91%
|
12,07%
|
3,71%
|
72,94%
|
-30,62%
|
-0,05%
|
18,87%
|
9,42%
|
9,31%
|
9,58%
|
9,78%
|
9,38%
|
10,05%
|
10,74%
|
13,4%
|
Resultaat voor belastingen (EBT)
1 |
1.620
|
147,2
|
-71,13
|
2.195
|
-1.186
|
-34,08
|
645,7
|
282,7
|
224,3
|
320,1
|
295,3
|
268,9
|
313,7
|
365,8
|
460,2
|
Nettowinst (verlies)
1 |
1.350
|
131
|
-18,02
|
1.784
|
-576,8
|
284
|
466,8
|
200,8
|
161,1
|
313,5
|
172,6
|
160
|
198
|
229
|
258,8
|
Nettomarge
|
49,88%
|
4,29%
|
-0,63%
|
54,64%
|
-16,89%
|
7,91%
|
12,05%
|
5,09%
|
4,06%
|
7,16%
|
4,08%
|
3,89%
|
4,78%
|
5,27%
|
6,12%
|
WPA
2 |
2,770
|
0,2300
|
-0,0600
|
4,200
|
-1,450
|
0,6900
|
1,240
|
0,5500
|
0,4600
|
0,9200
|
0,5180
|
0,4920
|
0,6152
|
0,7188
|
0,7800
|
Dividend per aandeel
2 |
0,002500
|
0,002500
|
0,002500
|
0,002500
|
0,002500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
03-11-21
|
09-02-22
|
02-05-22
|
03-08-22
|
02-11-22
|
08-02-23
|
01-05-23
|
02-08-23
|
08-11-23
|
13-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
8.839
|
7.275
|
8.068
|
-
|
3.416
|
3.359
|
3.696
|
3.681
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,005
x
|
-48,99
x
|
3,332
x
|
-
|
0,7445
x
|
0,7125
x
|
0,7509
x
|
0,7266
x
|
Free Cash Flow
1 |
1.071
|
-1.764
|
883
|
-
|
1.759
|
1.394
|
1.603
|
1.147
|
ROE (netto-inkomsten/eigen vermogen)
|
5,71%
|
-14,5%
|
-5,14%
|
-
|
22,2%
|
19,5%
|
18,9%
|
21,9%
|
ROA (netto-inkomsten/totale activa)
|
1,27%
|
-2,94%
|
-0,83%
|
-
|
2,17%
|
6,74%
|
6,49%
|
-
|
Totale activa
1 |
161.096
|
35.185
|
-150.332
|
-
|
52.521
|
11.036
|
13.277
|
-
|
Nettoactief per aandeel
2 |
15,40
|
13,20
|
13,40
|
-
|
13,30
|
13,00
|
15,20
|
17,70
|
Cashflow per aandeel
2 |
3,430
|
-3,020
|
2,820
|
-
|
7,500
|
5,850
|
6,650
|
7,830
|
Capex
1 |
739
|
271
|
491
|
-
|
932
|
891
|
1.083
|
1.352
|
Capex/omzet
|
5,73%
|
5,24%
|
5,07%
|
-
|
5,76%
|
5,3%
|
6,34%
|
7,75%
|
Datum van publicatie
|
12-02-20
|
10-02-21
|
09-02-22
|
08-02-23
|
13-02-24
|
-
|
-
|
-
|
Laatste slotkoers
41,09
USD Gemiddelde koersdoel
55,19
USD Spread / Gemiddelde doel +34,32% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -8,03% | 13,03 mld. | | -7,64% | 33,86 mld. | | +5,24% | 10,74 mld. | | -8,00% | 8,15 mld. | | +15,79% | 2,59 mld. | | -5,62% | 2,22 mld. | | +2,64% | 2 mld. | | 0,00% | 1,53 mld. | | +9,80% | 1,37 mld. | | -1,56% | 1,28 mld. |
Casino's
|