Beurs gesloten -
OTC Markets
21:27:50 22-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
11,71
USD
|
+4,83%
|
|
-.--%
|
+49,55%
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
9.424
|
18.623
|
29.099
|
134.721
|
111.553
|
104.598
|
-
|
Bedrijfswaarde
1 |
-2.181
|
4.966
|
9.457
|
111.461
|
90.542
|
104.598
|
104.598
|
K/w-verhouding
|
19,2
x
|
-5,45
x
|
11,8
x
|
16,3
x
|
9,66
x
|
10,3
x
|
8,98
x
|
Dividendrendement
|
3,52%
|
1,74%
|
2,22%
|
1,45%
|
2,35%
|
2,07%
|
2,07%
|
Marktkapitalisatie/omzet
|
0,14
x
|
0,48
x
|
0,31
x
|
1,15
x
|
0,79
x
|
0,69
x
|
0,64
x
|
Bedrijfswaarde/omzet
|
0,14
x
|
0,48
x
|
0,31
x
|
1,15
x
|
0,79
x
|
0,69
x
|
0,64
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
11,5
x
|
8,68
x
|
6,15
x
|
5,34
x
|
Bedrijfswaarde/FCF
|
-2,27
x
|
7,11
x
|
4,14
x
|
27,4
x
|
27,8
x
|
8,17
x
|
6,93
x
|
FCF Yield
|
-44%
|
14,1%
|
24,2%
|
3,65%
|
3,59%
|
12,2%
|
14,4%
|
Price to Book
|
0,28
x
|
0,62
x
|
0,96
x
|
3,46
x
|
2,34
x
|
1,95
x
|
1,66
x
|
Aantal aandelen (in duizenden)
|
66.367
|
64.663
|
64.663
|
65.114
|
65.427
|
61.929
|
-
|
Referentieprijs
2 |
142,0
|
288,0
|
450,0
|
2.069
|
1.705
|
1.689
|
1.689
|
Datum van publicatie
|
15-05-20
|
13-05-21
|
10-05-22
|
15-05-23
|
14-05-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
66.587
|
38.796
|
94.900
|
117.125
|
141.923
|
151.050
|
163.900
|
EBITDA
1 |
-
|
-
|
-
|
11.731
|
12.851
|
17.000
|
19.600
|
Bedrijfsresultaat (EBIT)
1 |
713
|
-2.241
|
3.444
|
10.950
|
11.827
|
15.450
|
17.750
|
Operationele Marge
|
1,07%
|
-5,78%
|
3,63%
|
9,35%
|
8,33%
|
10,23%
|
10,83%
|
Resultaat voor belastingen (EBT)
1 |
667
|
-2.908
|
3.941
|
11.127
|
13.811
|
17.900
|
20.700
|
Nettowinst (verlies)
1 |
490
|
-3.452
|
2.471
|
8.221
|
11.551
|
10.775
|
12.300
|
Nettomarge
|
0,74%
|
-8,9%
|
2,6%
|
7,02%
|
8,14%
|
7,13%
|
7,5%
|
WPA
2 |
7,395
|
-52,89
|
38,22
|
126,7
|
176,6
|
164,7
|
188,0
|
Free Cash Flow
1 |
-4.150
|
2.620
|
7.037
|
4.919
|
4.009
|
12.803
|
15.086
|
FCF-marge
|
-6,23%
|
6,75%
|
7,42%
|
4,2%
|
2,82%
|
8,48%
|
9,2%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
41,93%
|
31,2%
|
75,31%
|
76,97%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
284,78%
|
59,83%
|
34,71%
|
118,82%
|
122,65%
|
Dividend per aandeel
2 |
5,000
|
5,000
|
10,00
|
30,00
|
40,00
|
35,00
|
35,00
|
Datum van publicatie
|
15-05-20
|
13-05-21
|
10-05-22
|
15-05-23
|
14-05-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2021 S1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
10.591
|
37.348
|
35.183
|
8.243
|
42.230
|
47.377
|
27.518
|
30.335
|
36.680
|
67.015
|
56.191
|
18.717
|
34.930
|
48.320
|
41.340
|
37.510
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-3.327
|
358
|
2.008
|
186
|
3.534
|
5.942
|
1.474
|
2.025
|
3.345
|
5.370
|
6.950
|
-493
|
1.758
|
8.333
|
2.093
|
3.715
|
Operationele Marge
|
-31,41%
|
0,96%
|
5,71%
|
2,26%
|
8,37%
|
12,54%
|
5,36%
|
6,68%
|
9,12%
|
8,01%
|
12,37%
|
-2,63%
|
5,03%
|
17,25%
|
5,06%
|
9,9%
|
Resultaat voor belastingen (EBT)
|
-3.866
|
788
|
2.075
|
285
|
3.747
|
5.991
|
-
|
2.183
|
-
|
5.886
|
7.550
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-3.923
|
315
|
1.472
|
-209
|
2.536
|
3.110
|
2.575
|
1.384
|
-
|
4.123
|
5.409
|
2.019
|
-
|
-
|
-
|
-
|
Nettomarge
|
-37,04%
|
0,84%
|
4,18%
|
-2,54%
|
6,01%
|
6,56%
|
9,36%
|
4,56%
|
-
|
6,15%
|
9,63%
|
10,79%
|
-
|
-
|
-
|
-
|
WPA
|
-59,53
|
4,885
|
22,76
|
-3,235
|
39,22
|
47,98
|
-
|
21,17
|
-
|
63,03
|
82,67
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13-11-20
|
11-11-21
|
09-02-22
|
05-08-22
|
08-11-22
|
13-02-23
|
15-05-23
|
09-08-23
|
13-11-23
|
13-11-23
|
09-02-24
|
14-05-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
11.605
|
13.657
|
19.642
|
23.260
|
21.011
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-4.150
|
2.620
|
7.037
|
4.919
|
4.009
|
12.803
|
15.086
|
ROE (netto-inkomsten/eigen vermogen)
|
1,4%
|
-10,9%
|
8,2%
|
23,7%
|
26,6%
|
21,1%
|
20,6%
|
ROA (netto-inkomsten/totale activa)
|
1,42%
|
-3,48%
|
5,94%
|
14,9%
|
14,5%
|
-
|
-
|
Totale activa
1 |
34.575
|
99.115
|
41.604
|
55.291
|
79.864
|
-
|
-
|
Nettoactief per aandeel
2 |
509,0
|
461,0
|
470,0
|
598,0
|
727,0
|
866,0
|
1.020
|
Cashflow per aandeel
|
39,30
|
-34,80
|
55,20
|
151,0
|
202,0
|
-
|
-
|
Capex
1 |
661
|
344
|
995
|
1.526
|
1.554
|
1.250
|
1.250
|
Capex/omzet
|
0,99%
|
0,89%
|
1,05%
|
1,3%
|
1,09%
|
0,83%
|
0,76%
|
Datum van publicatie
|
15-05-20
|
13-05-21
|
10-05-22
|
15-05-23
|
14-05-24
|
-
|
-
|
Laatste slotkoers
1.689
JPY Gemiddelde koersdoel
1.950
JPY Spread / Gemiddelde doel +15,45% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +1,12% | 32,15 mld. | | -8,54% | 21,49 mld. | | +21,09% | 20,99 mld. | | -16,23% | 20,88 mld. | | +6,87% | 18,26 mld. | | -27,79% | 17,52 mld. | | +4,31% | 10,35 mld. | | -18,62% | 8,26 mld. | | +5,79% | 7,64 mld. |
Casino's & Gaming - NEC
|