Beurs gesloten -
BOERSE MUENCHEN
21:44:02 04-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
0,7618
EUR
|
0,00%
|
|
-4,03%
|
+4,07%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
99.770
|
67.667
|
33.163
|
45.548
|
33.557
|
33.600
|
-
|
-
|
Bedrijfswaarde
1 |
124.840
|
98.036
|
68.033
|
86.353
|
71.261
|
70.885
|
68.210
|
63.063
|
K/w-verhouding
|
19,8
x
|
-9,37
x
|
-6,37
x
|
-6,17
x
|
33,8
x
|
10,8
x
|
9,18
x
|
7,93
x
|
Dividendrendement
|
4,69%
|
-
|
-
|
-
|
1,17%
|
3,01%
|
4,09%
|
4,85%
|
Marktkapitalisatie/omzet
|
2,79
x
|
8,91
x
|
2,82
x
|
8,07
x
|
1,38
x
|
1,1
x
|
1,05
x
|
0,99
x
|
Bedrijfswaarde/omzet
|
3,49
x
|
12,9
x
|
5,78
x
|
15,3
x
|
2,94
x
|
2,32
x
|
2,12
x
|
1,86
x
|
Bedrijfswaarde/EBITDA
|
11,7
x
|
-53,4
x
|
91
x
|
-44,3
x
|
10,8
x
|
8
x
|
7,3
x
|
6,37
x
|
Bedrijfswaarde/FCF
|
18,5
x
|
-22
x
|
-40,3
x
|
-35
x
|
11,7
x
|
9,24
x
|
9,34
x
|
7,59
x
|
FCF Yield
|
5,41%
|
-4,55%
|
-2,48%
|
-2,86%
|
8,56%
|
10,8%
|
10,7%
|
13,2%
|
Price to Book
|
50,2
x
|
-12,7
x
|
-3,3
x
|
-2,64
x
|
-2,13
x
|
-2,52
x
|
-3,19
x
|
-4,61
x
|
Aantal aandelen (in duizenden)
|
5.196.331
|
5.197.189
|
5.206.132
|
5.235.432
|
5.218.822
|
5.225.482
|
-
|
-
|
Referentieprijs
2 |
19,20
|
13,02
|
6,370
|
8,700
|
6,430
|
6,430
|
6,430
|
6,430
|
Datum van publicatie
|
06-02-20
|
05-02-21
|
16-02-22
|
30-03-23
|
21-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
35.817
|
7.598
|
11.771
|
5.644
|
24.268
|
30.548
|
32.151
|
33.857
|
EBITDA
1 |
10.701
|
-1.836
|
747,7
|
-1.948
|
6.621
|
8.862
|
9.344
|
9.900
|
Bedrijfsresultaat (EBIT)
1 |
6.365
|
-5.403
|
-2.657
|
-4.888
|
3.702
|
5.952
|
6.336
|
6.671
|
Operationele Marge
|
17,77%
|
-71,1%
|
-22,57%
|
-86,61%
|
15,26%
|
19,48%
|
19,71%
|
19,7%
|
Resultaat voor belastingen (EBT)
1 |
5.020
|
-7.207
|
-5.181
|
-7.327
|
1.214
|
2.994
|
3.802
|
4.360
|
Nettowinst (verlies)
1 |
5.008
|
-7.220
|
-5.194
|
-7.339
|
1.172
|
3.185
|
3.716
|
4.341
|
Nettomarge
|
13,98%
|
-95,02%
|
-44,12%
|
-130,04%
|
4,83%
|
10,43%
|
11,56%
|
12,82%
|
WPA
2 |
0,9700
|
-1,390
|
-1,000
|
-1,410
|
0,1900
|
0,5973
|
0,7004
|
0,8113
|
Free Cash Flow
1 |
6.749
|
-4.457
|
-1.688
|
-2.469
|
6.098
|
7.673
|
7.306
|
8.305
|
FCF-marge
|
18,84%
|
-58,66%
|
-14,34%
|
-43,74%
|
25,13%
|
25,12%
|
22,72%
|
24,53%
|
Kasstroomconversie (ebitda)
|
63,08%
|
-
|
-
|
-
|
92,1%
|
86,58%
|
78,19%
|
83,88%
|
Kasstroomconversie (nettowinst)
|
134,78%
|
-
|
-
|
-
|
520,47%
|
240,88%
|
196,58%
|
191,31%
|
Dividend per aandeel
2 |
0,9000
|
-
|
-
|
-
|
0,0750
|
0,1932
|
0,2633
|
0,3119
|
Datum van publicatie
|
06-02-20
|
05-02-21
|
16-02-22
|
30-03-23
|
21-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
2.430
|
2.540
|
2.343
|
905,5
|
907
|
4.698
|
6.020
|
6.404
|
7.807
|
7.513
|
7.472
|
7.715
|
EBITDA
|
-
|
-
|
-43,54
|
-
|
-
|
-
|
-
|
1.992
|
-
|
2.008
|
2.001
|
2.186
|
Bedrijfsresultaat (EBIT)
1 |
-729,6
|
-984,1
|
-766,2
|
-1.441
|
-1.265
|
370,4
|
954,1
|
997,6
|
1.638
|
1.377
|
1.284
|
1.360
|
Operationele Marge
|
-30,02%
|
-38,74%
|
-32,71%
|
-159,18%
|
-139,47%
|
7,88%
|
15,85%
|
15,58%
|
23,26%
|
18,33%
|
17,19%
|
17,63%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
-
|
-0,3100
|
-
|
-
|
-
|
-
|
-
|
-
|
0,2000
|
0,1500
|
0,1300
|
0,1400
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10-11-21
|
16-02-22
|
11-05-22
|
29-08-22
|
10-11-22
|
10-05-23
|
10-08-23
|
10-11-23
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
25.070
|
30.368
|
34.869
|
40.805
|
37.704
|
37.285
|
34.610
|
29.463
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,343
x
|
-16,54
x
|
46,63
x
|
-20,94
x
|
5,695
x
|
4,207
x
|
3,704
x
|
2,976
x
|
Free Cash Flow
1 |
6.749
|
-4.457
|
-1.688
|
-2.469
|
6.098
|
7.673
|
7.306
|
8.305
|
ROE (netto-inkomsten/eigen vermogen)
|
289%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
10,5%
|
-14,2%
|
-11,1%
|
-18,8%
|
2,9%
|
7,28%
|
7,71%
|
8,73%
|
Totale activa
1 |
47.737
|
50.992
|
46.909
|
38.988
|
40.454
|
43.754
|
48.204
|
49.709
|
Nettoactief per aandeel
2 |
0,3800
|
-1,030
|
-1,930
|
-3,300
|
-3,020
|
-2,550
|
-2,020
|
-1,400
|
Cashflow per aandeel
2 |
1,300
|
-0,7200
|
-0,2300
|
-0,4100
|
1,220
|
1,650
|
1,790
|
1,870
|
Capex
1 |
1.640
|
749
|
488
|
349
|
714
|
1.892
|
2.510
|
3.112
|
Capex/omzet
|
4,58%
|
9,86%
|
4,15%
|
6,18%
|
2,94%
|
6,19%
|
7,81%
|
9,19%
|
Datum van publicatie
|
06-02-20
|
05-02-21
|
16-02-22
|
30-03-23
|
21-03-24
|
-
|
-
|
-
|
Laatste slotkoers
6,43
HKD Gemiddelde koersdoel
9,793
HKD Spread / Gemiddelde doel +52,30% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,34% | 34,46 mld. | | -7,25% | 21,86 mld. | | +23,00% | 21,08 mld. | | -16,69% | 20,7 mld. | | +6,21% | 18,14 mld. | | -25,69% | 17,55 mld. | | +3,76% | 10,29 mld. | | -19,52% | 8,17 mld. | | +1,86% | 7,35 mld. |
Casino's & Gaming - NEC
|