Market Closed -
Nasdaq
04:00:00 2024-05-08 pm EDT
|
5-day change
|
1st Jan Change
|
139.1
USD
|
+0.74%
|
|
+7.14%
|
+3.09%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,465
|
7,685
|
9,214
|
7,908
|
10,065
|
10,225
|
-
|
-
|
Enterprise Value (EV)
1 |
6,843
|
9,240
|
10,820
|
12,309
|
14,680
|
14,810
|
14,420
|
12,935
|
P/E ratio
|
40.6
x
|
-93.6
x
|
37.9
x
|
18.5
x
|
24.6
x
|
24.4
x
|
19.5
x
|
-
|
Yield
|
0.42%
|
0.32%
|
0.28%
|
0.34%
|
-
|
0.29%
|
0.31%
|
0.34%
|
Capitalization / Revenue
|
4.11
x
|
7.29
x
|
5.77
x
|
4.37
x
|
4.09
x
|
3.76
x
|
3.35
x
|
3.01
x
|
EV / Revenue
|
5.15
x
|
8.77
x
|
6.77
x
|
6.8
x
|
5.96
x
|
5.44
x
|
4.73
x
|
3.81
x
|
EV / EBITDA
|
15.2
x
|
32.3
x
|
17.3
x
|
16.1
x
|
14.3
x
|
13.1
x
|
11.2
x
|
9.02
x
|
EV / FCF
|
28.4
x
|
-100
x
|
29.4
x
|
141
x
|
-206
x
|
31.5
x
|
20
x
|
15
x
|
FCF Yield
|
3.53%
|
-1%
|
3.4%
|
0.71%
|
-0.49%
|
3.18%
|
4.99%
|
6.66%
|
Price to Book
|
10.8
x
|
-
|
29.9
x
|
14.3
x
|
11.2
x
|
9.26
x
|
6.53
x
|
5.08
x
|
Nbr of stocks (in thousands)
|
79,664
|
78,910
|
76,498
|
74,807
|
74,595
|
73,505
|
-
|
-
|
Reference price
2 |
68.60
|
97.40
|
120.4
|
105.7
|
134.9
|
139.1
|
139.1
|
139.1
|
Announcement Date
|
2/26/20
|
2/24/21
|
2/23/22
|
2/22/23
|
2/21/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,330
|
1,054
|
1,597
|
1,810
|
2,462
|
2,721
|
3,050
|
3,398
|
EBITDA
1 |
451.4
|
286.5
|
627
|
763.6
|
1,024
|
1,135
|
1,289
|
1,434
|
EBIT
1 |
215.7
|
60.2
|
284.4
|
321.8
|
564
|
748.8
|
893.5
|
942.2
|
Operating Margin
|
16.22%
|
5.71%
|
17.81%
|
17.78%
|
22.91%
|
27.52%
|
29.3%
|
27.72%
|
Earnings before Tax (EBT)
1 |
196.4
|
8
|
343.6
|
608.8
|
561.8
|
564.7
|
720.4
|
-
|
Net income
1 |
137.5
|
-81.9
|
249.1
|
439.4
|
417.3
|
426.2
|
531
|
-
|
Net margin
|
10.34%
|
-7.77%
|
15.6%
|
24.28%
|
16.95%
|
15.66%
|
17.41%
|
-
|
EPS
2 |
1.690
|
-1.040
|
3.175
|
5.710
|
5.490
|
5.698
|
7.130
|
-
|
Free Cash Flow
1 |
241.3
|
-92.3
|
367.7
|
87.3
|
-71.2
|
470.8
|
719.5
|
861
|
FCF margin
|
18.15%
|
-8.76%
|
23.02%
|
4.82%
|
-2.89%
|
17.3%
|
23.59%
|
25.34%
|
FCF Conversion (EBITDA)
|
53.46%
|
-
|
58.64%
|
11.43%
|
-
|
41.5%
|
55.8%
|
60.02%
|
FCF Conversion (Net income)
|
175.49%
|
-
|
147.61%
|
19.87%
|
-
|
110.48%
|
135.51%
|
-
|
Dividend per Share
2 |
0.2905
|
0.3110
|
0.3335
|
0.3570
|
-
|
0.3985
|
0.4282
|
0.4680
|
Announcement Date
|
2/26/20
|
2/24/21
|
2/23/22
|
2/22/23
|
2/21/24
|
-
|
-
|
-
|
Fiscal Period: December |
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
|
2025 Q2
|
---|
Net sales
1 |
364.8
|
364.1
|
582.5
|
383.1
|
480.1
|
559.5
|
768.5
|
572.5
|
561.2
|
590.9
|
849.3
|
634.6
|
646
|
683.7
|
954.8
|
EBITDA
1 |
127
|
128.5
|
291.2
|
163.2
|
180.7
|
222.9
|
363.7
|
218.2
|
219.1
|
242.5
|
404.8
|
239.1
|
247.9
|
275.6
|
456.3
|
EBIT
1 |
34.7
|
47.4
|
199.7
|
63
|
11.7
|
119.9
|
225.6
|
112.3
|
106.2
|
126.3
|
314.4
|
146.2
|
150.6
|
180.4
|
343.9
|
Operating Margin
|
9.51%
|
13.02%
|
34.28%
|
16.44%
|
2.44%
|
21.43%
|
29.36%
|
19.62%
|
18.92%
|
21.37%
|
37.01%
|
23.04%
|
23.31%
|
26.39%
|
36.02%
|
Earnings before Tax (EBT)
1 |
53.7
|
58.6
|
479.9
|
73.4
|
-3.1
|
208.9
|
199.2
|
81.8
|
71.9
|
101.8
|
269.4
|
96.18
|
103.3
|
129.1
|
320.8
|
Net income
1 |
43.3
|
42.1
|
339.3
|
57
|
1
|
155.7
|
143
|
61
|
57.6
|
80.4
|
199.2
|
69.75
|
74.45
|
92.75
|
245
|
Net margin
|
11.87%
|
11.56%
|
58.25%
|
14.88%
|
0.21%
|
27.83%
|
18.61%
|
10.66%
|
10.26%
|
13.61%
|
23.45%
|
10.99%
|
11.53%
|
13.57%
|
25.66%
|
EPS
2 |
0.5550
|
0.5400
|
4.395
|
0.7450
|
0.0150
|
2.045
|
1.860
|
0.7900
|
0.7600
|
1.080
|
2.664
|
0.9320
|
0.9980
|
1.243
|
3.295
|
Dividend per Share
2 |
0.3335
|
-
|
-
|
-
|
0.3570
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.3258
|
-
|
-
|
Announcement Date
|
2/23/22
|
4/27/22
|
7/27/22
|
10/26/22
|
2/22/23
|
4/26/23
|
7/26/23
|
10/25/23
|
2/21/24
|
4/24/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,378
|
1,555
|
1,605
|
4,401
|
4,615
|
4,586
|
4,196
|
2,710
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.052
x
|
5.427
x
|
2.56
x
|
5.763
x
|
4.507
x
|
4.042
x
|
3.254
x
|
1.889
x
|
Free Cash Flow
1 |
241
|
-92.3
|
368
|
87.3
|
-71.2
|
471
|
719
|
861
|
ROE (net income / shareholders' equity)
|
36.7%
|
7.61%
|
79.5%
|
102%
|
57.8%
|
40.6%
|
41.6%
|
35.3%
|
ROA (Net income/ Total Assets)
|
8.41%
|
1.27%
|
9.46%
|
9.56%
|
6.34%
|
12.1%
|
13.6%
|
13.8%
|
Assets
1 |
1,634
|
-6,439
|
2,634
|
4,594
|
6,581
|
3,519
|
3,892
|
-
|
Book Value Per Share
2 |
6.340
|
-
|
4.030
|
7.370
|
12.00
|
15.00
|
21.30
|
27.40
|
Cash Flow per Share
2 |
-
|
1.770
|
5.860
|
6.630
|
7.950
|
9.440
|
10.30
|
11.60
|
Capex
1 |
131
|
234
|
91.8
|
424
|
677
|
574
|
244
|
330
|
Capex / Sales
|
9.87%
|
22.22%
|
5.75%
|
23.4%
|
27.48%
|
21.09%
|
7.99%
|
9.71%
|
Announcement Date
|
2/26/20
|
2/24/21
|
2/23/22
|
2/22/23
|
2/21/24
|
-
|
-
|
-
|
Last Close Price
139.1
USD Average target price
148.1
USD Spread / Average Target +6.47% Consensus |
1st Jan change
|
Capi.
|
---|
| +3.09% | 10.22B | | +14.67% | 35.62B | | +2.73% | 23.9B | | -15.31% | 20.6B | | -12.25% | 20.5B | | +21.45% | 20.39B | | -4.07% | 16.52B | | -22.74% | 7.84B | | +3.93% | 7.34B | | +48.34% | 7.07B |
Other Casinos & Gaming
|