Delayed
Nasdaq
03:47:15 2024-05-20 pm EDT
|
5-day change
|
1st Jan Change
|
135.1
USD
|
+1.14%
|
|
+0.27%
|
+0.15%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,465
|
7,685
|
9,214
|
7,908
|
10,065
|
9,822
|
-
|
-
|
Enterprise Value (EV)
1 |
6,843
|
9,240
|
10,820
|
12,309
|
14,680
|
14,416
|
14,024
|
12,532
|
P/E ratio
|
40.6
x
|
-93.6
x
|
37.9
x
|
18.5
x
|
24.6
x
|
23.6
x
|
18.8
x
|
-
|
Yield
|
0.42%
|
0.32%
|
0.28%
|
0.34%
|
-
|
0.3%
|
0.32%
|
0.35%
|
Capitalization / Revenue
|
4.11
x
|
7.29
x
|
5.77
x
|
4.37
x
|
4.09
x
|
3.61
x
|
3.22
x
|
2.89
x
|
EV / Revenue
|
5.15
x
|
8.77
x
|
6.77
x
|
6.8
x
|
5.96
x
|
5.31
x
|
4.6
x
|
3.69
x
|
EV / EBITDA
|
15.2
x
|
32.3
x
|
17.3
x
|
16.1
x
|
14.3
x
|
12.7
x
|
10.9
x
|
8.74
x
|
EV / FCF
|
28.4
x
|
-100
x
|
29.4
x
|
141
x
|
-206
x
|
30.4
x
|
19.6
x
|
14.6
x
|
FCF Yield
|
3.53%
|
-1%
|
3.4%
|
0.71%
|
-0.49%
|
3.29%
|
5.11%
|
6.87%
|
Price to Book
|
10.8
x
|
-
|
29.9
x
|
14.3
x
|
11.2
x
|
8.89
x
|
6.27
x
|
4.88
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
|
133.6
|
133.6
|
133.6
|
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
|
2,717
|
3,046
|
3,398
|
EBITDA
1 |
451.4
|
286.5
|
627
|
763.6
|
1,024
|
1,133
|
1,287
|
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%
|
27.56%
|
29.33%
|
27.72%
|
Earnings before Tax (EBT)
1 |
196.4
|
8
|
343.6
|
608.8
|
561.8
|
564.7
|
712.8
|
-
|
Net income
1 |
137.5
|
-81.9
|
249.1
|
439.4
|
417.3
|
423.7
|
528.8
|
-
|
Net margin
|
10.34%
|
-7.77%
|
15.6%
|
24.28%
|
16.95%
|
15.59%
|
17.36%
|
-
|
EPS
2 |
1.690
|
-1.040
|
3.175
|
5.710
|
5.490
|
5.652
|
7.104
|
-
|
Free Cash Flow
1 |
241.3
|
-92.3
|
367.7
|
87.3
|
-71.2
|
474.2
|
716.1
|
861
|
FCF margin
|
18.15%
|
-8.76%
|
23.02%
|
4.82%
|
-2.89%
|
17.45%
|
23.5%
|
25.34%
|
FCF Conversion (EBITDA)
|
53.46%
|
-
|
58.64%
|
11.43%
|
-
|
41.86%
|
55.63%
|
60.02%
|
FCF Conversion (Net income)
|
175.49%
|
-
|
147.61%
|
19.87%
|
-
|
111.92%
|
135.4%
|
-
|
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
|
4,595
|
4,203
|
2,710
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.052
x
|
5.427
x
|
2.56
x
|
5.763
x
|
4.507
x
|
4.056
x
|
3.265
x
|
1.889
x
|
Free Cash Flow
1 |
241
|
-92.3
|
368
|
87.3
|
-71.2
|
474
|
716
|
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
|
3,498
|
3,876
|
-
|
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
|
267
|
330
|
Capex / Sales
|
9.87%
|
22.22%
|
5.75%
|
23.4%
|
27.48%
|
21.12%
|
8.75%
|
9.71%
|
Announcement Date
|
2/26/20
|
2/24/21
|
2/23/22
|
2/22/23
|
2/21/24
|
-
|
-
|
-
|
Last Close Price
133.6
USD Average target price
148.7
USD Spread / Average Target +11.26% Consensus |
1st Jan change
|
Capi.
|
---|
| -0.97% | 9.82B | | -1.22% | 23.26B | | -5.71% | 22.35B | | -6.78% | 21.79B | | +25.42% | 21.05B | | +14.89% | 19.6B | | +6.61% | 7.72B | | -24.23% | 7.69B | | +48.74% | 7.13B | | +4.26% | 6.85B |
Other Casinos & Gaming
|