Real-time Estimate
Cboe BZX
10:03:43 2024-07-12 am EDT
|
5-day change
|
1st Jan Change
|
205.9
USD
|
+1.19%
|
|
+5.01%
|
+14.49%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,985
|
26,350
|
20,354
|
19,604
|
24,758
|
27,990
|
-
|
-
|
Enterprise Value (EV)
2 |
6,985
|
29,164
|
23,001
|
24,248
|
28,870
|
31,857
|
30,842
|
29,767
|
P/E ratio
|
-
|
-
|
-
|
-
|
-
|
165
x
|
37.2
x
|
25.6
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
3.26
x
|
5.01
x
|
3.37
x
|
2.55
x
|
2.65
x
|
2.55
x
|
2.27
x
|
2.08
x
|
EV / Revenue
|
3.26
x
|
5.54
x
|
3.81
x
|
3.15
x
|
3.09
x
|
2.9
x
|
2.51
x
|
2.21
x
|
EV / EBITDA
|
16.4
x
|
23.7
x
|
23
x
|
23.2
x
|
19.5
x
|
16.5
x
|
12.6
x
|
10.3
x
|
EV / FCF
|
24.8
x
|
27.1
x
|
40.9
x
|
47.5
x
|
46.9
x
|
37.6
x
|
25.1
x
|
19.1
x
|
FCF Yield
|
4.04%
|
3.69%
|
2.45%
|
2.1%
|
2.13%
|
2.66%
|
3.99%
|
5.25%
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
3.28
x
|
2.98
x
|
2.66
x
|
Nbr of stocks (in thousands)
|
79,475
|
174,995
|
174,839
|
175,961
|
176,059
|
177,682
|
-
|
-
|
Reference price
3 |
115.0
|
205.9
|
157.5
|
134.8
|
179.0
|
203.5
|
203.5
|
203.5
|
Announcement Date
|
2/27/20
|
3/2/21
|
3/1/22
|
3/2/23
|
3/26/24
|
-
|
-
|
-
|
1USD in Million2GBP in Million3USD Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,140
|
5,264
|
6,036
|
7,693
|
9,336
|
10,988
|
12,306
|
13,457
|
EBITDA
1 |
425.4
|
1,231
|
1,001
|
1,045
|
1,484
|
1,934
|
2,448
|
2,900
|
EBIT
1 |
280.6
|
990
|
746
|
675
|
466.4
|
1,198
|
1,699
|
2,182
|
Operating Margin
|
13.11%
|
18.81%
|
12.36%
|
8.77%
|
5%
|
10.9%
|
13.81%
|
16.22%
|
Earnings before Tax (EBT)
1 |
135.7
|
247.9
|
-288.4
|
-274.8
|
-863.9
|
271.8
|
978.4
|
1,407
|
Net income
1 |
144
|
37.9
|
-415.8
|
-302
|
-967.7
|
214.5
|
789.1
|
1,122
|
Net margin
|
6.73%
|
0.72%
|
-6.89%
|
-3.93%
|
-10.36%
|
1.95%
|
6.41%
|
8.34%
|
EPS
2 |
-
|
-
|
-
|
-
|
-
|
1.235
|
5.468
|
7.933
|
Free Cash Flow
1 |
282
|
1,077
|
563
|
510
|
616.1
|
847.2
|
1,231
|
1,562
|
FCF margin
|
13.18%
|
20.46%
|
9.33%
|
6.63%
|
6.6%
|
7.71%
|
10%
|
11.61%
|
FCF Conversion (EBITDA)
|
66.29%
|
87.49%
|
56.24%
|
48.8%
|
41.52%
|
43.81%
|
50.28%
|
53.88%
|
FCF Conversion (Net income)
|
195.83%
|
2,841.69%
|
-
|
-
|
-
|
394.93%
|
155.94%
|
139.28%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/27/20
|
3/2/21
|
3/1/22
|
3/2/23
|
3/26/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
1,120
|
2,389
|
2,875
|
3,053
|
1,544
|
2,983
|
1,566
|
1,822
|
3,388
|
1,891
|
2,414
|
4,305
|
2,411
|
2,398
|
4,809
|
2,040
|
2,700
|
2,648
|
5,265
|
2,368
|
3,169
|
5,773
|
3,114
|
2,952
|
EBITDA
1 |
-
|
684
|
-
|
597
|
-
|
404
|
-
|
-
|
476
|
-
|
-
|
569
|
-
|
-
|
823
|
-
|
408.5
|
506.2
|
-
|
325
|
704
|
-
|
534.1
|
638.7
|
EBIT
1 |
-
|
-
|
-
|
183.6
|
-
|
274
|
-
|
-
|
334
|
-
|
-
|
341
|
-
|
-
|
585
|
-
|
98.55
|
216.4
|
-
|
27.97
|
407.1
|
-
|
242.3
|
306
|
Operating Margin
|
-
|
-
|
-
|
6.01%
|
-
|
9.19%
|
-
|
-
|
9.86%
|
-
|
-
|
7.92%
|
-
|
-
|
12.16%
|
-
|
3.65%
|
8.17%
|
-
|
1.18%
|
12.85%
|
-
|
7.78%
|
10.36%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-51.4
|
-
|
-
|
-223.4
|
-
|
-
|
83
|
-
|
-128.7
|
120.8
|
-
|
-82.21
|
285
|
-
|
173
|
242.4
|
Net income
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-112
|
-
|
-
|
-187.7
|
-
|
-
|
128
|
-
|
-155.8
|
59.45
|
-
|
-92.92
|
228.3
|
-
|
151
|
181.2
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-3.31%
|
-
|
-
|
-4.36%
|
-
|
-
|
2.66%
|
-
|
-5.77%
|
2.24%
|
-
|
-3.92%
|
7.2%
|
-
|
4.85%
|
6.14%
|
EPS
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.040
|
-
|
-0.6625
|
1.615
|
-
|
1.070
|
1.290
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/27/20
|
8/27/20
|
3/2/21
|
8/10/21
|
3/1/22
|
3/1/22
|
5/4/22
|
8/12/22
|
8/12/22
|
11/9/22
|
3/2/23
|
3/2/23
|
5/9/23
|
8/9/23
|
8/9/23
|
12/26/23
|
5/14/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
2,814
|
2,647
|
4,644
|
4,112
|
3,867
|
2,852
|
1,777
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
2.286
x
|
2.644
x
|
4.444
x
|
2.771
x
|
2
x
|
1.165
x
|
0.6127
x
|
Free Cash Flow
1 |
282
|
1,077
|
563
|
510
|
616
|
847
|
1,231
|
1,562
|
ROE (net income / shareholders' equity)
|
5.97%
|
6.98%
|
4.19%
|
-
|
-
|
9.76%
|
14%
|
16.7%
|
ROA (Net income/ Total Assets)
|
4.51%
|
4.66%
|
2.63%
|
-
|
-
|
4.13%
|
5.58%
|
6.68%
|
Assets
1 |
3,195
|
813.4
|
-15,804
|
-
|
-
|
5,192
|
14,134
|
16,802
|
Book Value Per Share
2 |
-
|
-
|
-
|
-
|
-
|
62.00
|
68.20
|
76.50
|
Cash Flow per Share
2 |
-
|
-
|
-
|
-
|
5.290
|
9.100
|
12.10
|
14.80
|
Capex
1 |
136
|
252
|
308
|
403
|
126
|
528
|
555
|
603
|
Capex / Sales
|
6.36%
|
4.79%
|
5.1%
|
5.24%
|
1.35%
|
4.8%
|
4.51%
|
4.48%
|
Announcement Date
|
2/27/20
|
3/2/21
|
3/1/22
|
3/2/23
|
3/26/24
|
-
|
-
|
-
|
Last Close Price
203.5
USD Average target price
243.9
USD Spread / Average Target +19.86% Consensus |
1st Jan change
|
Capi.
|
---|
| +13.67% | 36.15B | | -4.01% | 22.66B | | +29.64% | 22.22B | | -19.54% | 19.37B | | +5.39% | 18B | | -25.51% | 17.25B | | +3.46% | 10.26B | | -16.89% | 8.43B | | +2.48% | 7.43B | | +0.97% | 6.66B |
Other Casinos & Gaming
|