Market Closed -
Nasdaq
04:00:00 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
6.34
USD
|
+0.48%
|
|
+3.09%
|
-28.52%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
11,116
|
8,847
|
4,858
|
5,119
|
3,877
|
2,771
|
-
|
-
|
Enterprise Value (EV)
1 |
14,078
|
13,088
|
10,161
|
11,952
|
3,877
|
8,734
|
8,205
|
8,105
|
P/E ratio
|
31.2
x
|
-7.01
x
|
-6
x
|
-5.73
x
|
-14
x
|
25.3
x
|
10.1
x
|
7.42
x
|
Yield
|
2.69%
|
-
|
-
|
-
|
-
|
-
|
1.35%
|
6.52%
|
Capitalization / Revenue
|
1.94
x
|
5.12
x
|
2.41
x
|
3.79
x
|
1.03
x
|
0.59
x
|
0.55
x
|
0.5
x
|
EV / Revenue
|
2.45
x
|
7.57
x
|
5.05
x
|
8.85
x
|
1.03
x
|
1.85
x
|
1.62
x
|
1.47
x
|
EV / EBITDA
|
8.33
x
|
-126
x
|
61.6
x
|
-191
x
|
4.03
x
|
6.89
x
|
5.87
x
|
5.58
x
|
EV / FCF
|
36.2
x
|
-10.1
x
|
-10.8
x
|
-16
x
|
-
|
11.3
x
|
9.86
x
|
9.64
x
|
FCF Yield
|
2.76%
|
-9.91%
|
-9.26%
|
-6.27%
|
-
|
8.88%
|
10.1%
|
10.4%
|
Price to Book
|
4.75
x
|
8.03
x
|
19.7
x
|
-6.02
x
|
-
|
-2.36
x
|
-3.31
x
|
-5.17
x
|
Nbr of stocks (in thousands)
|
459,921
|
476,952
|
477,203
|
445,089
|
437,090
|
437,090
|
-
|
-
|
Reference price
2 |
24.17
|
18.55
|
10.18
|
11.50
|
8.870
|
6.340
|
6.340
|
6.340
|
Announcement Date
|
2/20/20
|
2/25/21
|
3/1/22
|
3/1/23
|
3/1/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,737
|
1,728
|
2,012
|
1,350
|
3,775
|
4,711
|
5,064
|
5,518
|
EBITDA
1 |
1,689
|
-104.3
|
165
|
-62.58
|
961.8
|
1,267
|
1,399
|
1,454
|
EBIT
1 |
747.7
|
-940.6
|
-577.5
|
-743.1
|
64.96
|
559.1
|
678.6
|
841.6
|
Operating Margin
|
13.03%
|
-54.43%
|
-28.7%
|
-55.05%
|
1.72%
|
11.87%
|
13.4%
|
15.25%
|
Earnings before Tax (EBT)
1 |
402.6
|
-1,458
|
-953.6
|
-1,092
|
-401.9
|
104.8
|
261.7
|
393.5
|
Net income
1 |
373.2
|
-1,263
|
-811.8
|
-930.5
|
-277.6
|
123.6
|
264.6
|
373.5
|
Net margin
|
6.5%
|
-73.12%
|
-40.34%
|
-68.93%
|
-7.35%
|
2.62%
|
5.23%
|
6.77%
|
EPS
2 |
0.7750
|
-2.647
|
-1.698
|
-2.007
|
-0.6330
|
0.2503
|
0.6256
|
0.8540
|
Free Cash Flow
1 |
388.8
|
-1,297
|
-940.6
|
-749.2
|
-
|
775.1
|
831.7
|
841
|
FCF margin
|
6.78%
|
-75.09%
|
-46.74%
|
-55.49%
|
-
|
16.46%
|
16.42%
|
15.24%
|
FCF Conversion (EBITDA)
|
23.01%
|
-
|
-
|
-
|
-
|
61.19%
|
59.45%
|
57.85%
|
FCF Conversion (Net income)
|
104.17%
|
-
|
-
|
-
|
-
|
627.04%
|
314.28%
|
225.19%
|
Dividend per Share
2 |
0.6505
|
-
|
-
|
-
|
-
|
-
|
0.0857
|
0.4137
|
Announcement Date
|
2/20/20
|
2/25/21
|
3/1/22
|
3/1/23
|
3/1/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
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
|
---|
Net sales
1 |
446.4
|
480.6
|
474.9
|
296.1
|
241.8
|
337.1
|
716.5
|
947.9
|
1,017
|
1,094
|
1,140
|
1,163
|
1,188
|
1,219
|
1,284
|
EBITDA
1 |
15.05
|
81.3
|
41.2
|
-30.12
|
-53.54
|
-20.12
|
190.8
|
241.1
|
262.1
|
287.6
|
311.6
|
312.2
|
320
|
341.2
|
-
|
EBIT
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
69.94
|
103.4
|
-94.38
|
114.9
|
125.5
|
140.4
|
149.7
|
169.1
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7.38%
|
10.17%
|
-8.63%
|
10.08%
|
10.79%
|
11.82%
|
12.28%
|
13.17%
|
Earnings before Tax (EBT)
1 |
-269.3
|
-187.2
|
-219.9
|
-294.1
|
-284.6
|
-293.4
|
-
|
-52.22
|
-34.77
|
-212
|
3.519
|
14.06
|
28.87
|
37.9
|
62.24
|
Net income
1 |
-233.2
|
-159.9
|
-183.3
|
-251.5
|
-243.8
|
-251.9
|
-
|
-23.44
|
-16.3
|
-156.6
|
3.046
|
12.17
|
24.99
|
32.81
|
53.88
|
Net margin
|
-52.25%
|
-33.28%
|
-38.59%
|
-84.92%
|
-100.83%
|
-74.74%
|
-
|
-2.47%
|
-1.6%
|
-14.32%
|
0.27%
|
1.05%
|
2.1%
|
2.69%
|
4.2%
|
EPS
2 |
-0.4870
|
-0.3360
|
-0.3870
|
-0.5310
|
-0.5280
|
-0.5660
|
-0.1840
|
-0.0540
|
-0.0370
|
-0.3580
|
0.0185
|
0.0393
|
0.0624
|
0.0925
|
0.1233
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/9/21
|
3/1/22
|
5/5/22
|
8/18/22
|
11/2/22
|
3/1/23
|
5/10/23
|
8/1/23
|
11/7/23
|
3/1/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,962
|
4,240
|
5,303
|
6,833
|
-
|
5,963
|
5,434
|
5,334
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.753
x
|
-40.66
x
|
32.14
x
|
-109.2
x
|
-
|
4.707
x
|
3.884
x
|
3.669
x
|
Free Cash Flow
1 |
389
|
-1,297
|
-941
|
-749
|
-
|
775
|
832
|
841
|
ROE (net income / shareholders' equity)
|
15.8%
|
-71.4%
|
-121%
|
-
|
-
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
4.01%
|
-13.7%
|
-9.07%
|
-10.2%
|
-
|
-0.15%
|
2.75%
|
4.8%
|
Assets
1 |
9,305
|
9,255
|
8,953
|
9,093
|
-
|
-82,411
|
9,623
|
7,781
|
Book Value Per Share
2 |
5.090
|
2.310
|
0.5200
|
-1.910
|
-
|
-2.690
|
-1.920
|
-1.230
|
Cash Flow per Share
2 |
1.740
|
-0.6000
|
-0.5600
|
-0.4500
|
-
|
1.550
|
2.120
|
2.770
|
Capex
1 |
447
|
437
|
672
|
610
|
-
|
328
|
295
|
476
|
Capex / Sales
|
7.8%
|
25.26%
|
33.38%
|
45.16%
|
-
|
6.97%
|
5.83%
|
8.62%
|
Announcement Date
|
2/20/20
|
2/25/21
|
3/1/22
|
3/1/23
|
3/1/24
|
-
|
-
|
-
|
Last Close Price
6.34
USD Average target price
10.91
USD Spread / Average Target +72.09% Consensus |
1st Jan change
|
Capi.
|
---|
| -28.52% | 2.77B | | +7.14% | 33.01B | | +5.10% | 24.32B | | +22.35% | 20.52B | | -18.63% | 19.87B | | -18.07% | 19.35B | | -1.52% | 16.62B | | -4.07% | 9.51B | | -21.91% | 7.92B | | +6.70% | 7.13B |
Other Casinos & Gaming
|