BANIJAY GROUP N.V. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 9.1 EUR | 0.00% |
|
-0.55% | +7.69% |
| May. 27 | FL Entertainment N.V. will Change its Ticker to BNJ from FLE | CI |
| May. 27 | FL Entertainment N.V. will Change its Name to Banijay Group | CI |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 210 | 3,902 | 3,478 | 3,852 | - | - |
| Enterprise Value (EV) 1 | 210 | 5,992 | 5,758 | 6,164 | 5,971 | 5,402 |
| P/E ratio | - | -31.6 x | 60.4 x | 15 x | 12 x | 9.19 x |
| Yield | - | - | 4.14% | 2.99% | 3.53% | 3.94% |
| Capitalization / Revenue | 0.06 x | 0.96 x | 0.81 x | 0.8 x | 0.75 x | 0.7 x |
| EV / Revenue | 0.06 x | 1.48 x | 1.33 x | 1.28 x | 1.16 x | 0.98 x |
| EV / EBITDA | - | 8.94 x | 7.82 x | 7.66 x | 6.85 x | 5.79 x |
| EV / FCF | - | 15.3 x | 13.3 x | 16.4 x | 12.8 x | 9.94 x |
| FCF Yield | - | 6.52% | 7.5% | 6.08% | 7.79% | 10.1% |
| Price to Book | - | 241 x | 106 x | 16.9 x | 8.92 x | 5.48 x |
| Nbr of stocks (in thousands) | 21,000 | 411,658 | 411,648 | 423,248 | - | - |
| Reference price 2 | 10.00 | 9.478 | 8.450 | 9.100 | 9.100 | 9.100 |
| Announcement Date | 7/1/22 | 3/16/23 | 3/7/24 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | 3,497 | 4,047 | 4,318 | 4,808 | 5,163 | 5,496 |
| EBITDA 1 | - | 670.2 | 736.7 | 804.6 | 871.1 | 933.3 |
| EBIT 1 | - | 393.4 | 601.3 | 663.1 | 721 | 776.5 |
| Operating Margin | - | 9.72% | 13.93% | 13.79% | 13.96% | 14.13% |
| Earnings before Tax (EBT) 1 | - | -4.2 | 151.8 | 376 | 430 | 488 |
| Net income 1 | - | -81.1 | 60.8 | 251.1 | 316.4 | 411 |
| Net margin | - | -2% | 1.41% | 5.22% | 6.13% | 7.48% |
| EPS 2 | - | -0.3000 | 0.1400 | 0.6050 | 0.7600 | 0.9900 |
| Free Cash Flow 1 | - | 390.5 | 432.1 | 374.8 | 465.3 | 543.5 |
| FCF margin | - | 9.65% | 10.01% | 7.8% | 9.01% | 9.89% |
| FCF Conversion (EBITDA) | - | 58.27% | 58.65% | 46.58% | 53.41% | 58.23% |
| FCF Conversion (Net income) | - | - | 710.69% | 149.26% | 147.08% | 132.24% |
| Dividend per Share 2 | - | - | 0.3500 | 0.2724 | 0.3215 | 0.3585 |
| Announcement Date | 7/1/22 | 3/16/23 | 3/7/24 | - | - | - |
1EUR in Million2EUR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | 2,091 | 2,280 | 2,312 | 2,120 | 1,551 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 3.12 x | 3.095 x | 2.874 x | 2.433 x | 1.661 x |
| Free Cash Flow 1 | - | 391 | 432 | 375 | 465 | 544 |
| ROE (net income / shareholders' equity) | - | - | 272% | 191% | 93.1% | 57.9% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - |
| Book Value Per Share 2 | - | 0.0400 | 0.0800 | 0.5400 | 1.020 | 1.660 |
| Cash Flow per Share 2 | - | 1.540 | 1.220 | 0.5800 | 1.280 | 1.430 |
| Capex 1 | - | 68.1 | 84.9 | 94.9 | 103 | 110 |
| Capex / Sales | - | 1.68% | 1.97% | 1.97% | 1.99% | 2% |
| Announcement Date | 7/1/22 | 3/16/23 | 3/7/24 | - | - | - |
1EUR in Million2EUR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
HOLD
Number of Analysts
4
Last Close Price
9.1
EUR
Average target price
10.85
EUR
Spread / Average Target
+19.23%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +7.69% | 4.16B | |
| +13.23% | 8.13B | |
| -11.47% | 5.76B | |
| +7.36% | 5.59B | |
| +3.20% | 4.49B | |
| +10.18% | 3.61B | |
| +11.56% | 3.09B | |
| -8.99% | 2.87B | |
| -27.55% | 2.21B | |
| +9.88% | 1.66B |
- Stock Market
- Equities
- BNJ Stock
- Financials Banijay Group N.V.
