Stock JTKWY JUST EAT TAKEAWAY.COM N.V.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Just Eat Takeaway.com N.V. OTC Markets

Equities

JTKWY

US48214T3059

Internet Services

Market Closed - OTC Markets
Other stock markets
 03:59:00 2024-07-08 pm EDT 		5-day change 1st Jan Change
2.41 USD -1.63% Intraday chart for Just Eat Takeaway.com N.V. +1.90% -19.67%
Jul. 08 Delivery Hero - EU antitrust fine could be well over 400 million euros RE
Jul. 08 UBS cuts GSK; RBC raises Melrose Industries AN

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 5,031 13,745 10,306 4,265 2,939 2,361 - -
Enterprise Value (EV) 1 5,251 13,786 11,602 4,625 3,575 3,005 2,822 2,491
P/E ratio -41.3 x -86.4 x -8.64 x -0.75 x -1.59 x -7.49 x -11.5 x -30.9 x
Yield - - - - - - - -
Capitalization / Revenue 12.1 x 6.73 x 2.29 x 0.77 x 0.57 x 0.45 x 0.43 x 0.41 x
EV / Revenue 12.6 x 6.75 x 2.58 x 0.83 x 0.69 x 0.57 x 0.51 x 0.43 x
EV / EBITDA 428 x 72.2 x -35.1 x 243 x 11 x 6.58 x 4.96 x 3.69 x
EV / FCF -73.6 x 91.9 x -20.2 x -14.7 x -132 x 16.5 x 8.22 x 7.85 x
FCF Yield -1.36% 1.09% -4.95% -6.79% -0.76% 6.07% 12.2% 12.7%
Price to Book 4.44 x 1.62 x 0.79 x 0.53 x 0.48 x 0.42 x 0.4 x 0.43 x
Nbr of stocks (in thousands) 61,206 148,759 212,621 215,966 213,278 206,207 - -
Reference price 2 82.20 92.40 48.47 19.75 13.78 11.45 11.45 11.45
Announcement Date 2/13/20 3/10/21 3/2/22 3/1/23 2/28/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 415.9 2,042 4,495 5,561 5,167 5,242 5,537 5,809
EBITDA 1 12.27 191 -331 19 324 456.3 569.3 675.4
EBIT 1 -25.29 19 -720 -5,149 -275 -138.2 -14.27 169
Operating Margin -6.08% 0.93% -16.02% -92.59% -5.32% -2.64% -0.26% 2.91%
Earnings before Tax (EBT) 1 -88.1 -147 -1,052 -5,768 -2,071 -290.1 -165.5 -34.52
Net income 1 -115.5 -151 -1,031 -5,667 -1,846 -273.3 -165.4 -43.62
Net margin -27.77% -7.39% -22.94% -101.91% -35.73% -5.21% -2.99% -0.75%
EPS 2 -1.990 -1.070 -5.610 -26.51 -8.690 -1.529 -0.9968 -0.3702
Free Cash Flow 1 -71.37 150 -574 -314 -27 182.4 343.5 317.5
FCF margin -17.16% 7.35% -12.77% -5.65% -0.52% 3.48% 6.2% 5.47%
FCF Conversion (EBITDA) - 78.53% - - - 39.97% 60.34% 47.01%
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 - - - - - - - -
Announcement Date 2/13/20 3/10/21 3/2/22 3/1/23 2/28/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 S1 2020 S2 2021 S1 2021 S2 2022 S1 2022 S2 2023 S1 2023 S2 2024 Q1 2024 S1 2024 S2
Net sales 1 675 1,367 1,768 2,727 2,781 2,780 2,588 2,579 1,282 2,534 2,582
EBITDA 135 - -171 -141 -134 153 143 - - 208 246
EBIT - -96 - -453 -3,383 - -163 -112 - - -
Operating Margin - -7.02% - -16.61% -121.65% - -6.3% -4.34% - - -
Earnings before Tax (EBT) - - - - - - - - - - -
Net income - - - - - - - - - - -
Net margin - - - - - - - - - - -
EPS - - - - - - - - - - -
Dividend per Share - - - - - - - - - - -
Announcement Date 8/12/20 3/10/21 8/17/21 3/2/22 8/3/22 3/1/23 7/26/23 2/28/24 - - -
1EUR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 220 41 1,296 360 636 643 461 130
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 17.95 x 0.2147 x -3.915 x 18.95 x 1.963 x 1.41 x 0.8104 x 0.1925 x
Free Cash Flow 1 -71.4 150 -574 -314 -27 182 344 318
ROE (net income / shareholders' equity) -11.3% -3.14% -8.61% -5.9% -6.91% -3.41% -0.74% 0.99%
ROA (Net income/ Total Assets) -6.92% -2.51% -6.59% -4.1% -4.27% -0.07% 1.15% 1.17%
Assets 1 1,669 6,016 15,647 138,331 43,192 407,840 -14,437 -3,734
Book Value Per Share 2 18.50 57.10 61.40 37.00 28.40 27.60 28.70 26.40
Cash Flow per Share 2 -1.100 1.250 -2.300 -0.7800 0.5900 1.250 1.830 2.210
Capex 1 7.6 27 151 201 152 181 183 183
Capex / Sales 1.83% 1.32% 3.36% 3.61% 2.94% 3.46% 3.31% 3.15%
Announcement Date 2/13/20 3/10/21 3/2/22 3/1/23 2/28/24 - - -
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

Ratings for Just Eat Takeaway.com N.V.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
17
Last Close Price
11.45 EUR
Average target price
21.6 EUR
Spread / Average Target
+88.67%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Other Internet Services

1st Jan change Capi.
TENCENT HOLDINGS LIMITED Stock Tencent Holdings Limited
+28.68% 447B
UBER TECHNOLOGIES, INC. Stock Uber Technologies, Inc.
+15.72% 148B
AIRBNB, INC. Stock Airbnb, Inc.
+11.62% 96.81B
PROSUS N.V. Stock Prosus N.V.
+22.22% 87.04B
SPOTIFY TECHNOLOGY S.A. Stock Spotify Technology S.A.
+66.95% 63.07B
DOORDASH, INC. Stock DoorDash, Inc.
+10.26% 45.37B
NASPERS LIMITED Stock Naspers Limited
+13.51% 33.59B
COSTAR GROUP, INC. Stock CoStar Group, Inc.
-16.89% 29.88B
PINTEREST, INC. Stock Pinterest, Inc.
+17.28% 29.72B
Other Internet Services
  1. Stock Market
  2. Equities
  3. TKWY Stock
  4. JTKWY Stock
  5. Financials Just Eat Takeaway.com N.V.