|
Real-time
Other stock markets
|
5-day change | 1st Jan Change | ||
| 8.660 EUR | +2.12% |
|
+3.84% | +4.34% |
| Apr. 23 | Banijay Group Revises Revenue Guidance for the Year 2025 | CI |
| Apr. 21 | Betting group FDJ United trims 2026 revenue, margin guidance | RE |
Company Valuation: Banijay Group N.V.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 210 | 3,902 | 3,478 | 3,598 | 3,513 | 3,589 | - | - |
| Change | - | 1,757.95% | -10.85% | 3.43% | -2.35% | 2.17% | - | - |
| Enterprise Value (EV) 1 | 210 | 5,992 | 5,758 | 6,197 | 6,086 | 6,073 | 5,809 | 5,525 |
| Change | - | 2,753.57% | -3.91% | 7.62% | -1.8% | -0.2% | -4.35% | -4.89% |
| P/E ratio | - | -31.6x | 60.4x | 25x | - | 11.7x | 9.26x | 8.12x |
| PBR | - | 241x | 106x | 254x | - | 12.9x | 7.13x | 5.71x |
| PEG | - | - | -0x | 0x | - | - | 0.4x | 0.6x |
| Capitalization / Revenue | 0.06x | 0.96x | 0.81x | 0.75x | 0.72x | 0.63x | 0.56x | 0.53x |
| EV / Revenue | 0.06x | 1.48x | 1.33x | 1.29x | 1.25x | 1.07x | 0.9x | 0.81x |
| EV / EBITDA | - | 8.94x | 7.82x | 6.88x | 6.33x | 5.74x | 4.78x | 4.25x |
| EV / EBIT | - | 15.2x | 9.58x | 8.42x | 7.64x | 8.35x | 6.34x | 5.97x |
| EV / FCF | - | 15.3x | 13.3x | 17.3x | 11.7x | 15x | 12.4x | 10x |
| FCF Yield | - | 6.52% | 7.5% | 5.77% | 8.57% | 6.65% | 8.07% | 10% |
| Dividend per Share 2 | - | - | 0.35 | 0.35 | 0.35 | 0.3669 | 0.4215 | 0.5203 |
| Rate of return | - | - | 4.14% | 4.12% | 4.22% | 4.33% | 4.97% | 6.14% |
| EPS 2 | - | -0.3 | 0.14 | 0.34 | - | 0.7247 | 0.9157 | 1.044 |
| Distribution rate | - | - | 250% | 103% | - | 50.6% | 46% | 49.8% |
| Net sales 1 | 3,497 | 4,047 | 4,318 | 4,803 | 4,880 | 5,658 | 6,424 | 6,782 |
| EBITDA 1 | - | 670.2 | 736.7 | 900.2 | 961.1 | 1,059 | 1,216 | 1,299 |
| EBIT 1 | - | 393.4 | 601.3 | 735.7 | 796.8 | 727.1 | 915.8 | 925.4 |
| Net income 1 | - | -81.1 | 60.8 | 146.1 | 247.5 | 303.2 | 372.8 | 441.6 |
| Net Debt 1 | - | 2,091 | 2,280 | 2,599 | 2,573 | 2,484 | 2,220 | 1,936 |
| Reference price 2 | 10.000 | 9.478 | 8.450 | 8.500 | 8.300 | 8.480 | 8.480 | 8.480 |
| Nbr of stocks (in thousands) | 21,000 | 411,658 | 411,648 | 423,247 | 423,241 | 423,243 | - | - |
| Announcement Date | 7/1/22 | 3/16/23 | 3/7/24 | 3/6/25 | 3/5/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.7x | 1.07x | 5.74x | 4.33% | 4.21B | |
| 25.87x | 0.89x | 7.08x | 1.87% | 11.96B | |
| -682.42x | 7.62x | 459.34x | -.--% | 8.09B | |
| 20.95x | 2.77x | 11.28x | 1.65% | 7.16B | |
| 53.25x | 17.22x | 37.21x | 1% | 6.25B | |
| 28.36x | 2.44x | 4.84x | 1.49% | 5.48B | |
| 46.23x | 3.64x | 17.25x | 1.12% | 3.94B | |
| -16.19x | 2.1x | 21.6x | -.--% | 3.51B | |
| 12.6x | 3.83x | 5.98x | -.--% | 2.94B | |
| Average | -55.52x | 4.62x | 63.37x | 1.27% | 5.95B | |
| Weighted average by Cap. | -81.48x | 4.68x | 80.81x | 1.33% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- BNJ Stock
- Valuation Banijay Group N.V.
Select your edition
All financial news and data tailored to specific country editions
