|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 19.72 EUR | +0.36% |
|
+1.49% | +49.45% |
| Jul. 08 | Just Eat Takeaway.com - approved all proposals at EGM in connection with recommended public offer by Prosus | RE |
| Jul. 05 | UK's Cooper orders crackdown on illegal working for delivery apps | AN |
Projected Income Statement: Just Eat Takeaway.com N.V.
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,042 | 4,495 | 5,561 | 5,167 | 5,097 | 3,676 | 3,915 | 4,105 |
| Change | - | 120.13% | 23.72% | -7.09% | -1.35% | -27.87% | 6.49% | 4.84% |
| EBITDA 1 | 191 | -331 | 19 | 324 | 448 | 371.3 | 453.2 | 508.6 |
| Change | - | -273.3% | 105.74% | 1,605.26% | 38.27% | -17.12% | 22.05% | 12.23% |
| EBIT 1 | 19 | -720 | -5,149 | -275 | -221 | 199 | 268.7 | 337.2 |
| Change | - | -3,889.47% | -615.14% | 94.66% | 19.64% | 190.05% | 35.03% | 25.49% |
| Interest Paid 1 | -29 | -53 | -47 | -48 | -13 | -9.6 | -4.5 | -4 |
| Earnings before Tax (EBT) 1 | -147 | -1,052 | -5,768 | -2,071 | -1,721 | -108.3 | 124.4 | 209.6 |
| Change | - | -615.65% | -448.29% | 64.1% | 16.9% | 93.71% | 214.9% | 68.5% |
| Net income 1 | -151 | -1,031 | -5,667 | -1,846 | -1,645 | -162.8 | -33.81 | 57.16 |
| Change | - | -582.78% | -449.66% | 67.43% | 10.89% | 90.11% | 79.22% | 269.04% |
| Announcement Date | 3/10/21 | 3/2/22 | 3/1/23 | 2/28/24 | 2/24/25 | - | - | - |
1EUR in Million
Estimates
Forecast Balance Sheet: Just Eat Takeaway.com N.V.
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 41 | 1,296 | 360 | 636 | 386 | -49.9 | -338 | -685 |
| Change | - | 3,060.98% | -72.22% | 76.67% | -39.31% | -112.93% | -577.35% | -102.66% |
| Announcement Date | 3/10/21 | 3/2/22 | 3/1/23 | 2/28/24 | 2/24/25 | - | - | - |
1EUR in Million
Estimates
Cash Flow Forecast: Just Eat Takeaway.com N.V.
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| CAPEX 1 | 27 | 151 | 201 | 152 | 161 | 127 | 127.6 | 130.7 |
| Change | - | 459.26% | 33.11% | -24.38% | 5.92% | -21.09% | 0.42% | 2.44% |
| Free Cash Flow (FCF) 1 | 150 | -574 | -314 | -27 | 120 | 170.7 | 245.8 | 302.5 |
| Change | - | -482.67% | 45.3% | 91.4% | 544.44% | 42.27% | 43.98% | 23.07% |
| Announcement Date | 3/10/21 | 3/2/22 | 3/1/23 | 2/28/24 | 2/24/25 | - | - | - |
1EUR in Million
Estimates
Forecast Financial Ratios: Just Eat Takeaway.com N.V.
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
Profitability | ||||||||
| EBITDA Margin (%) | 9.35% | -7.36% | 0.34% | 6.27% | 8.79% | 10.1% | 11.58% | 12.39% |
| EBIT Margin (%) | 0.93% | -16.02% | -92.59% | -5.32% | -4.34% | 5.41% | 6.86% | 8.22% |
| EBT Margin (%) | -7.2% | -23.4% | -103.72% | -40.08% | -33.76% | -2.95% | 3.18% | 5.11% |
| Net margin (%) | -7.39% | -22.94% | -101.91% | -35.73% | -32.27% | -4.43% | -0.86% | 1.39% |
| FCF margin (%) | 7.35% | -12.77% | -5.65% | -0.52% | 2.35% | 4.64% | 6.28% | 7.37% |
| FCF / Net Income (%) | -99.34% | 55.67% | 5.54% | 1.46% | -7.29% | -104.89% | -726.96% | 529.24% |
Profitability | ||||||||
| ROA | -2.51% | -6.59% | -4.1% | -4.27% | -14.32% | -0.58% | 1.01% | 1.2% |
| ROE | -3.14% | -8.61% | -5.9% | -6.91% | -24.96% | -2.33% | 0.54% | 2% |
Financial Health | ||||||||
| Leverage (Debt/EBITDA) | 0.21x | -3.92x | 18.95x | 1.96x | 0.86x | - | - | - |
| Debt / Free cash flow | 0.27x | -2.26x | -1.15x | -23.56x | 3.22x | - | - | - |
Capital Intensity | ||||||||
| CAPEX / Current Assets (%) | 1.32% | 3.36% | 3.61% | 2.94% | 3.16% | 3.46% | 3.26% | 3.18% |
| CAPEX / EBITDA (%) | 14.14% | -45.62% | 1,057.89% | 46.91% | 35.94% | 34.21% | 28.15% | 25.7% |
| CAPEX / FCF (%) | 18% | -26.31% | -64.01% | -562.96% | 134.17% | 74.41% | 51.9% | 43.2% |
Items per share | ||||||||
| Cash flow per share 1 | 1.254 | -2.302 | -0.777 | 0.5883 | 1.384 | 1.093 | 1.518 | 1.955 |
| Change | - | -283.54% | 66.25% | 175.71% | 135.29% | -21.02% | 38.85% | 28.81% |
| Dividend per Share 1 | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Book Value Per Share 1 | 57.13 | 61.38 | 36.98 | 28.45 | 21.88 | 21.33 | 21.84 | 22.62 |
| Change | - | 7.43% | -39.75% | -23.07% | -23.08% | -2.5% | 2.37% | 3.56% |
| EPS 1 | -1.07 | -5.61 | -26.51 | -8.69 | -8.09 | -0.7083 | -0.1594 | 0.3272 |
| Change | - | -424.3% | -372.55% | 67.22% | 6.9% | 91.25% | 77.49% | 305.2% |
| Nbr of stocks (in thousands) | 148,759 | 212,621 | 215,966 | 213,278 | 202,231 | 197,694 | 197,694 | 197,694 |
| Announcement Date | 3/10/21 | 3/2/22 | 3/1/23 | 2/28/24 | 2/24/25 | - | - | - |
1EUR
Estimates
| 2025 * | 2026 * | |
|---|---|---|
| P/E ratio | -27.8x | -124x |
| PBR | 0.92x | 0.9x |
| EV / Sales | 1.05x | 0.91x |
| Yield | - | - |
More valuation ratios
* Estimated data
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Sell
Buy
Mean consensus
HOLD
Number of Analysts
18
Last Close Price
19.72EUR
Average target price
20.54EUR
Spread / Average Target
+4.17%
Quarterly revenue - Rate of surprise
- Stock Market
- Equities
- TKWY Stock
- Financials Just Eat Takeaway.com N.V.
Select your edition
All financial news and data tailored to specific country editions
