|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 19.46 EUR | +0.34% |
|
+0.28% | +47.52% |
| 03-14 | JUST EAT TAKEAWAY.COM : JP Morgan reiterates its Buy rating | ZD |
| 03-13 | Deliveroo pushes back margin goal as consumers struggle | RE |
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 | 3,730 | 3,981 | 4,221 |
| Change | - | 120.13% | 23.72% | -7.09% | -1.35% | -26.82% | 6.73% | 6.01% |
| EBITDA 1 | 191 | -331 | 19 | 324 | 448 | 389.8 | 476.9 | 543.1 |
| Change | - | - | - | 1,605.26% | 38.27% | -13% | 22.36% | 13.88% |
| EBIT 1 | 19 | -720 | -5,149 | -275 | -221 | 84.34 | 181.9 | 364 |
| Change | - | - | 615.14% | -94.66% | -19.64% | - | 115.72% | 100.06% |
| Interest Paid 1 | -29 | -53 | -47 | -48 | -13 | -10 | -3 | -2.667 |
| Earnings before Tax (EBT) 1 | -147 | -1,052 | -5,768 | -2,071 | -1,721 | 106.1 | 157.5 | 376 |
| Change | - | 615.65% | 448.29% | -64.1% | -16.9% | - | 48.4% | 138.73% |
| Net income 1 | -151 | -1,031 | -5,667 | -1,846 | -1,645 | -133.8 | 11.85 | 80.48 |
| Change | - | 582.78% | 449.66% | -67.43% | -10.89% | 91.87% | - | 579.13% |
| 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 | -49.6 | -282 | -655 |
| Change | - | 3,060.98% | -72.22% | 76.67% | -39.31% | -112.85% | -668.55% | -332.27% |
| 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 | 112 | 111.7 | 117.5 |
| Change | - | 459.26% | 33.11% | -24.38% | 5.92% | -30.42% | -0.33% | 5.27% |
| Free Cash Flow (FCF) 1 | 150 | -574 | -314 | -27 | 120 | 180.8 | 265.9 | 309.2 |
| Change | - | -482.67% | -45.3% | -91.4% | -544.44% | 50.63% | 47.08% | 16.28% |
| 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% | 10.45% | 11.98% | 12.87% |
| EBIT Margin (%) | 0.93% | -16.02% | -92.59% | -5.32% | -4.34% | 2.26% | 4.57% | 8.62% |
| EBT Margin (%) | -7.2% | -23.4% | -103.72% | -40.08% | -33.76% | 2.85% | 3.96% | 8.91% |
| Net margin (%) | -7.39% | -22.94% | -101.91% | -35.73% | -32.27% | -3.59% | 0.3% | 1.91% |
| FCF margin (%) | 7.35% | -12.77% | -5.65% | -0.52% | 2.35% | 4.85% | 6.68% | 7.32% |
| FCF / Net Income (%) | -99.34% | 55.67% | 5.54% | 1.46% | -7.29% | -135.15% | 2,243.54% | 384.14% |
Profitability | ||||||||
| ROA | -2.51% | -6.59% | -4.1% | -4.27% | -14.32% | 0.2% | 1.83% | 3.12% |
| ROE | -3.14% | -8.61% | -5.9% | -6.91% | -24.96% | -0.79% | 2.46% | 4.01% |
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% | 2.8% | 2.78% |
| CAPEX / EBITDA (%) | 14.14% | -45.62% | 1,057.89% | 46.91% | 35.94% | 28.74% | 23.41% | 21.64% |
| CAPEX / FCF (%) | 18% | -26.31% | -64.01% | -562.96% | 134.17% | 61.97% | 42% | 38.02% |
Items per share | ||||||||
| Cash flow per share 1 | 1.254 | -2.302 | -0.777 | 0.5883 | 1.384 | 1.352 | 1.819 | 2.446 |
| Change | - | -283.54% | -66.25% | -175.71% | 135.29% | -2.31% | 34.51% | 34.46% |
| Dividend per Share 1 | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Book Value Per Share 1 | 57.13 | 61.38 | 36.98 | 28.45 | 21.88 | 24.2 | 24.61 | 24.44 |
| Change | - | 7.43% | -39.75% | -23.07% | -23.08% | 10.61% | 1.67% | -0.68% |
| EPS 1 | -1.07 | -5.61 | -26.51 | -8.69 | -8.09 | -0.4827 | 0.2613 | 0.6668 |
| Change | - | 424.3% | 372.55% | -67.22% | -6.9% | -94.03% | -154.13% | 155.19% |
| 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 | -40.3x | 74.5x |
| PBR | 0.8x | 0.79x |
| EV / Sales | 1.02x | 0.9x |
| 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
21
Last Close Price
19.46EUR
Average target price
19.76EUR
Spread / Average Target
+1.52%
Quarterly revenue - Rate of surprise
- Stock Market
- Equities
- TKWY Stock
- Financials Just Eat Takeaway.com N.V.
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition