Full history for every metric is available with a Kvantra account
Key financial summary
Financials in EUR| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | €m | 2,129 | 3,497 | 4,047 | 4,318 | 4,803 | 4,881 | 5,253 | 6,245 |
| Operating profit | €m | 692 | 727 | ||||||
| Net profit | €m | 6 | -43 | -88 | 61 | 146 | 248 | 208 | 468 |
| EPS reported | € | 0.58 | 0.49 | ||||||
| Operating cashflow per share | € | 1.59 | 1.93 | ||||||
| Capex per share | € | 0.36 | 0.35 | ||||||
| FCF per share | € | 1.23 | 1.58 | ||||||
| Free cash flow | €m | 522 | 669 | ||||||
| Net debt | €m | 2,591 | 5,469 | ||||||
| Book value equity | €m | 130 | - | ||||||
| Book value per share | € | 0.31 | - | ||||||
| Number of shares | m | 423.23 | 423.23 | ||||||
| DPS (TTM paid) | € | 0.35 | 1.28 |
Financial summary
Financials in EUR| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | 14.31 | 17.43 | ||||||
| P/B LTM | x | 27.06 | 2.60 | ||||||
| P/S LTM | x | 0.72 | 0.68 | ||||||
| P/FCF LTM | x | 6.73 | 5.35 | ||||||
| EV/EBITDA LTM | x | 8.02 | 10.98 | ||||||
| EV/Sales LTM | x | 1.29 | 1.72 | ||||||
| Earnings Yield LTM | % | 6.99% | 5.74% | ||||||
| FCF Yield | % | 14.85% | 18.70% | ||||||
| Quality | |||||||||
| ROE | % | 190.68% | 49.67% | ||||||
| ROIC | % | 11.49% | 5.09% | ||||||
| Operating margin | % | 14.18% | 13.83% | ||||||
| Gross margin | % | 100.00% | 100.00% | ||||||
| FCF/Sales | % | 10.69% | 12.74% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | +65.71% | -2.00% | ||||||
| Sales Growth YoY | % | +1.61% | +6.76% | ||||||
| Net Income Growth YoY | % | +69.40% | -1.70% | ||||||
| FCF Growth | % | +45.92% | +159.56% | ||||||
| Operating Profit Growth | % | +35.54% | +19.53% | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | 4.22% | 15.11% | ||||||
| Dividend Growth | % | 0.00% | - | ||||||
| Payout Ratio | % | 60.33% | 0.05% | ||||||
| FCF/Debt | x | 0.16 | 0.10 | ||||||
| Net Debt/EBITDA | x | 3.53 | 7.23 | ||||||
| EBIT/Net interest | x | 3.57 | 3.07 | ||||||
| Net debt/market cap | % | 73.77% | 152.74% | ||||||
| Net debt/Equity | x | 19.96 | - | ||||||
| Gross debt/equity | x | 25.10 | - | ||||||
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
Company overview
Banijay Group N.V. operates extensively throughout Europe, engaging in a dual business model that encompasses both the creation and dissemination of media content, alongside the provision of online sports betting and gaming services. The company is responsible for producing a diverse range of programming, including both fictionalized and unscripted material. This broad portfolio covers popular categories such as reality television, entertainment and talk shows, competitive game formats, informative factual entertainment, compelling documentaries, serialized dramas, animated features, and comedic productions. Furthermore, Banijay Group N.V. manages its own internet-based platforms dedicated to sports wagering. Established in 1994 and headquartered in Paris, France, the entity underwent a corporate rebranding in May 2024, changing its name from FL Entertainment N.V. to its current designation.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
Banijay Group N.V. (BNJ.AS)
Based on consensus from external analysts. Not Kvantra's opinion.
Banijay Group N.V. operates extensively throughout Europe, engaging in a dual business model that encompasses both the creation and dissemination of media content, alongside the provision of online sports betting and gaming services. The company is responsible for producing a diverse range of programming, including both fictionalized and unscripted material. This broad portfolio covers popular categories such as reality television, entertainment and talk shows, competitive game formats, informative factual entertainment, compelling documentaries, serialized dramas, animated features, and comedic productions. Furthermore, Banijay Group N.V. manages its own internet-based platforms dedicated to sports wagering. Established in 1994 and headquartered in Paris, France, the entity underwent a corporate rebranding in May 2024, changing its name from FL Entertainment N.V. to its current designation.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free