Market Closed -
Euronext Amsterdam
16:35:16 26/04/2024 BST
|
5-day change
|
1st Jan Change
|
20.8
EUR
|
-1.05%
|
|
+0.48%
|
-26.14%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,850
|
1,800
|
2,772
|
1,616
|
1,859
|
1,373
|
-
|
-
|
Enterprise Value (EV)
1 |
3,310
|
3,529
|
4,526
|
3,791
|
1,859
|
4,041
|
4,191
|
4,364
|
P/E ratio
|
169
x
|
-13.8
x
|
-17.9
x
|
-408
x
|
-704
x
|
31.4
x
|
14.4
x
|
10.8
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
3.59
x
|
4.78
x
|
8.14
x
|
2.03
x
|
1.77
x
|
1.11
x
|
0.94
x
|
0.82
x
|
EV / Revenue
|
6.43
x
|
9.36
x
|
13.3
x
|
4.77
x
|
1.77
x
|
3.26
x
|
2.87
x
|
2.62
x
|
EV / EBITDA
|
12.4
x
|
26.9
x
|
39
x
|
9.86
x
|
3.86
x
|
6.85
x
|
5.82
x
|
5.22
x
|
EV / FCF
|
364
x
|
-30.2
x
|
-43.7
x
|
37.6
x
|
11.1
x
|
674
x
|
71.5
x
|
157
x
|
FCF Yield
|
0.27%
|
-3.31%
|
-2.29%
|
2.66%
|
9.05%
|
0.15%
|
1.4%
|
0.64%
|
Price to Book
|
6.04
x
|
5.79
x
|
6.75
x
|
3.99
x
|
-
|
3.04
x
|
2.5
x
|
2.05
x
|
Nbr of stocks (in thousands)
|
54,667
|
60,000
|
66,000
|
66,000
|
66,000
|
66,000
|
-
|
-
|
Reference price
2 |
33.85
|
30.00
|
42.00
|
24.48
|
28.16
|
20.80
|
20.80
|
20.80
|
Announcement Date
|
10/03/20
|
09/03/21
|
09/03/22
|
13/03/23
|
14/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
515.2
|
376.8
|
340.7
|
794.6
|
1,047
|
1,238
|
1,458
|
1,664
|
EBITDA
1 |
266.3
|
131.2
|
116.1
|
384.5
|
481.1
|
590.2
|
720
|
835.6
|
EBIT
1 |
53.89
|
-118.2
|
-144.6
|
55.49
|
90.71
|
145.2
|
220.1
|
278.2
|
Operating Margin
|
10.46%
|
-31.37%
|
-42.44%
|
6.98%
|
8.66%
|
11.72%
|
15.09%
|
16.72%
|
Earnings before Tax (EBT)
1 |
16.44
|
-164.1
|
-201.4
|
-3.141
|
-1.716
|
62.83
|
129.5
|
163.5
|
Net income
1 |
11.05
|
-125.2
|
-150
|
-3.687
|
-2.679
|
42.54
|
98.7
|
125.6
|
Net margin
|
2.14%
|
-33.22%
|
-44.04%
|
-0.46%
|
-0.26%
|
3.44%
|
6.77%
|
7.55%
|
EPS
2 |
0.2000
|
-2.170
|
-2.340
|
-0.0600
|
-0.0400
|
0.6625
|
1.442
|
1.928
|
Free Cash Flow
1 |
9.092
|
-116.7
|
-103.5
|
100.8
|
168.1
|
6
|
58.6
|
27.85
|
FCF margin
|
1.76%
|
-30.96%
|
-30.37%
|
12.69%
|
16.05%
|
0.48%
|
4.02%
|
1.67%
|
FCF Conversion (EBITDA)
|
3.41%
|
-
|
-
|
26.21%
|
34.95%
|
1.02%
|
8.14%
|
3.33%
|
FCF Conversion (Net income)
|
82.3%
|
-
|
-
|
-
|
-
|
14.1%
|
59.37%
|
22.17%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/03/20
|
09/03/21
|
09/03/22
|
13/03/23
|
14/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2021 S1
|
2021 S2
|
2022 Q1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 Q1
|
---|
Net sales
1 |
275.1
|
182.5
|
52.96
|
287.8
|
177.3
|
440
|
500.4
|
546.8
|
290
|
EBITDA
|
-
|
62.2
|
-20.2
|
136.3
|
-
|
238.6
|
217
|
-
|
-
|
EBIT
|
32.27
|
-55.18
|
-140.5
|
-
|
-
|
64.36
|
32.09
|
-
|
-
|
Operating Margin
|
11.73%
|
-30.23%
|
-265.31%
|
-
|
-
|
14.63%
|
6.41%
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-7.156
|
-
|
-
|
Net income
|
-
|
-51.94
|
-
|
-
|
-
|
24.36
|
-6.12
|
-
|
-
|
Net margin
|
-
|
-28.46%
|
-
|
-
|
-
|
5.54%
|
-1.22%
|
-
|
-
|
EPS
|
0.1800
|
-
|
-
|
-
|
-
|
-
|
-0.0900
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/03/20
|
31/07/20
|
23/07/21
|
09/03/22
|
13/06/22
|
13/03/23
|
25/07/23
|
14/03/24
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,460
|
1,729
|
1,754
|
2,175
|
-
|
2,668
|
2,818
|
2,991
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
5.48
x
|
13.18
x
|
15.11
x
|
5.657
x
|
-
|
4.521
x
|
3.914
x
|
3.579
x
|
Free Cash Flow
1 |
9.09
|
-117
|
-103
|
101
|
168
|
6
|
58.6
|
27.9
|
ROE (net income / shareholders' equity)
|
9.97%
|
-10.7%
|
-40.2%
|
2.77%
|
-
|
10.3%
|
21.8%
|
22.2%
|
ROA (Net income/ Total Assets)
|
1.69%
|
-1.54%
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
652.3
|
8,125
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
5.610
|
5.180
|
6.220
|
6.140
|
-
|
6.840
|
8.320
|
10.10
|
Cash Flow per Share
2 |
4.210
|
1.750
|
1.160
|
5.650
|
-
|
8.170
|
10.20
|
12.00
|
Capex
1 |
230
|
218
|
172
|
272
|
322
|
308
|
377
|
453
|
Capex / Sales
|
44.68%
|
57.74%
|
50.51%
|
34.21%
|
30.78%
|
24.89%
|
25.88%
|
27.21%
|
Announcement Date
|
10/03/20
|
09/03/21
|
09/03/22
|
13/03/23
|
14/03/24
|
-
|
-
|
-
|
Last Close Price
20.8
EUR Average target price
34.31
EUR Spread / Average Target +64.96% Consensus |
1st Jan change
|
Capi.
|
---|
| -26.14% | 1.47B | | -17.44% | 5.25B | | -2.80% | 2.89B | | +2.26% | 2.88B | | -6.17% | 2.78B | | +12.88% | 430M | | -0.62% | 405M | | +21.90% | 341M | | 0.00% | 337M | | -10.16% | 269M |
Gyms, Fitness and Spa Centers
|