|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 14.29 EUR | +0.62% |
|
-8.14% | -15.92% |
| 02-02 | Havas N.V. acquired an unknown majority stake in Acento Public Affairs. | CI |
| 01-15 | Havas wins European Commission communication framework contract | RE |
Projected Income Statement: Havas N.V.
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|
| Net sales 1 | 2,736 | 2,805 | 2,851 | 2,909 |
| Change | - | 2.51% | 1.65% | 2.04% |
| EBITDA 1 | 451 | 468.1 | 485.9 | 505.6 |
| Change | - | 3.79% | 3.81% | 4.06% |
| EBIT 1 | 338 | 358.7 | 373.4 | 388.7 |
| Change | - | 6.14% | 4.08% | 4.11% |
| Interest Paid 1 | -36 | -24.5 | -12 | -9.5 |
| Earnings before Tax (EBT) 1 | 278 | 307.1 | 332 | 352.9 |
| Change | - | 10.47% | 8.11% | 6.29% |
| Net income 1 | 173 | 190.3 | 205.8 | 222.7 |
| Change | - | 9.98% | 8.17% | 8.19% |
| Announcement Date | 05/03/25 | - | - | - |
1EUR in Million
Estimates
Forecast Balance Sheet: Havas N.V.
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|
| Net Debt 1 | -211 | 105 | 140 | 3.63 |
| Change | - | 149.76% | 33.33% | -97.41% |
| Announcement Date | 05/03/25 | - | - | - |
1EUR in Million
Estimates
Cash Flow Forecast: Havas N.V.
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|
| CAPEX 1 | 34 | 39.18 | 41.15 | 41.9 |
| Change | - | 15.22% | 5.04% | 1.82% |
| Free Cash Flow (FCF) 1 | 223 | 250.7 | 280.7 | 297.6 |
| Change | - | 12.42% | 11.98% | 5.99% |
| Announcement Date | 05/03/25 | - | - | - |
1EUR in Million
Estimates
Forecast Financial Ratios: Havas N.V.
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|
Profitability | ||||
| EBITDA Margin (%) | 16.48% | 16.69% | 17.04% | 17.38% |
| EBIT Margin (%) | 12.35% | 12.79% | 13.1% | 13.36% |
| EBT Margin (%) | 10.16% | 10.95% | 11.65% | 12.13% |
| Net margin (%) | 6.32% | 6.78% | 7.22% | 7.65% |
| FCF margin (%) | 8.15% | 8.94% | 9.85% | 10.23% |
| FCF / Net Income (%) | 128.9% | 131.76% | 136.39% | 133.63% |
Profitability | ||||
| ROA | - | 2.76% | 3.01% | 3.2% |
| ROE | 9.08% | 10.32% | 10.79% | 10.8% |
Financial Health | ||||
| Leverage (Debt/EBITDA) | - | 0.22x | 0.29x | 0.01x |
| Debt / Free cash flow | - | 0.42x | 0.5x | 0.01x |
Capital Intensity | ||||
| CAPEX / Current Assets (%) | 1.24% | 1.4% | 1.44% | 1.44% |
| CAPEX / EBITDA (%) | 7.54% | 8.37% | 8.47% | 8.29% |
| CAPEX / FCF (%) | 15.25% | 15.63% | 14.66% | 14.08% |
Items per share | ||||
| Cash flow per share 1 | 2.415 | 2.649 | 2.863 | 3.007 |
| Change | - | 9.67% | 8.1% | 5.01% |
| Dividend per Share 1 | 0.8 | 0.8173 | 0.8731 | 0.9148 |
| Change | - | 2.17% | 6.82% | 4.78% |
| Book Value Per Share 1 | 18.96 | 19.7 | 20.89 | 22.21 |
| Change | - | 3.89% | 6.02% | 6.32% |
| EPS 1 | 1.7 | 1.942 | 2.14 | 2.324 |
| Change | - | 14.26% | 10.18% | 8.58% |
| Nbr of stocks (in thousands) | 99,181 | 97,576 | 97,576 | 97,576 |
| Announcement Date | 05/03/25 | - | - | - |
1EUR
Estimates
| 2025 * | 2026 * | |
|---|---|---|
| P/E ratio | 7.36x | 6.68x |
| PBR | 0.73x | 0.68x |
| EV / Sales | 0.53x | 0.54x |
| Yield | 5.72% | 6.11% |
EPS & Dividend
Y-o-Y evolution of P/E
Year-on-year evolution of the Yield
Sell
Buy
Mean consensus
BUY
Number of Analysts
8
Last Close Price
14.29EUR
Average target price
20.15EUR
Spread / Average Target
+40.97%
Quarterly revenue - Rate of surprise
- Stock Market
- Equities
- HAVAS Stock
- Financials Havas N.V.
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition