TopFunds

Basic-Fit N.V.

AMS: BFIT.AS

Stock price

32.24 EUR

(-17.33%) 5 years

Leisure

Insider Transactions

5Y price score: (23)
Help

The price score is a basic measure of the stock's performance against the S&P 500 Index over a five-year period.

A score of 100 indicates that the stock did as well as the S&P 500 Index.

A score below 100 means the stock underperformed the index, while a score above 100 means it outperformed the S&P 500.

5Y return: -17.33%
DATE RANGE:
EUR PER SHARE

  • Stock price
  • Sales
  • Purchases
  • Stock awards

Transaction History

Trade log
No insider transactions available.

22.8

52-week range

36.7

32.24

Your model inputs

Required return / cost of capital
%
FCFF terminal growth rate
%

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Set price notification

Valuation

Free Cash Flow Yield

Help
FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per shareLearn more

20.7 %

Dividend Yield TTM

-

Market cap

$ 2,108

Price / Earnings TTM

Help
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more

45.4

Price / Book TTM

5.4

PEG TTM

Help
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more

0.5

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

23 %

(17.3) %

102.6 %

Free cash flow per share growth

167.4 %

351.9 %

2,017.5 %

Earnings per share growth

467.8 %

110.1 %

152.4 %

Financials

all figures in EUR Millions except per share data

Periods:

View:

Forecast:

Help

Averages

based on historical growth rates (CAGR) and average margins for last 10 or max, available and up to 10 years.

Analysts

Average Revenue and Net Income forecast estimates from analysts who cover the stock.

Custom

you can edit default forecast based on averages or analysts consensus and use it to calculate fair value based on your assumptions.

ㅤ

Actual
10 year gagr
Estimated
Projected
Fiscal
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Average (A)
2026
2027
2028
2029
2030
Terminal
FISCAL PERIOD END DATES
SHOW FORECAST VS ACTUAL
01Earnings per share
Help
Diluted EPSLearn more
(0.4)
(0.7)
0.2
0.3
0.2
(2.2)
(2.3)
(0.1)
-
0.1
0.2
-
(2.1)
(2.5)
(3)
(3.6)
(4.3)
(4.4)
02FCF per share
(0.3)
(1.8)
(1.3)
(0.9)
-
(2)
(1.6)
1.4
2.4
3.4
5.1
-
4.1
5.2
6.6
8.3
10.3
9.5
03Dividends per share
Help
Adjusted for splitsLearn more
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
04Dividends payout, %
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
05Revenue
$ 202.2
$ 258.6
$ 325.8
$ 401.8
$ 515.2
$ 376.8
$ 340.7
$ 794.6
$ 1,047
$ 1,215
$ 1,421
21.5%
$ 1,726
$ 2,098
$ 2,549
$ 3,098
$ 3,765
$ 3,878
06ㅤ% Change
-
27.9%
26%
23.3%
28.2%
(26.9)%
(9.6)%
133.2%
31.8%
16%
16.9%
21.5%
21.5%
21.5%
21.5%
21.5%
21.5%
21.5%
07Net Income
(23)
(32.4)
11.1
17.6
11
(125.2)
(150)
(3.7)
(2.7)
8
14.5
-
(141.6)
(172.1)
(209.1)
(254.1)
(308.8)
(318.1)
08ㅤ% Margin
(11.4)%
(12.5)%
3.4%
4.4%
2.1%
(33.2)%
(44)%
(0.5)%
(0.3)%
0.7%
1%
(8.2)% A
(8.2)%
(8.2)%
(8.2)%
(8.2)%
(8.2)%
(8.2)%
09CFO
51.9
33.2
96
117.9
229.9
100.9
74.5
372.6
490.5
581.8
604.6
27.8%
588.1
714.7
868.5
1,055
1,283
1,321
10ㅤ% Of revenue
25.7%
12.8%
29.5%
29.4%
44.6%
26.8%
21.9%
46.9%
46.8%
47.9%
42.6%
34.1% A
34.1%
34.1%
34.1%
34.1%
34.1%
34.1%
11CAPEX
(66.5)
(111.6)
(166.4)
(166.2)
(230.2)
(217.6)
(178)
(279.2)
(332.6)
(334.9)
(271.5)
15.1%
(312.5)
(359.8)
(414.1)
(476.7)
(548.8)
(631.7)
12ㅤ% Change
-
67.9%
49.1%
(0.1)%
38.5%
(5.5)%
(18.2)%
56.9%
19.1%
0.7%
(18.9)%
15.1% A
15.1%
15.1%
15.1%
15.1%
15.1%
15.1%
13FCFF
Help
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
(14.5)
(78.4)
(70.4)
(48.3)
(0.2)
(116.7)
(103.5)
93.5
157.9
246.9
333.1
-
275.6
354.9
454.4
578.7
733.8
689.4
14Total assets
582.7
652.6
743
832.3
1,993
2,278
2,548
2,850
3,235
3,540
3,909
21%
4,729
5,721
6,920
8,371
10,127
12,250
15ㅤ% Change
-
12%
13.9%
12%
139.5%
14.3%
11.9%
11.9%
13.5%
9.5%
10.4%
21%
21%
21%
21%
21%
21%
21%
16Total liabilities
606.3
347.5
425.7
505.2
1,687
1,967
2,137
2,445
2,831
3,129
3,561
19.4%
4,308
5,211
6,304
7,625
9,224
11,158
17ㅤ% Of assets
104.1%
53.3%
57.3%
60.7%
84.6%
86.4%
83.9%
85.8%
87.5%
88.4%
91.1%
91.1% A
91.1%
91.1%
91.1%
91.1%
91.1%
91.1%
18Shareholders Equity
(23.6)
305.1
317.3
327.1
306.5
310.7
410.6
405.4
404
411.5
348.4
-
421.5
509.8
616.7
746
902.5
1,092
19Net Debt
456
205.7
281.6
333
1,456
1,727
1,853
2,175
2,464
2,768
3,097
21.1%
-
-
-
-
-
-
20Shares Outstanding
Help
Diluted Weighted-average Shares OutstandingLearn more
54,667
43,749
54,664
54,666
54,666
57,611
64,077
66,000
66,000
71,928
65,316
1.8%
66,489
67,683
68,898
70,135
71,395
72,677
21ㅤ% Change
-
(20)%
25%
-
-
5.4%
11.2%
3%
-
9%
(9.2)%
1.8%
1.8%
1.8%
1.8%
1.8%
1.8%
1.8%
22ROA
(3.9)%
(5)%
1.5%
2.1%
0.6%
(5.5)%
(5.9)%
(0.1)%
(0.1)%
0.2%
0.4%
-
(3)%
(3)%
(3)%
(3)%
(3.1)%
(2.6)%
23ROE
97.3%
(10.6)%
3.5%
5.4%
3.6%
(40.3)%
(36.6)%
(0.9)%
(0.7)%
1.9%
4.2%
-
(33.6)%
(33.8)%
(33.9)%
(34.1)%
(34.2)%
(29.1)%
24Interest coverage
0.2
0.1
2.6
1.1
1.5
(3.5)
(4)
0.9
1
1.1
1.1
-
-
-
-
-
-
-
25Dividend Yield
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
26P/E Ratio
(34.5)
(21.7)
101.3
81.1
169.2
(13.8)
(17.9)
(437.9)
(693.6)
188.2
134.4
-
-
-
-
-
-
-
27Stock price range
-
13-17
15-22
20-33
24-34
11-35
27-47
22-44
24-39
19-28
17-30
-
-
-
-
-
-
-
28Market Cap
Help
End of Period Market CapLearn more
792.7
701.3
1,107
1,419
1,851
1,728
2,691
1,616
1,859
1,505
1,931
9.3%
4,753
5,538
6,401
7,351
8,396
-
29FCF Yield
(1.8)%
(11.2)%
(6.4)%
(3.4)%
(0)%
(6.8)%
(3.9)%
5.8%
8.5%
16.4%
17.3%
-
5.8%
6.4%
7.1%
7.9%
8.7%
-
30Average stock price
-
14.9
18.3
26.4
29
23.1
37
33
31.7
23.7
23.3
5.1%
71.5
81.8
92.9
104.8
117.6
-
31 CEO
RM
René Moos