View ValuationThis company listing is no longer activeThis company may still be operating, however this listing is no longer active. Find out why through their latest events.See Latest EventsNew Work 향후 성장Future 기준 점검 3/6New Work 의 수익은 연간 4.1% 감소할 것으로 예상되는 반면, 연간 수익은 32.3% 로 증가할 것으로 예상됩니다.핵심 정보32.3%이익 성장률n/aEPS 성장률Interactive Media and Services 이익 성장0%매출 성장률-4.1%향후 자기자본이익률11.84%애널리스트 커버리지Low마지막 업데이트11 Sep 2024최근 향후 성장 업데이트업데이트 없음모든 업데이트 보기Recent updates공시 • Jun 05Burda Digital Se made an offer to acquire remaining 25.78% stake in New Work SE (XTRA:NWO).Burda Digital Se made an offer to acquire remaining 25.78% stake in New Work SE (XTRA:NWO) for on June 3, 2024. The offer price per share is €66.25.Valuation Update With 7 Day Price Move • Jun 04Investor sentiment improves as stock rises 18%After last week's 18% share price gain to €65.90, the stock trades at a forward P/E ratio of 31x. Average forward P/E is 21x in the Interactive Media and Services industry in Europe. Total loss to shareholders of 70% over the past three years.Upcoming Dividend • May 29Upcoming dividend of €1.00 per shareEligible shareholders must have bought the stock before 05 June 2024. Payment date: 07 June 2024. Payout ratio is a comfortable 43% but the company is paying out more than the cash it is generating. Trailing yield: 1.7%. Lower than top quartile of Austrian dividend payers (6.0%). In line with average of industry peers (1.6%).Reported Earnings • May 07First quarter 2024 earnings released: €3.01 loss per share (vs €1.25 profit in 1Q 2023)First quarter 2024 results: €3.01 loss per share (down from €1.25 profit in 1Q 2023). Revenue: €77.1m (down 7.6% from 1Q 2023). Net loss: €16.9m (down 340% from profit in 1Q 2023). Revenue is expected to decline by 2.9% p.a. on average during the next 3 years, while revenues in the Interactive Media and Services industry in Europe are expected to grow by 9.8%. Over the last 3 years on average, earnings per share has fallen by 4% per year but the company’s share price has fallen by 39% per year, which means it is performing significantly worse than earnings.Declared Dividend • Apr 24Dividend of €1.00 announcedShareholders will receive a dividend of €1.00. Ex-date: 5th June 2024 Payment date: 7th June 2024 Dividend yield will be 1.6%, which is lower than the industry average of 4.3%. Sustainability & Growth Dividend is well covered by both earnings (15% earnings payout ratio) and cash flows (17% cash payout ratio). The dividend has increased by an average of 4.9% per year over the past 10 years. However, payments have been volatile during that time. EPS is expected to decline by 39% over the next 3 years. However, it would need to fall by 83% to increase the payout ratio to a potentially unsustainable range.New Risk • Mar 24New minor risk - Earnings qualityThe company has large one-off items impacting its financial results. One-off items were 20% of the size of the rest of the company's trailing 12-month earnings before tax. This is considered a minor risk. One-off items are incomes or expenses that the company does not expect to repeat in future periods. Examples include profits from the sale of a business or expenses from a restructuring or legal settlements. If the company's reported statutory earnings include a large proportion of one-off items it means they may be an unreliable indicator of its true business performance as the earnings were skewed by these incomes or expenses. Currently, the following risks have been identified for the company: Major Risks Share price has been highly volatile over the past 3 months (9.2% average weekly change). Earnings are forecast to decline by an average of 15% per year for the foreseeable future. Minor Risk Large one-off items impacting financial results.Reported Earnings • Feb 28Full year 2023 earnings released: EPS: €6.56 (vs €8.20 in FY 2022)Full year 2023 results: EPS: €6.56 (down from €8.20 in FY 2022). Revenue: €329.7m (down 1.3% from FY 2022). Net income: €36.9m (down 20% from FY 2022). Profit margin: 11% (down from 14% in FY 2022). The decrease in margin was primarily driven by higher expenses. Revenue is expected to decline by 3.2% p.a. on average during the next 3 years, while revenues in the Interactive Media and Services industry in Europe are expected to grow by 9.9%. Over the last 3 years on average, earnings per share has increased by 10% per year but the company’s share price has fallen by 36% per year, which means it is significantly lagging earnings.Valuation Update With 7 Day Price Move • Jan 13Investor sentiment deteriorates as stock falls 27%After last week's 27% share price decline to €53.00, the stock trades at a forward P/E ratio of 10x. Average forward P/E is 20x in the Interactive Media and Services industry in Europe. Total loss to shareholders of 77% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at €75.13 per share.Buying Opportunity • Jan 13Now 29% undervalued after recent price dropOver the last 90 days, the stock is down 39%. The fair value is estimated to be €75.13, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has grown by 5.0% over the last 3 years. Earnings per share has grown by 5.9%. Revenue is forecast to decline by 7.8% in 2 years. Earnings is forecast to decline by 16% in the next 2 years.New Risk • Dec 03New major risk - Revenue and earnings growthEarnings are forecast to decline by an average of 0.3% per year for the foreseeable future. This is considered a major risk. Ultimately, shareholders want to see a good return on their investment and that generally comes from sharing in the company's profits. If profits are expected to decline, then in most cases the share price will decline over time as well. In addition, if the company pays dividends it will also likely need to reduce or cut them, striking a dual blow to total shareholder returns. Currently, the following risks have been identified for the company: Major Risks Share price has been highly volatile over the past 3 months (6.3% average weekly change). Earnings are forecast to decline by an average of 0.3% per year for the foreseeable future. Minor Risks Dividend is not well covered by cash flows (118% cash payout ratio). Large one-off items impacting financial results.공시 • Nov 29+ 4 more updatesNew Work SE to Report Q3, 2024 Results on Nov 06, 2024New Work SE announced that they will report Q3, 2024 results on Nov 06, 2024Reported Earnings • Nov 10Third quarter 2023 earnings released: EPS: €2.40 (vs €2.55 in 3Q 2022)Third quarter 2023 results: EPS: €2.40 (down from €2.55 in 3Q 2022). Revenue: €82.2m (down 2.3% from 3Q 2022). Net income: €13.5m (down 5.9% from 3Q 2022). Profit margin: 16% (in line with 3Q 2022). Revenue is forecast to grow 3.5% p.a. on average during the next 3 years, compared to a 10.0% growth forecast for the Interactive Media and Services industry in Europe. Over the last 3 years on average, earnings per share has increased by 6% per year but the company’s share price has fallen by 34% per year, which means it is significantly lagging earnings.Valuation Update With 7 Day Price Move • Oct 13Investor sentiment deteriorates as stock falls 16%After last week's 16% share price decline to €87.60, the stock trades at a forward P/E ratio of 14x. Average forward P/E is 17x in the Interactive Media and Services industry in Europe. Total loss to shareholders of 61% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at €162 per share.New Risk • Aug 17New minor risk - Earnings qualityThe company has large one-off items impacting its financial results. One-off items were 23% of the size of the rest of the company's trailing 12-month earnings before tax. This is considered a minor risk. One-off items are incomes or expenses that the company does not expect to repeat in future periods. Examples include profits from the sale of a business or expenses from a restructuring or legal settlements. If the company's reported statutory earnings include a large proportion of one-off items it means they may be an unreliable indicator of its true business performance as the earnings were skewed by these incomes or expenses. Currently, the following risks have been identified for the company: Minor Risks Dividend is not well covered by cash flows (90% cash payout ratio). Share price has been volatile over the past 3 months (5.0% average weekly change). Large one-off items impacting financial results.Reported Earnings • Aug 15Second quarter 2023 earnings released: EPS: €1.78 (vs €2.00 in 2Q 2022)Second quarter 2023 results: EPS: €1.78 (down from €2.00 in 2Q 2022). Revenue: €83.4m (flat on 2Q 2022). Net income: €10.0m (down 11% from 2Q 2022). Profit margin: 12% (down from 14% in 2Q 2022). Revenue is forecast to grow 2.8% p.a. on average during the next 3 years, compared to a 9.8% growth forecast for the Interactive Media and Services industry in Europe. Over the last 3 years on average, earnings per share has increased by 5% per year but the company’s share price has fallen by 31% per year, which means it is significantly lagging earnings.Upcoming Dividend • May 18Upcoming dividend of €6.72 per share at 5.3% yieldEligible shareholders must have bought the stock before 25 May 2023. Payment date: 29 May 2023. Payout ratio is a comfortable 43% and this is well supported by cash flows. Trailing yield: 5.3%. Lower than top quartile of Austrian dividend payers (5.4%). Higher than average of industry peers (1.9%).Reported Earnings • May 05First quarter 2023 earnings released: EPS: €1.25 (vs €2.16 in 1Q 2022)First quarter 2023 results: EPS: €1.25 (down from €2.16 in 1Q 2022). Revenue: €84.2m (up 5.5% from 1Q 2022). Net income: €7.04m (down 42% from 1Q 2022). Profit margin: 8.4% (down from 15% in 1Q 2022). Revenue is forecast to grow 6.6% p.a. on average during the next 3 years, compared to a 9.4% growth forecast for the Interactive Media and Services industry in Europe. Over the last 3 years on average, earnings per share has increased by 2% per year but the company’s share price has fallen by 20% per year, which means it is significantly lagging earnings.Valuation Update With 7 Day Price Move • May 05Investor sentiment deteriorates as stock falls 22%After last week's 22% share price decline to €128, the stock trades at a forward P/E ratio of 17x. Average forward P/E is 19x in the Interactive Media and Services industry in Europe. Total loss to shareholders of 40% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at €192 per share.Buying Opportunity • May 05Now 33% undervalued after recent price dropOver the last 90 days, the stock is down 24%. The fair value is estimated to be €192, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has grown by 4.2% over the last 3 years, while earnings per share has been flat. For the next 3 years, revenue is forecast to grow by 5.3% per annum. Earnings is also forecast to grow by 6.1% per annum over the same time period.Reported Earnings • Apr 02Full year 2022 earnings released: EPS: €8.20 (vs €7.71 in FY 2021)Full year 2022 results: EPS: €8.20 (up from €7.71 in FY 2021). Revenue: €334.1m (up 9.1% from FY 2021). Net income: €46.1m (up 6.4% from FY 2021). Profit margin: 14% (in line with FY 2021). Revenue is forecast to grow 6.7% p.a. on average during the next 3 years, compared to a 9.3% growth forecast for the Interactive Media and Services industry in Europe. Over the last 3 years on average, earnings per share has remained flat whereas the company’s share price has fallen by 4% per year.Buying Opportunity • Mar 01Now 21% undervaluedOver the last 90 days, the stock is up 1.2%. The fair value is estimated to be €199, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has grown by 4.3% over the last 3 years, while earnings per share has been flat. For the next 3 years, revenue is forecast to grow by 6.8% per annum. Earnings is also forecast to grow by 13% per annum over the same time period.Reported Earnings • Feb 24Full year 2022 earnings released: EPS: €8.20 (vs €7.05 in FY 2021)Full year 2022 results: EPS: €8.20 (up from €7.05 in FY 2021). Revenue: €337.1m (up 7.2% from FY 2021). Net income: €46.1m (up 16% from FY 2021). Profit margin: 14% (up from 13% in FY 2021). The increase in margin was driven by higher revenue. Revenue is forecast to grow 9.4% p.a. on average during the next 3 years, compared to a 9.3% growth forecast for the Interactive Media and Services industry in Europe. Over the last 3 years on average, earnings per share has fallen by 1% per year but the company’s share price has fallen by 11% per year, which means it is performing significantly worse than earnings.Reported Earnings • Nov 16Third quarter 2022 earnings released: EPS: €2.55 (vs €1.32 in 3Q 2021)Third quarter 2022 results: EPS: €2.55 (up from €1.32 in 3Q 2021). Revenue: €84.1m (up 8.4% from 3Q 2021). Net income: €14.3m (up 106% from 3Q 2021). Profit margin: 17% (up from 9.0% in 3Q 2021). Revenue is forecast to grow 11% p.a. on average during the next 3 years, compared to a 10% growth forecast for the Interactive Media and Services industry in Europe. Over the last 3 years on average, earnings per share has fallen by 1% per year but the company’s share price has fallen by 21% per year, which means it is performing significantly worse than earnings.Reported Earnings • Nov 12Third quarter 2022 earnings released: EPS: €2.55 (vs €1.16 in 3Q 2021)Third quarter 2022 results: EPS: €2.55 (up from €1.16 in 3Q 2021). Revenue: €85.1m (up 6.9% from 3Q 2021). Net income: €14.3m (up 119% from 3Q 2021). Profit margin: 17% (up from 8.2% in 3Q 2021). The increase in margin was primarily driven by higher revenue. Revenue is forecast to grow 11% p.a. on average during the next 3 years, compared to a 10% growth forecast for the Interactive Media and Services industry in Europe. Over the last 3 years on average, earnings per share has remained flat but the company’s share price has fallen by 22% per year, which means it is significantly lagging earnings.공시 • Nov 10+ 5 more updatesNew Work SE to Report Fiscal Year 2022 Results on Mar 22, 2023New Work SE announced that they will report fiscal year 2022 results on Mar 22, 2023Reported Earnings • Aug 14Second quarter 2022 earnings released: EPS: €2.00 (vs €2.41 in 2Q 2021)Second quarter 2022 results: EPS: €2.00 (down from €2.41 in 2Q 2021). Revenue: €83.4m (up 8.2% from 2Q 2021). Net income: €11.2m (down 17% from 2Q 2021). Profit margin: 14% (down from 18% in 2Q 2021). The decrease in margin was driven by higher expenses. Over the next year, revenue is forecast to grow 1.8%, compared to a 16% growth forecast for the industry in Austria. Over the last 3 years on average, earnings per share has fallen by 2% per year but the company’s share price has fallen by 20% per year, which means it is performing significantly worse than earnings.Upcoming Dividend • May 26Upcoming dividend of €6.36 per shareEligible shareholders must have bought the stock before 02 June 2022. Payment date: 06 June 2022. Payout ratio is a comfortable 40% and this is well supported by cash flows. Trailing yield: 2.0%. Lower than top quartile of Austrian dividend payers (4.4%). In line with average of industry peers (1.9%).Reported Earnings • May 06First quarter 2022 earnings released: EPS: €2.12 (vs €2.15 in 1Q 2021)First quarter 2022 results: EPS: €2.12 (down from €2.15 in 1Q 2021). Revenue: €82.2m (up 9.9% from 1Q 2021). Net income: €11.9m (down 1.7% from 1Q 2021). Profit margin: 14% (down from 16% in 1Q 2021). The decrease in margin was driven by higher expenses. Over the next year, revenue is forecast to grow 1.5%, compared to a 25% growth forecast for the industry in Austria. Over the last 3 years on average, earnings per share has fallen by 2% per year but the company’s share price has fallen by 23% per year, which means it is performing significantly worse than earnings.Reported Earnings • Mar 28Full year 2021 earnings released: EPS: €7.05 (vs €4.65 in FY 2020)Full year 2021 results: EPS: €7.05 (up from €4.65 in FY 2020). Revenue: €314.5m (up 4.8% from FY 2020). Net income: €39.6m (up 52% from FY 2020). Profit margin: 13% (up from 8.7% in FY 2020). Over the next year, revenue is forecast to grow 1.5%, compared to a 28% growth forecast for the industry in Austria. Over the last 3 years on average, earnings per share has fallen by 1% per year but the company’s share price has fallen by 17% per year, which means it is performing significantly worse than earnings.Valuation Update With 7 Day Price Move • Mar 17Investor sentiment improved over the past weekAfter last week's 20% share price gain to €190, the stock trades at a forward P/E ratio of 25x. Average forward P/E is 25x in the Interactive Media and Services industry in Europe. Total loss to shareholders of 37% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at €183 per share.공시 • Feb 24+ 1 more updateNew Work SE Proposes to Increase Regular DividendNew Work SE proposed to the Supervisory Board to increase the regular dividend by 8% from EUR 2.59 per share to EUR 2.80 per share.Reported Earnings • Nov 05Third quarter 2021 earnings released: EPS €1.16 (vs €2.17 in 3Q 2020)The company reported a soft third quarter result with weaker earnings and profit margins, although revenues improved. Third quarter 2021 results: Revenue: €80.1m (up 8.9% from 3Q 2020). Net income: €6.54m (down 46% from 3Q 2020). Profit margin: 8.2% (down from 17% in 3Q 2020). Over the last 3 years on average, earnings per share has remained flat but the company’s share price has fallen by 7% per year, which means it is significantly lagging earnings.Reported Earnings • Aug 06Second quarter 2021 earnings released: EPS €2.41 (vs €2.15 in 2Q 2020)The company reported a strong second quarter result with improved earnings, revenues and profit margins. Second quarter 2021 results: Revenue: €77.4m (up 3.6% from 2Q 2020). Net income: €13.6m (up 12% from 2Q 2020). Profit margin: 18% (up from 16% in 2Q 2020). Over the last 3 years on average, earnings per share has increased by 6% per year but the company’s share price has fallen by 6% per year, which means it is significantly lagging earnings.Upcoming Dividend • May 13Upcoming dividend of €2.59 per shareEligible shareholders must have bought the stock before 20 May 2021. Payment date: 24 May 2021. Trailing yield: 1.1%. Lower than top quartile of Austrian dividend payers (3.2%). In line with average of industry peers (1.1%).Reported Earnings • May 06First quarter 2021 earnings released: EPS €2.15 (vs €1.28 in 1Q 2020)The company reported a decent first quarter result with improved earnings and profit margins, although revenues were flat. First quarter 2021 results: Revenue: €75.2m (flat on 1Q 2020). Net income: €12.1m (up 68% from 1Q 2020). Profit margin: 16% (up from 9.5% in 1Q 2020). Over the last 3 years on average, earnings per share has increased by 6% per year but the company’s share price has fallen by 1% per year, which means it is significantly lagging earnings.Analyst Estimate Surprise Post Earnings • Feb 25Revenue misses expectationsRevenue missed analyst estimates by 0.1%. Over the next year, revenue is expected to shrink by 3.5% compared to a 38% growth forecast for the Interactive Media and Services industry in Austria.Is New 90 Day High Low • Feb 24New 90-day low: €225The company is down 7.0% from its price of €243 on 25 November 2020. The Austrian market is up 16% over the last 90 days, indicating the company underperformed over that time. It also underperformed the Interactive Media and Services industry, which is flat over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is €165 per share.공시 • Jan 19+ 1 more updateNew Work SE to Report Fiscal Year 2020 Results on Mar 25, 2021New Work SE announced that they will report fiscal year 2020 results on Mar 25, 2021Is New 90 Day High Low • Jan 05New 90-day high: €286The company is up 7.0% from its price of €266 on 06 October 2020. The Austrian market is up 27% over the last 90 days, indicating the company underperformed over that time. However, it outperformed the Interactive Media and Services industry, which is down 4.0% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is €174 per share.Is New 90 Day High Low • Dec 16New 90-day high: €269The company is up 10.0% from its price of €244 on 16 September 2020. The Austrian market is up 18% over the last 90 days, indicating the company underperformed over that time. However, it outperformed the Interactive Media and Services industry, which is down 6.0% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is €130 per share.공시 • Dec 03+ 2 more updatesNew Work SE to Report Q3, 2021 Results on Nov 04, 2021New Work SE announced that they will report Q3, 2021 results on Nov 04, 2021Analyst Estimate Surprise Post Earnings • Nov 07Revenue beats expectationsRevenue exceeded analyst estimates by 0.6%. Over the next year, revenue is expected to shrink by 5.1% compared to a 29% growth forecast for the Interactive Media and Services industry in Austria.Reported Earnings • Nov 07Third quarter 2020 earnings released: EPS €2.17The company reported a decent third quarter result with improved earnings and profit margins, although revenues were weaker. Third quarter 2020 results: Revenue: €74.1m (down 1.7% from 3Q 2019). Net income: €12.2m (up 208% from 3Q 2019). Profit margin: 17% (up from 5.3% in 3Q 2019). The increase in margin was driven by lower expenses. Over the last 3 years on average, earnings per share has increased by 13% per year but the company’s share price has fallen by 3% per year, which means it is significantly lagging earnings.Is New 90 Day High Low • Oct 30New 90-day low: €221The company is down 20% from its price of €275 on 31 July 2020. The Austrian market is down 4.0% over the last 90 days, indicating the company underperformed over that time. It also underperformed the Interactive Media and Services industry, which is up 2.0% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is €104 per share.공시 • Oct 05New Work SE Announces Appointment of Frank Hassler as Chief Sales Officer, Effective from November 1, 2020Frank Hassler has been appointed as the new Chief Sales Officer (CSO) at NEW WORK SE. The 48-year-old will take up his new post on 1 November 2020. Frank Hassler was previously CEO at Munich-based censhare AG, where he drove the company's growth and upscaled the business. Hassler is no stranger to NEW WORK SE, having held the position of Managing Director of E-Recruiting at XING from 2012 to 2019. In that role he was responsible for building up the sales organisation and developing new products and business models. Under his leadership, the E-Recruiting segment grew to become the company's largest growth driver. In total, Hassler has amassed more than 20 years of expertise in the international software business, with previous CV entries including Navision, Microsoft and SAP.이익 및 매출 성장 예측WBAG:NWSE - 애널리스트 향후 추정치 및 과거 재무 데이터 (EUR Millions)날짜매출이익자유현금흐름영업현금흐름평균 애널리스트 수12/31/2026271223558212/31/2025269183357212/31/20242737174726/30/202430612-618N/A3/31/2024320131035N/A12/31/2023330373362N/A9/30/2023334393267N/A6/30/2023337404277N/A3/31/2023338413974N/A12/31/2022334464879N/A9/30/2022327483983N/A6/30/2022321404780N/A3/31/2022313434485N/A12/31/2021306434186N/A9/30/2021302286388N/A6/30/2021298336096N/A3/31/2021298315488N/A12/31/2020300264881N/A9/30/2020302514882N/A6/30/2020304434279N/A3/31/2020301414783N/A12/31/2019294434480N/A9/30/2019285304478N/A6/30/2019274354577N/A3/31/2019264344577N/A12/31/2018256314174N/A9/30/2018240293470N/A6/30/2018224283370N/A3/31/201820527N/A67N/A12/31/201718626N/A62N/A9/30/201717326N/A62N/A6/30/201716225N/A56N/A3/31/201715423N/A58N/A12/31/201614624N/A50N/A9/30/201613922N/A48N/A6/30/201613221N/A46N/A3/31/201612619N/A35N/A12/31/201512018N/A36N/A9/30/201511511N/A37N/A6/30/201511011N/A38N/A3/31/20151059N/A41N/A12/31/2014996N/A34N/A9/30/20149410N/A30N/A6/30/2014908N/A24N/A3/31/2014868N/A25N/A12/31/2013839N/A24N/A9/30/2013809N/A22N/A더 보기애널리스트 향후 성장 전망수입 대 저축률: NWSE 의 연간 예상 수익 증가율(32.3%)이 saving rate(1.2%)보다 높습니다.수익 vs 시장: NWSE 의 연간 수익(32.3%)이 Austrian 시장(11.7%)보다 빠르게 성장할 것으로 예상됩니다.고성장 수익: NWSE 의 수입은 향후 3년 동안 상당히 증가할 것으로 예상됩니다.수익 대 시장: NWSE 의 수익은 향후 3년간 감소할 것으로 예상됩니다(연간 -4.1%).고성장 매출: NWSE 의 수익은 향후 3년 동안 감소할 것으로 예상됩니다(연간 -4.1%).주당순이익 성장 예측향후 자기자본이익률미래 ROE: NWSE의 자본 수익률은 3년 후 11.8%로 낮을 것으로 예상됩니다.성장 기업 찾아보기7D1Y7D1Y7D1YMedia 산업의 고성장 기업.View Past Performance기업 분석 및 재무 데이터 상태데이터최종 업데이트 (UTC 시간)기업 분석2024/09/17 16:15종가2024/09/13 00:00수익2024/06/30연간 수익2023/12/31데이터 소스당사의 기업 분석에 사용되는 데이터는 S&P Global Market Intelligence LLC에서 제공됩니다. 아래 데이터는 이 보고서를 생성하기 위해 분석 모델에서 사용됩니다. 데이터는 정규화되므로 소스가 제공된 후 지연이 발생할 수 있습니다.패키지데이터기간미국 소스 예시 *기업 재무제표10년손익계산서현금흐름표대차대조표SEC 양식 10-KSEC 양식 10-Q분석가 컨센서스 추정치+3년재무 예측분석가 목표주가분석가 리서치 보고서Blue Matrix시장 가격30년주가배당, 분할 및 기타 조치ICE 시장 데이터SEC 양식 S-1지분 구조10년주요 주주내부자 거래SEC 양식 4SEC 양식 13D경영진10년리더십 팀이사회SEC 양식 10-KSEC 양식 DEF 14A주요 개발10년회사 공시SEC 양식 8-K* 미국 증권에 대한 예시이며, 비(非)미국 증권에는 해당 국가의 규제 서식 및 자료원을 사용합니다.별도로 명시되지 않는 한 모든 재무 데이터는 연간 기간을 기준으로 하지만 분기별로 업데이트됩니다. 이를 TTM(최근 12개월) 또는 LTM(지난 12개월) 데이터라고 합니다. 자세히 알아보기.분석 모델 및 스노우플레이크이 보고서를 생성하는 데 사용된 분석 모델에 대한 자세한 내용은 당사의 Github 페이지에서 확인하실 수 있습니다. 또한 보고서 활용 방법에 대한 가이드와 YouTube 튜토리얼도 제공합니다.Simply Wall St 분석 모델을 설계하고 구축한 세계적 수준의 팀에 대해 알아보세요.산업 및 섹터 지표산업 및 섹터 지표는 Simply Wall St가 6시간마다 계산하며, 프로세스에 대한 자세한 내용은 Github에서 확인할 수 있습니다.분석가 소스New Work SE는 13명의 분석가가 다루고 있습니다. 이 중 2명의 분석가가 우리 보고서에 입력 데이터로 사용되는 매출 또는 수익 추정치를 제출했습니다. 분석가의 제출 자료는 하루 종일 업데이트됩니다.분석가기관Beatrice AllenBerenbergWolfgang SpechtBerenbergMark BraleyDeutsche Bank10명의 분석가 더 보기
공시 • Jun 05Burda Digital Se made an offer to acquire remaining 25.78% stake in New Work SE (XTRA:NWO).Burda Digital Se made an offer to acquire remaining 25.78% stake in New Work SE (XTRA:NWO) for on June 3, 2024. The offer price per share is €66.25.
Valuation Update With 7 Day Price Move • Jun 04Investor sentiment improves as stock rises 18%After last week's 18% share price gain to €65.90, the stock trades at a forward P/E ratio of 31x. Average forward P/E is 21x in the Interactive Media and Services industry in Europe. Total loss to shareholders of 70% over the past three years.
Upcoming Dividend • May 29Upcoming dividend of €1.00 per shareEligible shareholders must have bought the stock before 05 June 2024. Payment date: 07 June 2024. Payout ratio is a comfortable 43% but the company is paying out more than the cash it is generating. Trailing yield: 1.7%. Lower than top quartile of Austrian dividend payers (6.0%). In line with average of industry peers (1.6%).
Reported Earnings • May 07First quarter 2024 earnings released: €3.01 loss per share (vs €1.25 profit in 1Q 2023)First quarter 2024 results: €3.01 loss per share (down from €1.25 profit in 1Q 2023). Revenue: €77.1m (down 7.6% from 1Q 2023). Net loss: €16.9m (down 340% from profit in 1Q 2023). Revenue is expected to decline by 2.9% p.a. on average during the next 3 years, while revenues in the Interactive Media and Services industry in Europe are expected to grow by 9.8%. Over the last 3 years on average, earnings per share has fallen by 4% per year but the company’s share price has fallen by 39% per year, which means it is performing significantly worse than earnings.
Declared Dividend • Apr 24Dividend of €1.00 announcedShareholders will receive a dividend of €1.00. Ex-date: 5th June 2024 Payment date: 7th June 2024 Dividend yield will be 1.6%, which is lower than the industry average of 4.3%. Sustainability & Growth Dividend is well covered by both earnings (15% earnings payout ratio) and cash flows (17% cash payout ratio). The dividend has increased by an average of 4.9% per year over the past 10 years. However, payments have been volatile during that time. EPS is expected to decline by 39% over the next 3 years. However, it would need to fall by 83% to increase the payout ratio to a potentially unsustainable range.
New Risk • Mar 24New minor risk - Earnings qualityThe company has large one-off items impacting its financial results. One-off items were 20% of the size of the rest of the company's trailing 12-month earnings before tax. This is considered a minor risk. One-off items are incomes or expenses that the company does not expect to repeat in future periods. Examples include profits from the sale of a business or expenses from a restructuring or legal settlements. If the company's reported statutory earnings include a large proportion of one-off items it means they may be an unreliable indicator of its true business performance as the earnings were skewed by these incomes or expenses. Currently, the following risks have been identified for the company: Major Risks Share price has been highly volatile over the past 3 months (9.2% average weekly change). Earnings are forecast to decline by an average of 15% per year for the foreseeable future. Minor Risk Large one-off items impacting financial results.
Reported Earnings • Feb 28Full year 2023 earnings released: EPS: €6.56 (vs €8.20 in FY 2022)Full year 2023 results: EPS: €6.56 (down from €8.20 in FY 2022). Revenue: €329.7m (down 1.3% from FY 2022). Net income: €36.9m (down 20% from FY 2022). Profit margin: 11% (down from 14% in FY 2022). The decrease in margin was primarily driven by higher expenses. Revenue is expected to decline by 3.2% p.a. on average during the next 3 years, while revenues in the Interactive Media and Services industry in Europe are expected to grow by 9.9%. Over the last 3 years on average, earnings per share has increased by 10% per year but the company’s share price has fallen by 36% per year, which means it is significantly lagging earnings.
Valuation Update With 7 Day Price Move • Jan 13Investor sentiment deteriorates as stock falls 27%After last week's 27% share price decline to €53.00, the stock trades at a forward P/E ratio of 10x. Average forward P/E is 20x in the Interactive Media and Services industry in Europe. Total loss to shareholders of 77% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at €75.13 per share.
Buying Opportunity • Jan 13Now 29% undervalued after recent price dropOver the last 90 days, the stock is down 39%. The fair value is estimated to be €75.13, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has grown by 5.0% over the last 3 years. Earnings per share has grown by 5.9%. Revenue is forecast to decline by 7.8% in 2 years. Earnings is forecast to decline by 16% in the next 2 years.
New Risk • Dec 03New major risk - Revenue and earnings growthEarnings are forecast to decline by an average of 0.3% per year for the foreseeable future. This is considered a major risk. Ultimately, shareholders want to see a good return on their investment and that generally comes from sharing in the company's profits. If profits are expected to decline, then in most cases the share price will decline over time as well. In addition, if the company pays dividends it will also likely need to reduce or cut them, striking a dual blow to total shareholder returns. Currently, the following risks have been identified for the company: Major Risks Share price has been highly volatile over the past 3 months (6.3% average weekly change). Earnings are forecast to decline by an average of 0.3% per year for the foreseeable future. Minor Risks Dividend is not well covered by cash flows (118% cash payout ratio). Large one-off items impacting financial results.
공시 • Nov 29+ 4 more updatesNew Work SE to Report Q3, 2024 Results on Nov 06, 2024New Work SE announced that they will report Q3, 2024 results on Nov 06, 2024
Reported Earnings • Nov 10Third quarter 2023 earnings released: EPS: €2.40 (vs €2.55 in 3Q 2022)Third quarter 2023 results: EPS: €2.40 (down from €2.55 in 3Q 2022). Revenue: €82.2m (down 2.3% from 3Q 2022). Net income: €13.5m (down 5.9% from 3Q 2022). Profit margin: 16% (in line with 3Q 2022). Revenue is forecast to grow 3.5% p.a. on average during the next 3 years, compared to a 10.0% growth forecast for the Interactive Media and Services industry in Europe. Over the last 3 years on average, earnings per share has increased by 6% per year but the company’s share price has fallen by 34% per year, which means it is significantly lagging earnings.
Valuation Update With 7 Day Price Move • Oct 13Investor sentiment deteriorates as stock falls 16%After last week's 16% share price decline to €87.60, the stock trades at a forward P/E ratio of 14x. Average forward P/E is 17x in the Interactive Media and Services industry in Europe. Total loss to shareholders of 61% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at €162 per share.
New Risk • Aug 17New minor risk - Earnings qualityThe company has large one-off items impacting its financial results. One-off items were 23% of the size of the rest of the company's trailing 12-month earnings before tax. This is considered a minor risk. One-off items are incomes or expenses that the company does not expect to repeat in future periods. Examples include profits from the sale of a business or expenses from a restructuring or legal settlements. If the company's reported statutory earnings include a large proportion of one-off items it means they may be an unreliable indicator of its true business performance as the earnings were skewed by these incomes or expenses. Currently, the following risks have been identified for the company: Minor Risks Dividend is not well covered by cash flows (90% cash payout ratio). Share price has been volatile over the past 3 months (5.0% average weekly change). Large one-off items impacting financial results.
Reported Earnings • Aug 15Second quarter 2023 earnings released: EPS: €1.78 (vs €2.00 in 2Q 2022)Second quarter 2023 results: EPS: €1.78 (down from €2.00 in 2Q 2022). Revenue: €83.4m (flat on 2Q 2022). Net income: €10.0m (down 11% from 2Q 2022). Profit margin: 12% (down from 14% in 2Q 2022). Revenue is forecast to grow 2.8% p.a. on average during the next 3 years, compared to a 9.8% growth forecast for the Interactive Media and Services industry in Europe. Over the last 3 years on average, earnings per share has increased by 5% per year but the company’s share price has fallen by 31% per year, which means it is significantly lagging earnings.
Upcoming Dividend • May 18Upcoming dividend of €6.72 per share at 5.3% yieldEligible shareholders must have bought the stock before 25 May 2023. Payment date: 29 May 2023. Payout ratio is a comfortable 43% and this is well supported by cash flows. Trailing yield: 5.3%. Lower than top quartile of Austrian dividend payers (5.4%). Higher than average of industry peers (1.9%).
Reported Earnings • May 05First quarter 2023 earnings released: EPS: €1.25 (vs €2.16 in 1Q 2022)First quarter 2023 results: EPS: €1.25 (down from €2.16 in 1Q 2022). Revenue: €84.2m (up 5.5% from 1Q 2022). Net income: €7.04m (down 42% from 1Q 2022). Profit margin: 8.4% (down from 15% in 1Q 2022). Revenue is forecast to grow 6.6% p.a. on average during the next 3 years, compared to a 9.4% growth forecast for the Interactive Media and Services industry in Europe. Over the last 3 years on average, earnings per share has increased by 2% per year but the company’s share price has fallen by 20% per year, which means it is significantly lagging earnings.
Valuation Update With 7 Day Price Move • May 05Investor sentiment deteriorates as stock falls 22%After last week's 22% share price decline to €128, the stock trades at a forward P/E ratio of 17x. Average forward P/E is 19x in the Interactive Media and Services industry in Europe. Total loss to shareholders of 40% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at €192 per share.
Buying Opportunity • May 05Now 33% undervalued after recent price dropOver the last 90 days, the stock is down 24%. The fair value is estimated to be €192, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has grown by 4.2% over the last 3 years, while earnings per share has been flat. For the next 3 years, revenue is forecast to grow by 5.3% per annum. Earnings is also forecast to grow by 6.1% per annum over the same time period.
Reported Earnings • Apr 02Full year 2022 earnings released: EPS: €8.20 (vs €7.71 in FY 2021)Full year 2022 results: EPS: €8.20 (up from €7.71 in FY 2021). Revenue: €334.1m (up 9.1% from FY 2021). Net income: €46.1m (up 6.4% from FY 2021). Profit margin: 14% (in line with FY 2021). Revenue is forecast to grow 6.7% p.a. on average during the next 3 years, compared to a 9.3% growth forecast for the Interactive Media and Services industry in Europe. Over the last 3 years on average, earnings per share has remained flat whereas the company’s share price has fallen by 4% per year.
Buying Opportunity • Mar 01Now 21% undervaluedOver the last 90 days, the stock is up 1.2%. The fair value is estimated to be €199, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has grown by 4.3% over the last 3 years, while earnings per share has been flat. For the next 3 years, revenue is forecast to grow by 6.8% per annum. Earnings is also forecast to grow by 13% per annum over the same time period.
Reported Earnings • Feb 24Full year 2022 earnings released: EPS: €8.20 (vs €7.05 in FY 2021)Full year 2022 results: EPS: €8.20 (up from €7.05 in FY 2021). Revenue: €337.1m (up 7.2% from FY 2021). Net income: €46.1m (up 16% from FY 2021). Profit margin: 14% (up from 13% in FY 2021). The increase in margin was driven by higher revenue. Revenue is forecast to grow 9.4% p.a. on average during the next 3 years, compared to a 9.3% growth forecast for the Interactive Media and Services industry in Europe. Over the last 3 years on average, earnings per share has fallen by 1% per year but the company’s share price has fallen by 11% per year, which means it is performing significantly worse than earnings.
Reported Earnings • Nov 16Third quarter 2022 earnings released: EPS: €2.55 (vs €1.32 in 3Q 2021)Third quarter 2022 results: EPS: €2.55 (up from €1.32 in 3Q 2021). Revenue: €84.1m (up 8.4% from 3Q 2021). Net income: €14.3m (up 106% from 3Q 2021). Profit margin: 17% (up from 9.0% in 3Q 2021). Revenue is forecast to grow 11% p.a. on average during the next 3 years, compared to a 10% growth forecast for the Interactive Media and Services industry in Europe. Over the last 3 years on average, earnings per share has fallen by 1% per year but the company’s share price has fallen by 21% per year, which means it is performing significantly worse than earnings.
Reported Earnings • Nov 12Third quarter 2022 earnings released: EPS: €2.55 (vs €1.16 in 3Q 2021)Third quarter 2022 results: EPS: €2.55 (up from €1.16 in 3Q 2021). Revenue: €85.1m (up 6.9% from 3Q 2021). Net income: €14.3m (up 119% from 3Q 2021). Profit margin: 17% (up from 8.2% in 3Q 2021). The increase in margin was primarily driven by higher revenue. Revenue is forecast to grow 11% p.a. on average during the next 3 years, compared to a 10% growth forecast for the Interactive Media and Services industry in Europe. Over the last 3 years on average, earnings per share has remained flat but the company’s share price has fallen by 22% per year, which means it is significantly lagging earnings.
공시 • Nov 10+ 5 more updatesNew Work SE to Report Fiscal Year 2022 Results on Mar 22, 2023New Work SE announced that they will report fiscal year 2022 results on Mar 22, 2023
Reported Earnings • Aug 14Second quarter 2022 earnings released: EPS: €2.00 (vs €2.41 in 2Q 2021)Second quarter 2022 results: EPS: €2.00 (down from €2.41 in 2Q 2021). Revenue: €83.4m (up 8.2% from 2Q 2021). Net income: €11.2m (down 17% from 2Q 2021). Profit margin: 14% (down from 18% in 2Q 2021). The decrease in margin was driven by higher expenses. Over the next year, revenue is forecast to grow 1.8%, compared to a 16% growth forecast for the industry in Austria. Over the last 3 years on average, earnings per share has fallen by 2% per year but the company’s share price has fallen by 20% per year, which means it is performing significantly worse than earnings.
Upcoming Dividend • May 26Upcoming dividend of €6.36 per shareEligible shareholders must have bought the stock before 02 June 2022. Payment date: 06 June 2022. Payout ratio is a comfortable 40% and this is well supported by cash flows. Trailing yield: 2.0%. Lower than top quartile of Austrian dividend payers (4.4%). In line with average of industry peers (1.9%).
Reported Earnings • May 06First quarter 2022 earnings released: EPS: €2.12 (vs €2.15 in 1Q 2021)First quarter 2022 results: EPS: €2.12 (down from €2.15 in 1Q 2021). Revenue: €82.2m (up 9.9% from 1Q 2021). Net income: €11.9m (down 1.7% from 1Q 2021). Profit margin: 14% (down from 16% in 1Q 2021). The decrease in margin was driven by higher expenses. Over the next year, revenue is forecast to grow 1.5%, compared to a 25% growth forecast for the industry in Austria. Over the last 3 years on average, earnings per share has fallen by 2% per year but the company’s share price has fallen by 23% per year, which means it is performing significantly worse than earnings.
Reported Earnings • Mar 28Full year 2021 earnings released: EPS: €7.05 (vs €4.65 in FY 2020)Full year 2021 results: EPS: €7.05 (up from €4.65 in FY 2020). Revenue: €314.5m (up 4.8% from FY 2020). Net income: €39.6m (up 52% from FY 2020). Profit margin: 13% (up from 8.7% in FY 2020). Over the next year, revenue is forecast to grow 1.5%, compared to a 28% growth forecast for the industry in Austria. Over the last 3 years on average, earnings per share has fallen by 1% per year but the company’s share price has fallen by 17% per year, which means it is performing significantly worse than earnings.
Valuation Update With 7 Day Price Move • Mar 17Investor sentiment improved over the past weekAfter last week's 20% share price gain to €190, the stock trades at a forward P/E ratio of 25x. Average forward P/E is 25x in the Interactive Media and Services industry in Europe. Total loss to shareholders of 37% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at €183 per share.
공시 • Feb 24+ 1 more updateNew Work SE Proposes to Increase Regular DividendNew Work SE proposed to the Supervisory Board to increase the regular dividend by 8% from EUR 2.59 per share to EUR 2.80 per share.
Reported Earnings • Nov 05Third quarter 2021 earnings released: EPS €1.16 (vs €2.17 in 3Q 2020)The company reported a soft third quarter result with weaker earnings and profit margins, although revenues improved. Third quarter 2021 results: Revenue: €80.1m (up 8.9% from 3Q 2020). Net income: €6.54m (down 46% from 3Q 2020). Profit margin: 8.2% (down from 17% in 3Q 2020). Over the last 3 years on average, earnings per share has remained flat but the company’s share price has fallen by 7% per year, which means it is significantly lagging earnings.
Reported Earnings • Aug 06Second quarter 2021 earnings released: EPS €2.41 (vs €2.15 in 2Q 2020)The company reported a strong second quarter result with improved earnings, revenues and profit margins. Second quarter 2021 results: Revenue: €77.4m (up 3.6% from 2Q 2020). Net income: €13.6m (up 12% from 2Q 2020). Profit margin: 18% (up from 16% in 2Q 2020). Over the last 3 years on average, earnings per share has increased by 6% per year but the company’s share price has fallen by 6% per year, which means it is significantly lagging earnings.
Upcoming Dividend • May 13Upcoming dividend of €2.59 per shareEligible shareholders must have bought the stock before 20 May 2021. Payment date: 24 May 2021. Trailing yield: 1.1%. Lower than top quartile of Austrian dividend payers (3.2%). In line with average of industry peers (1.1%).
Reported Earnings • May 06First quarter 2021 earnings released: EPS €2.15 (vs €1.28 in 1Q 2020)The company reported a decent first quarter result with improved earnings and profit margins, although revenues were flat. First quarter 2021 results: Revenue: €75.2m (flat on 1Q 2020). Net income: €12.1m (up 68% from 1Q 2020). Profit margin: 16% (up from 9.5% in 1Q 2020). Over the last 3 years on average, earnings per share has increased by 6% per year but the company’s share price has fallen by 1% per year, which means it is significantly lagging earnings.
Analyst Estimate Surprise Post Earnings • Feb 25Revenue misses expectationsRevenue missed analyst estimates by 0.1%. Over the next year, revenue is expected to shrink by 3.5% compared to a 38% growth forecast for the Interactive Media and Services industry in Austria.
Is New 90 Day High Low • Feb 24New 90-day low: €225The company is down 7.0% from its price of €243 on 25 November 2020. The Austrian market is up 16% over the last 90 days, indicating the company underperformed over that time. It also underperformed the Interactive Media and Services industry, which is flat over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is €165 per share.
공시 • Jan 19+ 1 more updateNew Work SE to Report Fiscal Year 2020 Results on Mar 25, 2021New Work SE announced that they will report fiscal year 2020 results on Mar 25, 2021
Is New 90 Day High Low • Jan 05New 90-day high: €286The company is up 7.0% from its price of €266 on 06 October 2020. The Austrian market is up 27% over the last 90 days, indicating the company underperformed over that time. However, it outperformed the Interactive Media and Services industry, which is down 4.0% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is €174 per share.
Is New 90 Day High Low • Dec 16New 90-day high: €269The company is up 10.0% from its price of €244 on 16 September 2020. The Austrian market is up 18% over the last 90 days, indicating the company underperformed over that time. However, it outperformed the Interactive Media and Services industry, which is down 6.0% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is €130 per share.
공시 • Dec 03+ 2 more updatesNew Work SE to Report Q3, 2021 Results on Nov 04, 2021New Work SE announced that they will report Q3, 2021 results on Nov 04, 2021
Analyst Estimate Surprise Post Earnings • Nov 07Revenue beats expectationsRevenue exceeded analyst estimates by 0.6%. Over the next year, revenue is expected to shrink by 5.1% compared to a 29% growth forecast for the Interactive Media and Services industry in Austria.
Reported Earnings • Nov 07Third quarter 2020 earnings released: EPS €2.17The company reported a decent third quarter result with improved earnings and profit margins, although revenues were weaker. Third quarter 2020 results: Revenue: €74.1m (down 1.7% from 3Q 2019). Net income: €12.2m (up 208% from 3Q 2019). Profit margin: 17% (up from 5.3% in 3Q 2019). The increase in margin was driven by lower expenses. Over the last 3 years on average, earnings per share has increased by 13% per year but the company’s share price has fallen by 3% per year, which means it is significantly lagging earnings.
Is New 90 Day High Low • Oct 30New 90-day low: €221The company is down 20% from its price of €275 on 31 July 2020. The Austrian market is down 4.0% over the last 90 days, indicating the company underperformed over that time. It also underperformed the Interactive Media and Services industry, which is up 2.0% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is €104 per share.
공시 • Oct 05New Work SE Announces Appointment of Frank Hassler as Chief Sales Officer, Effective from November 1, 2020Frank Hassler has been appointed as the new Chief Sales Officer (CSO) at NEW WORK SE. The 48-year-old will take up his new post on 1 November 2020. Frank Hassler was previously CEO at Munich-based censhare AG, where he drove the company's growth and upscaled the business. Hassler is no stranger to NEW WORK SE, having held the position of Managing Director of E-Recruiting at XING from 2012 to 2019. In that role he was responsible for building up the sales organisation and developing new products and business models. Under his leadership, the E-Recruiting segment grew to become the company's largest growth driver. In total, Hassler has amassed more than 20 years of expertise in the international software business, with previous CV entries including Navision, Microsoft and SAP.