2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $63B | $76B | $93B | $98B | $86B |
Cost of Revenue | $47B | $64B | $79B | $78B | $68B |
Gross Profit | $15B | $12B | $14B | $20B | $18B |
Gross Profit % | 24% | 15% | 15% | 21% | 21% |
R&D Expenses | $0.026 | $0.16 | $0.043 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $707M | $12B | $5.2B | $1.2B | $1.9B |
Dep. & Amort. | $5.8B | $6.4B | $7.7B | $9.1B | $9.7B |
Def. Tax | $81M | $1.2B | $191M | -$897M | -$341M |
Stock Comp. | $94M | $36M | $62M | $108M | $0 |
Chg. in WC | -$274M | -$3.2B | -$3.2B | -$1.3B | -$4.2B |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $9.9B | $13B | $14B | $11B | $15B |
ST Investments | $5.5B | $7B | $7.6B | $5.6B | $5.1B |
Cash & ST Inv. | $9.9B | $20B | $22B | $17B | $20B |
Receivables | $10B | $16B | $19B | $20B | $20B |
Inventory | $10B | $8.6B | $9.1B | $7.1B | $5.4B |
Banijay Group delivered a strong 2024, with double-digit revenue growth (up 10.9% to €4.8bn) and adjusted EBITDA up over 20% to €900m, beating guidance and achieving record profitability; adjusted net income rose nearly 30% to €418m.
Online sports betting and gaming saw outstanding performance, with revenue up 45.4%, unique active players up 37%, and adjusted EBITDA up 49.6% to €380m; a new proprietary poker platform was launched in December, expected to drive further growth in 2025.
Content production and distribution remained robust, with Banijay launching 88 original shows with streamers, producing over 250 new non-scripted shows and 17,000 hours of content; recurring shows account for two-thirds of revenues, with strong growth in both scripted and unscripted segments.
The group maintained high cash conversion (83%), reduced leverage to under 3x, and successfully refinanced debt with maturities now spread between 2028 and 2032; average cost of debt is expected to fall below 6% in 2025.
For 2025, Banijay guides for mid-single digit revenue growth in Entertainment and mid-teens in Gaming, targeting mid to high single digit adjusted EBITDA growth (despite a €20m EBITDA impact from new French betting taxes), and expects free cash flow conversion around 80%; a Capital Markets Day is scheduled for May 16 to outline strategy for 2025-2027 and address liquidity improvement.