Loading...
XAMS
BFIT
Market cap1.53bUSD
May 14, Last price  
21.58EUR
1D
1.17%
1Q
-8.24%
Jan 2017
29.13%
IPO
51.65%
Name

Basic-Fit

Chart & Performance

D1W1MN
XAMS:BFIT chart
P/E
177.70
P/S
1.17
EPS
0.12
Div Yield, %
—
Shrs. gr., 5y
5.64%
Rev. gr., 5y
18.72%
Revenues
1.22b
+16.04%
0162,069,000202,222,000258,561,000325,831,000401,784,000515,159,000376,811,000340,746,000794,571,0001,047,247,0001,215,200,000
Net income
8m
P
-6,858,000-22,507,000-22,965,000-32,373,00011,127,00017,594,00011,048,000-125,188,000-150,048,000-3,687,000-2,679,0008,000,000
CFO
582m
+18.63%
-1,934,00029,410,00051,916,00033,165,00095,966,000117,933,000229,910,000100,919,00074,475,000372,644,000490,453,000581,800,000
Earnings
Jul 24, 2025

Profile

Basic-Fit N.V. operates fitness clubs. As of March 9, 2022, it operated 223 clubs in the Netherlands, 207 clubs in Belgium, 10 clubs in Luxembourg, 578 clubs in France, and 63 clubs in Spain. The company was founded in 1984 and is headquartered in Hoofddorp, the Netherlands.
URL
https://www.basic-fit.com/
IPO date
Jun 10, 2016
Employees
7,564
Domiciled in
NL
Incorporated in
NL

Valuation

Title
EUR in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
1,215,200
16.04%
1,047,247
31.80%
794,571
133.19%
Cost of revenue
151,300
735,184
105,480
Unusual Expense (Income)
NOPBT
1,063,900
312,063
689,091
NOPBT Margin
87.55%
29.80%
86.72%
Operating Taxes
5,500
963
546
Tax Rate
0.52%
0.31%
0.08%
NOPAT
1,058,400
311,100
688,545
Net income
8,000
-398.62%
(2,679)
-27.34%
(3,687)
-97.54%
Dividends
Dividend yield
Proceeds from repurchase of equity
(3,600)
(441)
(1,528)
BB yield
0.22%
0.02%
0.09%
Debt
Debt current
273,800
272,021
229,786
Long-term debt
4,379,400
3,921,806
3,470,403
Deferred revenue
48,720
Other long-term liabilities
7,400
55,811
1,285
Net debt
4,595,300
4,122,143
3,647,943
Cash flow
Cash from operating activities
581,800
490,453
372,644
CAPEX
(328,200)
(322,331)
(279,178)
Cash from investing activities
(358,500)
(330,514)
(286,180)
Cash from financing activities
(237,500)
(132,515)
(113,058)
FCF
766,865
(5,688)
404,759
Balance
Cash
56,100
72,703
43,305
Long term investments
1,800
(1,019)
8,941
Excess cash
19,322
12,517
Stockholders' equity
(329,200)
(335,270)
(285,131)
Invested Capital
3,572,100
3,280,852
2,898,284
ROIC
30.89%
10.07%
25.01%
ROCE
32.80%
10.59%
26.37%
EV
Common stock shares outstanding
71,928
66,000
66,000
Price
22.58
-19.82%
28.16
15.03%
24.48
-41.71%
Market cap
1,624,141
-12.61%
1,858,560
15.03%
1,615,680
-39.96%
EV
6,219,441
5,980,703
5,263,623
EBITDA
1,504,300
701,721
1,020,480
EV/EBITDA
4.13
8.52
5.16
Interest
108,500
85,896
61,179
Interest/NOPBT
10.20%
27.53%
8.88%