Telenet Group Holding N.V. (TNET.BR) Annual Margin Report - Discounting Cash Flows
TNET.BR
Telenet Group Holding N.V.
TNET.BR (BRU)

Annual Margin Analysis Report

Margins refer to the ratio between a financial report item and the revenue (Example: Net Income Margin = Net Income / Revenue).

This analysis provides a report of the company's key margins, which could be further used in a valuation model.

Interactive Assumptions

Historical Years

Historical Years

Number of historical years used to render the Chart and Tables.

Margin Analysis (% of Revenue)

Monetary values in EUR

Monetary values in EUR

amounts except #

Average LTM
Mar 03
2022
Dec 31
2021
Dec 31
2020
Dec 31
2019
Dec 31
2018
Dec 31
Revenue 2,623 2,780 2,665 2,596 2,575 2,584 2,535
Revenue Growth Rate 1.61% 4.33% 2.67% 0.8% -0.337% 1.94% 0.267%
Cost of Revenue 1,376 1,466 1,350 1,283 1,402 1,353 1,401
Gross Profit 1,247 1,315 1,315 1,313 1,174 1,231 1,134
Gross Margin 47.53% 47.29% 49.36% 50.59% 45.57% 47.63% 44.75%
Operating Income 584.4 414.9 575.5 397.8 833.2 685.5 599.5
Operating Margin 22.39% 14.92% 21.59% 15.32% 32.35% 26.53% 23.65%
Net Income 401.8 192.2 997.6 394 338.9 234.5 253.4
Net Margin 15.29% 6.91% 37.43% 15.18% 13.16% 9.07% 10%

Monetary values in EUR

amounts except #

Average LTM
Mar 03
2022
Dec 31
2021
Dec 31
2020
Dec 31
2019
Dec 31
2018
Dec 31
Revenue 2,623 2,780 2,665 2,596 2,575 2,584 2,535
Cash From Operating Activities Margin 40.73% 37.93% 41% 39.66% 41.06% 42.28% 42.43%
Cash From Operating Activities 1,067 1,054 1,093 1,030 1,057 1,092 1,076
Free Cash Flow Margin 22.66% 17.73% 21.44% 21.21% 22.74% 26.34% 26.51%
Free Cash Flow 592.2 492.9 571.5 550.5 585.6 680.6 671.9
Depreciation and Amortization Margin 28.39% 29.23% 29.33% 28.16% 29.28% 26.37% 27.97%
Depreciation and Amortization 745 812.8 781.7 731.1 754.1 681.3 709
Capital Expenditure Margin -18.07% -20.2% -19.55% -18.46% -18.32% -15.94% -15.93%
Capital Expenditure -474.9 -561.6 -521.1 -479.1 -471.8 -411.9 -403.7
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program