AU
UK
CA
US
IND
NZ
Last update at 2026-06-03T20:00:00Z
Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website
📈 HIMS' Asymmetric Opportunity, JIN’s Overlooked Strengths, and PROX's Possible Re-Rating
Wed 21 May 25, 05:53 AM| Breakdown | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
| Income before tax | 467.78M | 513.00M | 461.00M | 578.00M | 581.00M |
| Minority interest | -7.00000M | -9.00000M | 0.00000M | 0.00000M | -1.00000M |
| Net income | 382.29M | 447.00M | 357.00M | 450.00M | 443.00M |
| Selling general administrative | 233.00M | 181.00M | 617.00M | 169.00M | - |
| Selling and marketing expenses | - | 106.00M | 105.00M | 103.00M | - |
| Gross profit | 1232.36M | 4012.00M | 1267.00M | 3667.00M | 3540.00M |
| Reconciled depreciation | 1601.00M | 1259.00M | 1185.00M | 1179.00M | 1183.00M |
| Ebit | 889.45M | 696.00M | 562.00M | 647.00M | 645.00M |
| Ebitda | 2163.12M | 1955.00M | 1747.00M | 1808.00M | 1814.00M |
| Depreciation and amortization | 1273.67M | 1259.00M | 1185.00M | 1161.00M | 1169.00M |
| Non operating income net other | - | - | - | - | - |
| Operating income | 889.45M | 691.00M | 601.00M | 647.00M | 645.00M |
| Other operating expenses | 5111.95M | 5685.00M | 5391.00M | 5210.00M | 4894.00M |
| Interest expense | 167.13M | 185.00M | 100.00M | 55.00M | 49.00M |
| Tax provision | 82.00M | 57.00M | 104.00M | 128.00M | 137.00M |
| Interest income | 28.00M | 26.00M | 10.00M | 4.00M | 4.00M |
| Net interest income | -146.00000M | -159.00000M | -109.00000M | -49.00000M | -54.00000M |
| Extraordinary items | - | - | - | - | - |
| Non recurring | - | - | - | - | - |
| Other items | - | - | - | - | - |
| Income tax expense | 78.76M | 57.00M | 104.00M | 128.00M | 137.00M |
| Total revenue | 6001.41M | 6376.00M | 5993.00M | 5853.00M | 5537.00M |
| Total operating expenses | 342.91M | 3321.00M | 666.00M | 3024.00M | 2897.00M |
| Cost of revenue | 4769.04M | 2364.00M | 4726.00M | 2186.00M | 1997.00M |
| Total other income expense net | -421.67385M | -178.00000M | -140.00000M | -69.00000M | -64.00000M |
| Discontinued operations | - | - | - | - | - |
| Net income from continuing ops | 405.00M | 456.00M | 357.00M | 450.00M | 444.00M |
| Net income applicable to common shares | - | - | - | 450.00M | 443.00M |
| Preferred stock and other adjustments | - | - | - | - | - |
| Breakdown | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
| Total assets | 12961.48M | 13327.00M | 11153.00M | 10541.00M | 9233.00M |
| Intangible assets | 1824.00M | 2076.00M | 1702.00M | 1780.00M | 1114.00M |
| Earning assets | - | - | - | - | - |
| Other current assets | 239.61M | 429.00M | 311.00M | 268.00M | -1.00000M |
| Total liab | 8995.17M | 8792.00M | 7853.00M | 7233.00M | 6255.00M |
| Total stockholder equity | 3803.38M | 4310.00M | 3300.00M | 3307.00M | 2978.00M |
| Deferred long term liab | - | - | - | 111.00M | 110.00M |
| Other current liab | 810.60M | 1033.00M | 869.00M | 721.00M | -1.00000M |
| Common stock | 999.57M | 1000.00M | 1000.00M | 1000.00M | 1000.00M |
| Capital stock | 1000.00M | 1000.00M | 1000.00M | 1000.00M | 1000.00M |
| Retained earnings | 2898.77M | 2657.00M | 2432.00M | 2465.00M | 2403.00M |
| Other liab | - | - | - | 1356.00M | 838.00M |
| Good will | 2899.00M | 3275.00M | 2592.00M | 2595.00M | 2588.00M |
| Other assets | - | - | 1.00M | 264.00M | 203.00M |
| Cash | 564.76M | 497.00M | 716.00M | 298.00M | 249.00M |
| Cash and equivalents | - | - | - | - | - |
| Total current liabilities | 2480.94M | 3191.00M | 3059.00M | 3002.00M | 2475.00M |
| Current deferred revenue | 114.95M | - | 12.00M | - | 640.00M |
| Net debt | 5262.76M | 4304.00M | 3501.00M | 3238.00M | 3014.00M |
| Short term debt | 126.00M | 622.00M | 699.00M | 661.00M | 321.00M |
| Short long term debt | 22.00M | 525.00M | 611.00M | 588.00M | 252.00M |
| Short long term debt total | 4609.00M | 4801.00M | 4217.00M | 3536.00M | 3263.00M |
| Other stockholder equity | -220.90594M | -417.00000M | -132.00000M | -158.00000M | -425.00000M |
| Property plant equipment | - | - | - | 3808.00M | 3585.00M |
| Total current assets | 2256.04M | 2358.00M | 2220.00M | 1952.00M | 1685.00M |
| Long term investments | - | - | - | - | - |
| Net tangible assets | - | - | - | -1067.00000M | -723.00000M |
| Short term investments | 105.00M | 41.00M | - | - | -175.00000M |
| Net receivables | 1228.48M | 1244.00M | 1033.00M | 1199.00M | 1306.00M |
| Long term debt | 4222.00M | 3982.00M | 3308.00M | 2676.00M | 2738.00M |
| Inventory | 117.95M | 147.00M | 158.00M | 187.00M | 131.00M |
| Accounts payable | 1429.39M | 1508.00M | 1433.00M | 1620.00M | 1515.00M |
| Total permanent equity | - | - | - | - | - |
| Noncontrolling interest in consolidated entity | - | - | - | - | - |
| Temporary equity redeemable noncontrolling interests | - | - | - | - | - |
| Accumulated other comprehensive income | 125.95M | 1070.00M | 287.00M | - | - |
| Additional paid in capital | - | - | - | - | - |
| Common stock total equity | - | - | - | - | - |
| Preferred stock total equity | - | - | - | - | - |
| Retained earnings total equity | - | - | - | - | - |
| Treasury stock | - | - | - | - | - |
| Accumulated amortization | - | - | - | - | - |
| Non currrent assets other | 461.80M | 565.00M | 383.00M | 401.00M | 25.00M |
| Deferred long term asset charges | - | - | - | - | - |
| Non current assets total | 10705.44M | 10969.00M | 8932.00M | 8589.00M | 7548.00M |
| Capital lease obligations | 365.00M | 294.00M | 298.00M | 272.00M | 273.00M |
| Long term debt total | - | - | - | - | - |
| Breakdown | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
| Investments | - | -2228.00000M | -1522.00000M | -1461.00000M | -44.00000M |
| Change to liabilities | - | - | - | 52.00M | 144.00M |
| Total cashflows from investing activities | -976.86175M | -2228.00000M | -1510.00000M | -1461.00000M | -1305.00000M |
| Net borrowings | -255.00000M | 85.00M | 784.00M | 183.00M | 238.00M |
| Total cash from financing activities | -465.85836M | 405.00M | 307.00M | -207.00000M | -379.00000M |
| Change to operating activities | - | - | - | 181.00M | -143.00000M |
| Net income | 382.29M | 456.00M | 357.00M | 450.00M | 445.00M |
| Change in cash | 126.75M | -219.00000M | 417.00M | 50.00M | -61.00000M |
| Begin period cash flow | 438.01M | 716.00M | 299.00M | 249.00M | 310.00M |
| End period cash flow | 564.76M | 497.00M | 716.00M | 299.00M | 249.00M |
| Total cash from operating activities | 1519.56M | 1602.00M | 1620.00M | 1717.00M | 1621.00M |
| Issuance of capital stock | 4.00M | 0.00000M | 2.00M | - | 2.00M |
| Depreciation | 1273.67M | 1259.00M | 1185.00M | 1179.00M | 1183.00M |
| Other cashflows from investing activities | -70.11889M | - | 33.00M | - | - |
| Dividends paid | 149.84M | 360.00M | 387.00M | -387.00000M | -388.00000M |
| Change to inventory | 22.09M | 12.00M | 28.00M | -55.00000M | -26.00000M |
| Change to account receivables | -42.26344M | -24.00000M | 74.00M | -62.00000M | 11.00M |
| Sale purchase of stock | - | - | -92.00000M | - | -1.00000M |
| Other cashflows from financing activities | -66.27675M | 669.00M | -92.00000M | 450.00M | 523.00M |
| Change to netincome | - | - | - | -28.00000M | 9.00M |
| Capital expenditures | 1264.06M | 1474.00M | 1453.00M | 1441.00M | 1137.00M |
| Change receivables | - | - | - | - | - |
| Cash flows other operating | - | - | - | - | - |
| Exchange rate changes | - | - | - | - | - |
| Cash and cash equivalents changes | - | - | - | - | - |
| Change in working capital | -99.89540M | -62.00000M | -11.00000M | 116.00M | -14.00000M |
| Stock based compensation | - | - | 2.00M | - | - |
| Other non cash items | -36.50024M | -51.00000M | 79.00M | -28.00000M | 7.00M |
| Free cash flow | 255.50M | 128.00M | 167.00M | 276.00M | 484.00M |
Sector: Communication Services Industry: Telecom Services
| Company | Change (USD) | Price (USD) | Trailing PE (x) | Forward PE (x) | Price Sales TTM (x) | Price to Book Value (x) | Enterprise Value to Revenue (x) | Enterprise Value to EBITDA (x) |
|---|---|---|---|---|---|---|---|---|
| BGAOY Proximus NV ADR |
- -% | 1.51 | 5.45 | 6.15 | 0.42 | 0.49 | 0.99 | 3.12 |
| TMUS T-Mobile US Inc |
-4.43 2.44% | 177.02 | 22.58 | 17.86 | 2.42 | 2.94 | 3.79 | 10.97 |
| DTEGY Deutsche Telekom AG ADR |
-0.13 0.40% | 32.30 | 14.74 | 12.99 | 1.36 | 2.29 | 2.33 | 5.52 |
| VZ Verizon Communications Inc |
-1.78 3.82% | 44.87 | 7.54 | 8.04 | 1.17 | 1.60 | 2.42 | 6.50 |
| T AT&T Inc. |
-0.78 3.31% | 22.77 | - | 6.67 | 0.96 | 1.13 | 2.18 | 14.08 |
Proximus PLC provides connectivity, IT, and digital services and communication services in Belgium and internationally. The company offers telecom products and services; mobile and internet-at-home fixed and mobile telephony, internet, and television services to residential customers and small businesses. It also provides live TV, streaming, and on-demand video services; video consultation services for patients and healthcare professionals; artificial intelligence (AI), mixed reality, and cloudification; ICT infrastructure, cloud, fintech solutions, cybersecurity, enterprise applications, managed services, and telecom services; networking, cloud, cybersecurity, and data and AI services; and cybersecurity and intelligence solutions to protect enterprises against cyberattacks. In addition, the company designs, builds, and manages data-driven cloud solutions; offers Infrastructure as a Service, cybersecurity, and digital workplace solutions; and wholesale connectivity, interoperability, fraud prevention, managed services, and global IoT connectivity solutions. Further, it provides digital identity services, international delivery authentication, and programmable communication solutions; Communications Platform as a Service solutions; messaging apps, email, and voice solutions, and chatbots and AI-driven interaction; consultancy, implementation, and managed services; and content creation, editing, broadcasting, and live production. It offers its products and services under Proximus, Scarlet, Mobile Vikings, Proximus+, Proximus NXT, Pickx, Doktr, Proximus NXT IT, Codit, ClearMedia, Davinsi Labs, Proximus Global, Telesign, Route Mobile, Proximus Ada, Clarence, Fiberklaar, Unifiber, GoFiber, MWingz, Proximus Real Estate, Proximus Media House, and Tango brands. The company was formerly known as Belgacom SA and changed its name to Proximus PLC in June 2015. The company was founded in 1930 and is headquartered in Brussels, Belgium.
Boulevard du Roi Albert II, Brussels, Belgium, 1030
| Name | Title | Year Born |
|---|---|---|
| Mr. Guillaume Boutin | CEO, MD & Director | 1975 |
| Mr. Mark Reid | Fin. Lead | 1972 |
| Ms. Nancy Goossens | Director of Investor Relations | NA |
| Alex Lorette | Head of Telecom Solutions Department | NA |
| Mr. Dirk Lybaert | Sec. Gen. | 1961 |
| Mr. Jim Casteele | Consumer Market Lead | 1972 |
| Ms. Anne-Sophie Lotgering | Enterprise Market Lead | 1975 |
| Mr. Guillaume Antoine Boutin | CEO, MD & Director | 1974 |
| Mr. Mark James Reid | Finance Lead | 1972 |
| Mr. Jan Van Acoleyen | Human Capital Lead | 1963 |
Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.
Please wait processing your request...