Download PDF

1. Company Snapshot

1.a. Company Description

Just Eat Takeaway.com N.V. operates an online food delivery marketplace.The company focuses on connecting consumers and restaurants through its platforms.It serves in Canada, the United States, Austria, Belgium, Denmark, Germany, Luxembourg, Norway, Poland, Switzerland, Slovakia, the Netherlands, Australia, Bulgaria, France, Israel, Italy, New Zealand, Portugal, Romania, and Spain, as well as through partnerships in Colombia and Brazil.


The company was founded in 2000 and is headquartered in Amsterdam, the Netherlands.

Show Full description

1.b. Last Insights on TKWY

Just Eat Takeaway.com's recent performance was driven by the EU's conditional approval of Prosus's acquisition, valued at 4.1 billion euros. This development has removed regulatory uncertainty, allowing the company to focus on its growth strategy. Additionally, the company's testing of autonomous delivery robots in Switzerland, in partnership with RIVR, showcases its commitment to innovation and technological advancements. Furthermore, the company's strong insider ownership, with significant stakes held by management, reflects confidence in its long-term potential.

1.c. Company Highlights

2. Just Eat Takeaway.com Delivers Steady Performance Amid Strategic Shifts

The company plans to invest an additional €150 million in 2025 to expand its logistics, enhance supply, and accelerate marketing and loyalty programs in Europe and the UK & Ireland. This investment is expected to drive GTV growth of 4-8% in 2025, with adjusted EBITDA projected to range between €360-€380 million and free cash flow of approximately €100 million. The long-term target is to achieve an adjusted EBITDA margin exceeding 5% of GTV, signaling confidence in its ability to scale profitability.

Publication Date: Feb -27

📋 Highlights
  • Prosus' Strategic Acquisition Offer:: Just Eat Takeaway.com received a €20.30 per share all-cash offer from Prosus, representing a 63% premium to the closing share price on 21 February 2025. The deal, valued at approximately €4.1 billion, aims to leverage Prosus' resources to accelerate growth and is supported by the company's management and supervisory boards.
  • 2024 Financial Performance:: The company met its guidance with 2% GTV growth excluding North America, adjusted EBITDA of €460 million, and free cash flow of €104 million. Excluding Grubhub, adjusted EBITDA was €313 million, and free cash flow was €101 million, reflecting strong performance in core European and UK markets.
  • Strategic Investments in Core Markets:: Post-Grubhub sale, 85% of GTV comes from Europe and the UK, with plans to invest an additional €150 million in these regions by 2025. Investments will focus on enhancing logistics, supply, and loyalty programs to maintain market leadership.
  • 2025 Guidance and Long-Term Targets:: The company expects 4%-8% GTV growth excluding Rest of World, adjusted EBITDA of €360-380 million, and free cash flow of approximately €100 million in 2025. Long-term targets include achieving an adjusted EBITDA margin of over 5% of GTV.
  • Management's Post-Deal Strategy:: Jitse Groen emphasized that management will remain in place post-acquisition, with no changes to strategy or operations. Prosus fully supports the current growth strategy, focusing on increased investments in key markets like the UK and Germany to enhance supply and improve user experience.

Strategic Initiatives and Competitive Pressures

During the Q&A session, management emphasized its commitment to countering competitive pressures through increased investments in supply, marketing, and technology. Jitse Groen highlighted that the company will maintain its strategic direction post-deal, with no changes to its operational strategy or leadership team. Prosus, the acquirer, has expressed full support for the current strategy, particularly in the UK and Germany, where €150 million will be allocated for growth initiatives.

Valuation and Outlook

Overall, Just Eat Takeaway.com's strategic initiatives and investments in growth markets position it well to navigate competitive pressures and achieve its long-term financial targets. The acquisition by Prosus is expected to provide the necessary resources and expertise to accelerate growth and enhance shareholder value.

3. NewsRoom

Card image cap

Naspers Ecommerce Profitability Surges 71%, as Ecosystem Growth Accelerates

Nov -24

Card image cap

Prosus Ecommerce Profitability Surges 70%, as Ecosystem Growth Accelerates

Nov -24

Card image cap

European Growth Companies With Insider Ownership August 2025

Aug -22

Card image cap

Just Eat Takeaway.com and RIVR test autonomous delivery robots in Switzerland

Aug -22

Card image cap

DASH's Total Orders Growth Momentum Continues: A Sign of More Upside?

Aug -19

Card image cap

DASH Benefits From Expanding Clientele: Buy, Hold, or Sell the Stock?

Aug -14

Card image cap

Naspers’ acquisition of Just Eat Takeaway approved by EC

Aug -12

Card image cap

EU clears €4.1bn Just Eat takeover but prevents food delivery mega-merger

Aug -11

4. Business Breakdown

4.a. Revenues by Country

4.b. Revenues by Segment

5. Expected revenues mid-term growth (4.55%)

6. Segments

Order-driven

Expected Growth: 4.5%

The 4.5% growth in Order-driven segment of Just Eat Takeaway.com N.V. is driven by increasing online food delivery adoption, expansion into new markets, and strategic partnerships. Additionally, investments in technology and marketing, as well as growing demand for convenience and variety in food options, contribute to this growth.

Ancillary

Expected Growth: 5.5%

Ancillary growth of 5.5% in Just Eat Takeaway.com N.V. is driven by increasing adoption of online food ordering, rise in commission fees from restaurants, and expansion of services such as delivery, marketing, and loyalty programs, as well as strategic partnerships and acquisitions.

7. Detailed Products

Food Delivery

Just Eat Takeaway.com N.V. offers a platform for customers to order food from various restaurants and have it delivered to their doorstep.

Restaurant Partnerships

Just Eat Takeaway.com N.V. partners with restaurants to provide them with a platform to reach a wider customer base and increase their sales.

Food Pickup

Just Eat Takeaway.com N.V. offers customers the option to pick up their orders from participating restaurants.

Delivery Services

Just Eat Takeaway.com N.V. provides logistics and delivery services to restaurants, enabling them to focus on food preparation.

Marketing and Advertising

Just Eat Takeaway.com N.V. offers marketing and advertising services to restaurants, helping them to increase their visibility and sales.

8. Just Eat Takeaway.com N.V.'s Porter Forces

Forces Ranking

Threat Of Substitutes

Just Eat Takeaway.com N.V. operates in a highly competitive market with many substitutes available, including cooking at home, ordering from restaurants directly, and using other food delivery platforms. However, the company's strong brand recognition and large network of restaurants help to mitigate this threat.

Bargaining Power Of Customers

Customers have some bargaining power due to the availability of substitutes, but Just Eat Takeaway.com N.V.'s strong brand and large network of restaurants reduce this power. Additionally, the company's loyalty programs and promotions help to retain customers.

Bargaining Power Of Suppliers

Restaurants and food establishments have some bargaining power due to their importance in the company's business model. However, Just Eat Takeaway.com N.V.'s large scale and strong brand recognition help to balance this power.

Threat Of New Entrants

The threat of new entrants is high due to the relatively low barriers to entry in the online food delivery market. However, Just Eat Takeaway.com N.V.'s strong brand recognition, large network of restaurants, and established logistics infrastructure make it difficult for new entrants to compete.

Intensity Of Rivalry

The online food delivery market is highly competitive, with many players competing for market share. Just Eat Takeaway.com N.V. faces intense competition from other major players, which can lead to pricing pressure and high marketing expenses.

9. SWOT Analysis

10. Capital Structure

10.a. Balance Sheet

10.b. Weighted Average Cost of capital

Value
Debt Weight 28.09%
Debt Cost 4.31%
Equity Weight 71.91%
Equity Cost 9.58%
WACC 8.10%
Leverage 39.06%

11. Quality Control: Just Eat Takeaway.com N.V. passed 3 out of 9 key points

12.a Historical Valuation

12.b Price/Earnings Ratio

12.c Margin Valuation

12.d Peers Valuation

Peers Group Analysis

Stock-Card
Deliveroo

A-Score: 5.3/10

Value: 4.6

Growth: 8.1

Quality: 4.6

Yield: 0.0

Momentum: 7.5

Volatility: 6.7

1-Year Total Return ->

Stock-Card
Just Eat Takeaway

A-Score: 4.3/10

Value: 4.4

Growth: 5.7

Quality: 2.7

Yield: 0.0

Momentum: 9.0

Volatility: 4.0

1-Year Total Return ->

Stock-Card
JD Sports Fashion

A-Score: 4.1/10

Value: 8.1

Growth: 7.0

Quality: 5.0

Yield: 0.6

Momentum: 2.0

Volatility: 2.0

1-Year Total Return ->

Stock-Card
Zalando

A-Score: 3.7/10

Value: 5.2

Growth: 6.4

Quality: 4.8

Yield: 0.0

Momentum: 3.0

Volatility: 2.7

1-Year Total Return ->

Stock-Card
Global-e Online

A-Score: 3.2/10

Value: 2.6

Growth: 7.2

Quality: 4.6

Yield: 0.0

Momentum: 3.0

Volatility: 1.7

1-Year Total Return ->

Stock-Card
Delivery Hero

A-Score: 2.8/10

Value: 6.1

Growth: 7.3

Quality: 1.4

Yield: 0.0

Momentum: 1.0

Volatility: 0.7

1-Year Total Return ->

Peers Metrics

12.e Scoring Insights

12.f DCF BETA

Parameters

Short Term Growth

Short term Time

Long-Term Growth

WACC

Target Price

20.22$

Current Price

20.22$

Potential

-0.00%

Expected Cash-Flows