Barco NV
XBRU:BAR

Watchlist Manager
Barco NV Logo
Barco NV
XBRU:BAR
Watchlist
Price: 10.56 EUR 1.15%
Market Cap: 981.2m EUR
Have any thoughts about
Barco NV?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

963.7m
-8%
Revenue
Growth Rates:
1 Year
-13%
3 Years
+32%
5 Years
-6%
7 Years
-
10 Years
-
68m
-30%
Operating Income
Growth Rates:
1 Year
-39%
3 Years
-
5 Years
-34%
7 Years
-
10 Years
-
55.9m
-30%
Net Income
Growth Rates:
1 Year
-35%
3 Years
+2 184%
5 Years
-38%
7 Years
-
10 Years
-

Earnings Waterfall
Barco NV

Revenue
963.7m EUR
Cost of Revenue
-565.6m EUR
Gross Profit
398.1m EUR
Operating Expenses
-330.1m EUR
Operating Income
68m EUR
Other Expenses
-12.1m EUR
Net Income
55.9m EUR

Income Statement
Barco NV

Rotate your device to view
Income Statement
Currency: EUR
Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Dec-2018 Jun-2019 Dec-2019 Jun-2020 Dec-2020 Jun-2021 Dec-2021 Jun-2022 Dec-2022 Jun-2023 Dec-2023 Jun-2024
Revenue
Revenue
650
N/A
649
0%
629
-3%
627
0%
641
+2%
654
+2%
672
+3%
676
+1%
682
+1%
695
+2%
712
+2%
731
+3%
704
-4%
686
-3%
681
-1%
665
-2%
706
+6%
726
+3%
736
+1%
744
+1%
729
-2%
733
+1%
725
-1%
707
-3%
695
-2%
665
-4%
638
-4%
669
+5%
697
+4%
1 029
+48%
1 027
0%
1 083
+5%
993
-8%
770
-22%
729
-5%
804
+10%
911
+13%
1 058
+16%
1 107
+5%
1 050
-5%
964
-8%
Gross Profit
Cost of Revenue
(359)
(361)
(351)
(350)
(359)
(368)
(382)
(391)
(398)
(407)
(420)
(428)
(414)
(405)
(405)
(398)
(427)
(441)
(456)
(463)
(462)
(476)
(478)
(482)
(484)
(468)
(470)
(481)
(491)
(616)
(606)
(653)
(605)
(486)
(471)
(517)
(579)
(646)
(660)
(612)
(566)
Gross Profit
291
N/A
288
-1%
278
-4%
277
0%
282
+2%
286
+1%
290
+1%
285
-2%
284
0%
288
+1%
292
+1%
302
+3%
289
-4%
280
-3%
276
-1%
267
-3%
280
+5%
285
+2%
281
-1%
281
0%
266
-5%
258
-3%
247
-4%
225
-9%
211
-6%
198
-6%
168
-15%
188
+12%
206
+9%
413
+101%
421
+2%
429
+2%
389
-9%
284
-27%
258
-9%
287
+12%
332
+16%
413
+24%
447
+8%
439
-2%
398
-9%
Operating Income
Operating Expenses
(220)
(217)
(209)
(208)
(212)
(213)
(219)
(222)
(225)
(229)
(230)
(237)
(228)
(225)
(225)
(219)
(228)
(232)
(222)
(222)
(217)
(218)
(238)
(255)
(251)
(214)
(197)
(246)
(252)
(324)
(318)
(321)
(306)
(274)
(260)
(273)
(294)
(326)
(336)
(342)
(330)
Selling, General & Administrative
(147)
(148)
(146)
(147)
(150)
(153)
(158)
(162)
(166)
(165)
(168)
(170)
(162)
(161)
(159)
(155)
(161)
(162)
(157)
(159)
(157)
(158)
(167)
(157)
(151)
(145)
(136)
(140)
(147)
(206)
(201)
(202)
(184)
(167)
(159)
(167)
(180)
(202)
(209)
(208)
(199)
Research & Development
(71)
(70)
(68)
(67)
(66)
(65)
(67)
(67)
(67)
(67)
(68)
(69)
(66)
(65)
(61)
(59)
(62)
(65)
(65)
(67)
(69)
(70)
(77)
(78)
(78)
(74)
(69)
(71)
(68)
(120)
(121)
(119)
(113)
(103)
(101)
(101)
(109)
(120)
(128)
(132)
(135)
Other Operating Expenses
(3)
0
5
6
4
6
6
7
8
2
5
1
(0)
1
(6)
(5)
(5)
(6)
1
3
9
11
6
(20)
(22)
4
8
(35)
(38)
2
4
1
(10)
(4)
(0)
(5)
(5)
(4)
2
(2)
4
Operating Income
71
N/A
71
-1%
69
-3%
69
0%
70
+2%
73
+5%
72
-2%
63
-12%
60
-5%
59
-2%
62
+6%
65
+5%
61
-6%
56
-9%
51
-8%
48
-6%
52
+8%
53
+2%
59
+11%
58
-1%
50
-15%
40
-20%
9
-78%
(30)
N/A
(40)
-36%
(17)
+58%
(30)
-75%
(58)
-95%
(46)
+20%
89
N/A
103
+16%
109
+5%
82
-24%
10
-88%
(2)
N/A
15
N/A
38
+160%
86
+128%
111
+28%
97
-13%
68
-30%
Pre-Tax Income
Interest Income Expense
2
2
2
2
2
1
1
0
(0)
(1)
(1)
(1)
(1)
(1)
(1)
(2)
(2)
(2)
(3)
(3)
(3)
(4)
(4)
(4)
(4)
(3)
(2)
(1)
(1)
4
4
6
4
0
(1)
2
(1)
3
3
5
5
Non-Reccuring Items
(9)
(9)
(9)
(9)
(9)
(10)
(10)
(8)
(6)
(6)
(14)
(14)
(16)
(14)
(13)
(13)
(12)
(12)
0
0
(2)
(5)
(27)
0
0
(22)
(39)
0
0
1
(1)
1
(8)
(14)
(9)
(5)
(4)
(1)
(9)
(6)
(12)
Total Other Income
(1)
(1)
(9)
(8)
(8)
(9)
(0)
(0)
(0)
(2)
0
3
4
2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
0
0
0
0
0
0
0
Pre-Tax Income
63
N/A
64
+0%
53
-16%
53
0%
54
+2%
56
+3%
62
+11%
55
-12%
53
-4%
52
-2%
49
-5%
52
+6%
47
-10%
43
-9%
37
-14%
33
-9%
39
+16%
39
+2%
56
+43%
55
-1%
45
-19%
31
-30%
(21)
N/A
(33)
-56%
(44)
-32%
(41)
+6%
(71)
-71%
(59)
+17%
(48)
+19%
94
N/A
107
+14%
116
+8%
78
-32%
(4)
N/A
(12)
-171%
12
N/A
33
+178%
88
+169%
105
+19%
96
-9%
61
-36%
Net Income
Tax Provision
(19)
(18)
(7)
(6)
(6)
(6)
(15)
(12)
(11)
(11)
(10)
(11)
(10)
(9)
(10)
(9)
(10)
(10)
(10)
(11)
(9)
(5)
0
3
4
2
7
4
2
(17)
(18)
(21)
(14)
0
1
(2)
(6)
(16)
(19)
(17)
(11)
Income from Continuing Operations
45
45
47
47
48
50
48
43
42
41
39
41
37
34
27
24
29
30
46
45
36
27
(21)
(31)
(40)
(39)
(64)
(55)
(45)
77
89
95
64
(4)
(11)
10
27
73
86
79
50
Income to Minority Interest
(0)
(0)
(0)
(0)
(0)
0
0
0
0
0
(0)
0
0
0
0
0
(0)
0
0
0
0
0
0
0
0
0
0
0
0
(2)
1
(1)
(2)
0
0
(1)
(0)
(1)
(2)
(1)
1
Equity Earnings Affiliates
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
2
1
(0)
(2)
0
2
3
2
3
4
Net Income (Common)
45
N/A
45
+2%
47
+3%
47
+0%
48
+3%
50
+4%
48
-5%
43
-11%
42
-3%
41
-1%
39
-6%
41
+7%
41
-1%
39
-4%
34
-14%
34
N/A
37
+9%
38
+5%
53
+39%
52
-2%
43
-19%
67
+56%
18
-73%
11
-40%
1
-90%
(35)
N/A
(60)
-73%
(55)
+8%
(45)
+17%
75
N/A
91
+21%
95
+5%
64
-33%
(4)
N/A
2
N/A
9
+262%
29
+224%
75
+161%
86
+14%
80
-7%
56
-30%
EPS (Diluted)
3.37
N/A
3.45
+2%
3.54
+3%
3.55
+0%
3.62
+2%
3.86
+7%
3.81
-1%
3.4
-11%
3.32
-2%
3.21
-3%
3.16
-2%
3.37
+7%
2.93
-13%
3.07
+5%
2.63
-14%
2.42
-8%
2.85
+18%
3.04
+7%
4.19
+38%
4.12
-2%
3.33
-19%
5.61
+68%
1.52
-73%
0.9
-41%
0.1
-89%
-2.87
N/A
-4.42
-54%
-4.28
+3%
-3.6
+16%
0.85
N/A
1.02
+20%
1.07
+5%
0.73
-32%
-0.05
N/A
0.02
N/A
0.1
+400%
0.32
+220%
0.83
+159%
0.94
+13%
0.88
-6%
0.62
-30%

See Also

Summary
BAR intrinsic value, competitors valuation, and company profile.
DCF Valuation
BAR stock valuation using Discount Cash Flow valuation method.
Relative Valuation
BAR stock valuation using valuation multiples.
Wall Street Estimates
BAR price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
BAR stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 211,100+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.