Loading...

We've got a brand new version of Simply Wall St! Try it out

New Work

WBAG:NWSE
Snowflake Description

High growth potential with adequate balance sheet.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
NWSE
WBAG
€2B
Market Cap
  1. Home
  2. AT
  3. Media
Company description

New Work SE operates professional networking Websites primarily in Germany, Austria, Switzerland, and internationally. The last earnings update was 32 days ago. More info.


Add to Portfolio Compare Print
NWSE Share Price and Events
7 Day Returns
-9.1%
WBAG:NWSE
0.4%
Europe Interactive Media and Services
-0.3%
AT Market
1 Year Returns
23.5%
WBAG:NWSE
23%
Europe Interactive Media and Services
7.3%
AT Market
NWSE Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
New Work (NWSE) -9.1% 1.1% -0.9% 23.5% - -
Europe Interactive Media and Services 0.4% 3.5% 3.4% 23% 39.5% -43.9%
AT Market -0.3% -1.7% 3.3% 7.3% 26.1% 48.7%
1 Year Return vs Industry and Market
  • NWSE matched the Interactive Media and Services industry (23%) over the past year.
  • NWSE outperformed the Market in Austria which returned 7.3% over the past year.
Price Volatility
NWSE
Industry
5yr Volatility vs Market

Value

 Is New Work undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of New Work to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for New Work.

WBAG:NWSE Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 5 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 5.5%
Perpetual Growth Rate 10-Year AT Government Bond Rate -0.1%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for WBAG:NWSE
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year AT Govt Bond Rate -0.1%
Equity Risk Premium S&P Global 5.4%
Interactive Media and Services Unlevered Beta Simply Wall St/ S&P Global 1.04
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 1.038 (1 + (1- 30%) (0.76%))
1.029
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.03
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= -0.12% + (1.029 * 5.44%)
5.48%

Discounted Cash Flow Calculation for WBAG:NWSE using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for New Work is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

Note: Free cash flow to equity valuations ignore the company's cash or debt.

WBAG:NWSE DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (EUR, Millions) Source Present Value
Discounted (@ 5.48%)
2020 43.45 Analyst x4 41.19
2021 48.43 Analyst x3 43.53
2022 46.00 Analyst x1 39.20
2023 44.46 Est @ -3.36% 35.92
2024 43.40 Est @ -2.39% 33.24
2025 42.65 Est @ -1.71% 30.97
2026 42.13 Est @ -1.23% 29.00
2027 41.75 Est @ -0.9% 27.25
2028 41.47 Est @ -0.66% 25.66
2029 41.27 Est @ -0.5% 24.21
Present value of next 10 years cash flows €330.00
WBAG:NWSE DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2029 × (1 + g) ÷ (Discount Rate – g)
= €41.27 × (1 + -0.12%) ÷ (5.48% – -0.12%)
€736.29
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= €736.29 ÷ (1 + 5.48%)10
€431.94
WBAG:NWSE Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= €330.00 + €431.94
€761.94
Equity Value per Share
(EUR)
= Total value / Shares Outstanding
= €761.94 / 5.62
€135.57
WBAG:NWSE Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in WBAG:NWSE represents 1.02899x of XTRA:NWO
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
1.02899x
Value per Share
(Listing Adjusted, EUR)
= Value per Share (EUR) x Listing Adjustment Factor
= € 135.57 x 1.02899
€139.50
Value per share (EUR) From above. €139.50
Current discount Discount to share price of €284.00
= -1 x (€284.00 - €139.50) / €139.50
-103.6%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

  • The current share price of New Work is above its future cash flow value.
Often investors are willing to pay a premium for a company that has a high dividend or the potential for future growth.
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for New Work's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are New Work's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
WBAG:NWSE PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-09-30) in EUR €5.19
XTRA:NWO Share Price ** XTRA (2019-12-09) in EUR €276
Europe Interactive Media and Services Industry PE Ratio Median Figure of 22 Publicly-Listed Interactive Media and Services Companies 29.22x
Austria Market PE Ratio Median Figure of 52 Publicly-Listed Companies 14.35x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of New Work.

WBAG:NWSE PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= XTRA:NWO Share Price ÷ EPS (both in EUR)

= 276 ÷ 5.19

53.15x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • New Work is overvalued based on earnings compared to the Europe Interactive Media and Services industry average.
  • New Work is overvalued based on earnings compared to the Austria market.
Price based on expected Growth
Does New Work's expected growth come at a high price?
Raw Data
WBAG:NWSE PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 53.15x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 5 Analysts
27.4%per year
Europe Interactive Media and Services Industry PEG Ratio Median Figure of 13 Publicly-Listed Interactive Media and Services Companies 1.98x
Austria Market PEG Ratio Median Figure of 33 Publicly-Listed Companies 1.39x

*Line of best fit is calculated by linear regression .

WBAG:NWSE PEG (Price to Earnings to Growth) Ratio Calculation
Calculation Outcome
PEG Ratio

= PE Ratio ÷ Net Income Annual Growth Rate

= 53.15x ÷ 27.4%

1.94x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • New Work is poor value based on expected growth next year.
Price based on value of assets
What value do investors place on New Work's assets?
Raw Data
WBAG:NWSE PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-09-30) in EUR €15.99
XTRA:NWO Share Price * XTRA (2019-12-09) in EUR €276
Europe Interactive Media and Services Industry PB Ratio Median Figure of 41 Publicly-Listed Interactive Media and Services Companies 3.49x
Austria Market PB Ratio Median Figure of 60 Publicly-Listed Companies 1.3x
WBAG:NWSE PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= XTRA:NWO Share Price ÷ Book Value per Share (both in EUR)

= 276 ÷ 15.99

17.26x

* Primary Listing of New Work.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • New Work is overvalued based on assets compared to the Europe Interactive Media and Services industry average.
X
Value checks
We assess New Work's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Interactive Media and Services industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Interactive Media and Services industry average (and greater than 0)? (1 check)
  5. New Work has a total score of 0/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

Future Performance

 How is New Work expected to perform in the next 1 to 3 years based on estimates from 5 analysts?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
27.4%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is New Work expected to grow at an attractive rate?
  • New Work's earnings growth is expected to exceed the low risk savings rate of -0.1%.
Growth vs Market Checks
  • New Work's earnings growth is expected to exceed the Austria market average.
  • New Work's revenue growth is expected to exceed the Austria market average.
Annual Growth Rates Comparison
Raw Data
WBAG:NWSE Future Growth Rates Data Sources
Data Point Source Value (per year)
WBAG:NWSE Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 5 Analysts 27.4%
WBAG:NWSE Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 5 Analysts 13%
Europe Interactive Media and Services Industry Earnings Growth Rate Market Cap Weighted Average 20.2%
Europe Interactive Media and Services Industry Revenue Growth Rate Market Cap Weighted Average 10.1%
Austria Market Earnings Growth Rate Market Cap Weighted Average 9.1%
Austria Market Revenue Growth Rate Market Cap Weighted Average 2.8%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
WBAG:NWSE Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (2 months ago) See Below
Future Estimates Average of up to 5 Analyst Estimates (S&P Global) See Below
All numbers in EUR Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
WBAG:NWSE Future Estimates Data
Date (Data in EUR Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2023-12-31 434 1
2022-12-31 422 122 80 2
2021-12-31 366 108 59 5
2020-12-31 320 93 48 5
2019-12-31 273 82 34 4
2019-12-09
WBAG:NWSE Past Financials Data
Date (Data in EUR Millions) Revenue Cash Flow Net Income *
2019-09-30 262 78 29
2019-06-30 251 77 34
2019-03-31 241 77 34
2018-12-31 232 74 31
2018-09-30 240 70 29
2018-06-30 224 70 28
2018-03-31 205 67 27
2017-12-31 186 62 26
2017-09-30 173 62 26
2017-06-30 162 56 25
2017-03-31 154 58 23
2016-12-31 146 50 24

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • New Work's earnings are expected to grow significantly at over 20% yearly.
  • New Work's revenue is expected to grow by 13% yearly, however this is not considered high growth (20% yearly).
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
WBAG:NWSE Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (2 months ago) See Below
Future Estimates Average of up to 5 Analyst Estimates (S&P Global) See Below

All data from New Work Company Filings, last reported 2 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

WBAG:NWSE Future Estimates Data
Date (Data in EUR Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2023-12-31
2022-12-31 14.20 14.20 14.20 1.00
2021-12-31 9.79 10.74 8.79 5.00
2020-12-31 8.11 8.86 7.06 5.00
2019-12-31 5.89 6.52 5.57 3.00
2019-12-09
WBAG:NWSE Past Financials Data
Date (Data in EUR Millions) EPS *
2019-09-30 5.19
2019-06-30 6.11
2019-03-31 6.00
2018-12-31 5.51
2018-09-30 5.22
2018-06-30 5.00
2018-03-31 4.78
2017-12-31 4.56
2017-09-30 4.66
2017-06-30 4.39
2017-03-31 4.11
2016-12-31 4.19

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • New Work is expected to make outstanding use of shareholders’ funds in the future (Return on Equity greater than 40%).
X
Future performance checks
We assess New Work's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the Europe market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Europe market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
New Work has a total score of 5/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

Past Performance

  How has New Work performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare New Work's growth in the last year to its industry (Interactive Media and Services).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • New Work has delivered over 20% year on year earnings growth in the past 5 years.
  • New Work's 1-year earnings growth is negative, it can't be compared to the 5-year average.
  • New Work's 1-year earnings growth is negative, it can't be compared to the Europe Interactive Media and Services industry average.
Earnings and Revenue History
New Work's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from New Work Company Filings, last reported 2 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

WBAG:NWSE Past Revenue, Cash Flow and Net Income Data
Date (Data in EUR Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-09-30 261.58 29.19 34.81
2019-06-30 250.62 34.36 33.58
2019-03-31 240.79 33.74 32.22
2018-12-31 232.50 30.98 31.32
2018-09-30 240.37 29.32 32.64
2018-06-30 223.93 28.16 30.96
2018-03-31 205.17 26.90 28.69
2017-12-31 186.46 25.65 26.80
2017-09-30 172.57 26.22 23.56
2017-06-30 161.74 24.67 22.44
2017-03-31 153.86 23.11 22.12
2016-12-31 145.90 23.57 20.25
2016-09-30 138.71 22.38 20.21
2016-06-30 131.56 20.60 19.85
2016-03-31 125.60 18.87 19.02
2015-12-31 119.95 17.64 18.33
2015-09-30 114.63 11.13 15.73
2015-06-30 110.24 11.15 13.78
2015-03-31 104.54 9.25 13.11
2014-12-31 99.22 6.18 13.25
2014-09-30 94.21 10.19 12.58
2014-06-30 89.74 8.26 13.24
2014-03-31 86.43 8.19 13.09
2013-12-31 83.33 9.14 10.33
2013-09-30 79.71 8.91 10.94
2013-06-30 76.65 8.39 9.31
2013-03-31 73.92 7.76 8.41
2012-12-31 72.13 7.74 8.26

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • New Work has efficiently used shareholders’ funds last year (Return on Equity greater than 20%).
  • New Work used its assets more efficiently than the Europe Interactive Media and Services industry average last year based on Return on Assets.
  • New Work's use of capital deteriorated last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess New Work's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Interactive Media and Services industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
New Work has a total score of 3/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

Health

 How is New Work's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up New Work's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • New Work's short term (1 year) commitments are greater than its holdings of cash and other short term assets.
  • New Work's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of New Work's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • Low level of unsold assets.
  • Debt is covered by short term assets, assets are 4.7648647007532E+16x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from New Work Company Filings, last reported 2 months ago.

WBAG:NWSE Past Debt and Equity Data
Date (Data in EUR Millions) Total Equity Total Debt Cash & Short Term Investments
2019-09-30 89.90 0.00 38.17
2019-06-30 85.52 0.00 28.10
2019-03-31 107.65 0.00 77.76
2018-12-31 98.31 0.00 57.88
2018-09-30 92.44 0.00 54.70
2018-06-30 83.23 0.00 44.36
2018-03-31 83.66 0.00 52.68
2017-12-31 77.59 0.00 36.55
2017-09-30 74.29 0.00 39.62
2017-06-30 66.29 0.00 55.91
2017-03-31 75.02 0.00 70.54
2016-12-31 69.86 0.00 86.64
2016-09-30 64.45 0.00 88.67
2016-06-30 58.03 0.00 79.49
2016-03-31 65.85 0.00 87.97
2015-12-31 60.51 0.00 81.03
2015-09-30 56.30 0.00 80.31
2015-06-30 51.67 0.00 72.51
2015-03-31 47.54 0.00 75.64
2014-12-31 43.41 0.00 67.20
2014-09-30 45.68 0.00 63.73
2014-06-30 41.02 0.00 56.36
2014-03-31 61.64 0.00 77.94
2013-12-31 60.58 0.00 68.98
2013-09-30 58.27 0.00 67.85
2013-06-30 55.14 0.00 64.32
2013-03-31 53.78 0.00 61.49
2012-12-31 51.76 0.00 58.77
  • New Work's level of debt (0%) compared to net worth is satisfactory (less than 40%).
  • Unable to establish if New Work's debt level has increased without past 5-year debt data.
  • Debt is well covered by operating cash flow (4.3935429114765E+18%, greater than 20% of total debt).
  • New Work earns more interest than it pays, coverage of interest payments is not a concern.
X
Financial health checks
We assess New Work's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. New Work has a total score of 4/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

Dividends

 What is New Work's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
0.78%
Current annual income from New Work dividends. Estimated to be 1.17% next year.
If you bought €2,000 of New Work shares you are expected to receive €16 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • New Work's pays a lower dividend yield than the bottom 25% of dividend payers in Austria (1.71%).
  • New Work's dividend is below the markets top 25% of dividend payers in Austria (4.3%).
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
WBAG:NWSE Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 5 Analyst Estimates (S&P Global) See Below
Europe Interactive Media and Services Industry Average Dividend Yield Market Cap Weighted Average of 8 Stocks 1.2%
Austria Market Average Dividend Yield Market Cap Weighted Average of 50 Stocks 3.3%
Austria Minimum Threshold Dividend Yield 10th Percentile 1.1%
Austria Bottom 25% Dividend Yield 25th Percentile 1.7%
Austria Top 25% Dividend Yield 75th Percentile 4.3%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

WBAG:NWSE Future Dividends Estimate Data
Date (Data in €) Dividend per Share (annual) Avg. No. Analysts
2023-12-31
2022-12-31 5.23 1.00
2021-12-31 3.81 5.00
2020-12-31 3.14 6.00
2019-12-31 2.47 6.00
2019-12-09
WBAG:NWSE Past Annualized Dividends Data
Date (Data in €) Dividend per share (annual) Avg. Yield (%)
2019-03-21 2.140 0.694
2019-02-26 2.140 0.705
2018-03-23 1.680 0.616
2017-03-22 2.970 1.204
2017-02-23 2.970 1.510
2016-03-23 1.030 0.584
2016-02-22 1.030 0.665
2015-03-25 0.920 0.554
2015-02-23 0.920 0.646
2014-03-28 0.620 0.673
2013-03-27 0.560 0.885
2012-04-10 0.560 1.322

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • New Work is not paying a notable dividend for Austria, therefore no need to check if the payments are stable.
  • New Work is not paying a notable dividend for Austria, therefore no need to check if the payments are increasing.
Current Payout to shareholders
What portion of New Work's earnings are paid to the shareholders as a dividend.
  • No need to calculate the sustainability of New Work's dividends as it is not paying a notable one for Austria.
Future Payout to shareholders
  • Dividends after 3 years are expected to be well covered by earnings (2.7x coverage).
X
Income/ dividend checks
We assess New Work's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 1.1%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can New Work afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. New Work has a total score of 1/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

Management

 What is the CEO of New Work's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Thomas Vollmoeller
COMPENSATION €1,120,000
AGE 59
TENURE AS CEO 7.2 years
CEO Bio

Dr. Thomas Vollmoeller has been the Chief Executive Officer and Member of Executive Board at New Work SE (XING AG) since October 16, 2012. Dr. Vollmoeller served as the Chief Executive Officer of Xing AG at XING Events GmbH. Dr. Vollmoeller served as the Chief Executive Officer of Valora Holding AG from June 2008 to May 2012. Dr. Vollmoeller served as an Interim Chief Executive Officer of Valora Media division (also known as Valora AG) at Valora Holding AG since January 2010. He served as a Member of Executive Board at Tchibo GmbH until April 2008. Dr. Vollmoeller served as a Consultant of McKinsey & Co. in Hamburg und Düsseldorf, Chief Executive of Tchibo direct GmbH, Chief Financial Officer and Head of Operations of Tchibo. Dr. Vollmoeller has been Chairman of Executive Board of XING AG since October 16, 2012. He has been a Member of the Board of Directors at XING AG since August 15, 2012. He holds a Master's degree in Economics from the University of Stuttgart and a Doctorate in Economics from the University of St. Gallen. Dr. Vollmoeller holds a International Management, Dr. oec. HSG from Hochschule St. Gallen, Schweiz in 1992; MBA (Austausch programm) from University of California, LA (UCLA) in 1987; and Wirtschaftswissenschaften, Dipl. Oec. Marketing Operations Research from Universität Stuttgart-Hohenheim in 1987.

CEO Compensation
  • Thomas's compensation has been consistent with company performance over the past year, both up more than 20%.
  • Thomas's remuneration is about average for companies of similar size in Austria.
Management Team Tenure

Average tenure of the New Work management team in years:

5.5
Average Tenure
  • The average tenure for the New Work management team is over 5 years, this suggests they are a seasoned and experienced team.
Management Team

Thomas Vollmoeller

TITLE
Chairman of Executive Board & CEO
COMPENSATION
€1M
AGE
59
TENURE
7.2 yrs

Ingo Chu

TITLE
CFO & Member of Executive Board
COMPENSATION
€751K
TENURE
10.4 yrs

Jens Pape

TITLE
Chief Technical Officer & Member of Executive Board
COMPENSATION
€751K
TENURE
8.9 yrs

Alastair Bruce

TITLE
CSO & Member of Executive Board
COMPENSATION
€751K
TENURE
2.8 yrs

Patrick Alberts

TITLE
CPO & Member of Executive Board
COMPENSATION
€301K
TENURE
1.9 yrs

Patrick Moeller

TITLE
Editor-In-Chief & Director of Investor Relations
AGE
41

Martin Rusch

TITLE
Senior Vice President of Network and Senior Vice President of Platform & Content

Moritz Kothe

TITLE
Chief Executive Officer of Kununu

Frank Hassler

TITLE
Managing Director of E-Recruiting GmbH & Co KG
TENURE
3.8 yrs
Board of Directors Tenure

Average tenure and age of the New Work board of directors in years:

7.1
Average Tenure
50.5
Average Age
  • The tenure for the New Work board of directors is about average.
Board of Directors

Stefan Winners

TITLE
Chairman of Supervisory Board
AGE
52

Johannes Meier

TITLE
Deputy Chairman of Supervisory Board
TENURE
5.6 yrs

Anette Weber

TITLE
Member of Supervisory Board
AGE
48

Jörg Lübcke

TITLE
Member of Supervisory Board
TENURE
8.6 yrs

Jean Schmetz

TITLE
Member of Supervisory Board
AGE
49
TENURE
8.6 yrs

Andreas Rittstieg

TITLE
Member of Supervisory Board
AGE
63
TENURE
3 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month open market individual insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (€) Value (€)
X
Management checks
We assess New Work's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. New Work has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

News

Simply Wall St News

Company Info

Description

New Work SE operates professional networking Websites primarily in Germany, Austria, Switzerland, and internationally. It operates through four segments: B2C, B2B E-Recruiting, B2B Advertising & Events, and Kununu International. The B2C segment serves XING members who use XING.com, XING Jobs, and kununu.com to network with other professionals for finding a suitable job, obtaining information about employers, or reading about career-related topics. The B2B E-Recruiting segment offers passive recruiting products and services that allow recruiters to post various kinds of jobs ads on the XING platform; and active recruiting products and services, which provides active candidate search and management product, as well as employer branding profiles. It also offers Xing referral manager to recruit talent with the help of existing employees. The B2B Advertising & Events segment engages in selling advertising space on XING.com., as well as provides Xing sponsored posts, mailings, video posts, articles, and business pages. The segment also processes events through its XING platform that offers registration, ticketing, and billing services for event organizers, as well as provides an online tool, which offers event organizers to select target groups for events they post on XING and then advertise them on the platform. The Kununu International segment engages in the provision of technical infrastructure services. The company was formerly known as Xing SE and changed its name to New Work SE in August 2019. The company was founded in 2003 and is based in Hamburg, Germany. New Work SE is a subsidiary of Burda Digital GmbH.

Details
Name: New Work SE
NWSE
Exchange: WBAG
Founded: 2003
€1,551,240,060
5,620,435
Website: http://www.xing.com
Address: New Work SE
Dammtorstrasse 30,
Hamburg,
Hamburg, 20354,
Germany
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
XTRA NWO Registered Shares XETRA Trading Platform DE EUR 07. Dec 2006
DB NWO Registered Shares Deutsche Boerse AG DE EUR 07. Dec 2006
LSE 0OR4 Registered Shares London Stock Exchange GB EUR 07. Dec 2006
BRSE NWO Registered Shares Berne Stock Exchange CH CHF 07. Dec 2006
WBAG NWSE Registered Shares Wiener Boerse AG AT EUR 07. Dec 2006
ETLX NWO Registered Shares Eurotlx IT EUR 07. Dec 2006
Number of employees
Current staff
Staff numbers
1,868
New Work employees.
Industry
Interactive Media and Services
Media
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/12/09 21:50
End of day share price update: 2019/12/09 00:00
Last estimates confirmation: 2019/11/24
Last earnings filing: 2019/11/07
Last earnings reported: 2019/09/30
Last annual earnings reported: 2018/12/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.