Market Closed -
Nasdaq
01:30:00 01/06/2024 am IST
|
5-day change
|
1st Jan Change
|
15.61
USD
|
-0.95%
|
|
-0.19%
|
+4.14%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
12,807
|
15,600
|
14,559
|
3,978
|
5,891
|
6,298
|
-
|
-
|
Enterprise Value (EV)
1 |
10,433
|
14,308
|
12,961
|
2,984
|
5,045
|
5,423
|
5,076
|
4,609
|
P/E ratio
|
-3.76
x
|
-8.76
x
|
-14.1
x
|
-2.47
x
|
-17
x
|
-63.8
x
|
424
x
|
67.6
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
3.54
x
|
6.6
x
|
4.54
x
|
0.97
x
|
1.34
x
|
1.15
x
|
1.02
x
|
0.92
x
|
EV / Revenue
|
2.89
x
|
6.05
x
|
4.04
x
|
0.73
x
|
1.15
x
|
0.99
x
|
0.82
x
|
0.67
x
|
EV / EBITDA
|
-15.4
x
|
-18.9
x
|
140
x
|
-7.16
x
|
22.7
x
|
15.5
x
|
10.2
x
|
7.53
x
|
EV / FCF
|
-36.8
x
|
-9.72
x
|
-71.6
x
|
-8.47
x
|
-20.3
x
|
26.2
x
|
15.2
x
|
11.4
x
|
FCF Yield
|
-2.72%
|
-10.3%
|
-1.4%
|
-11.8%
|
-4.92%
|
3.82%
|
6.58%
|
8.74%
|
Price to Book
|
4.62
x
|
9.49
x
|
10.6
x
|
10.5
x
|
11.1
x
|
8.98
x
|
5.94
x
|
4.19
x
|
Nbr of stocks (in thousands)
|
2,97,696
|
3,17,523
|
3,40,726
|
3,60,935
|
3,92,990
|
4,03,484
|
-
|
-
|
Reference price
2 |
43.02
|
49.13
|
42.73
|
11.02
|
14.99
|
15.61
|
15.61
|
15.61
|
Announcement Date
|
11/02/20
|
09/02/21
|
08/02/22
|
09/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,616
|
2,365
|
3,208
|
4,095
|
4,404
|
5,468
|
6,169
|
6,854
|
EBITDA
1 |
-678.9
|
-755.2
|
92.9
|
-416.5
|
222.4
|
349.4
|
499.8
|
612
|
EBIT
1 |
-752.1
|
-883.4
|
-57.4
|
-530
|
105.9
|
223.4
|
360.1
|
457.3
|
Operating Margin
|
-20.8%
|
-37.36%
|
-1.79%
|
-12.94%
|
2.4%
|
4.09%
|
5.84%
|
6.67%
|
Earnings before Tax (EBT)
1 |
-2,600
|
-1,797
|
-998.1
|
-1,579
|
-331.7
|
-101.4
|
22.57
|
159.8
|
Net income
1 |
-2,602
|
-1,753
|
-1,009
|
-1,585
|
-340.3
|
-92.18
|
13.94
|
98.66
|
Net margin
|
-71.97%
|
-74.13%
|
-31.46%
|
-38.69%
|
-7.73%
|
-1.69%
|
0.23%
|
1.44%
|
EPS
2 |
-11.44
|
-5.610
|
-3.020
|
-4.470
|
-0.8800
|
-0.2446
|
0.0368
|
0.2308
|
Free Cash Flow
1 |
-283.8
|
-1,473
|
-180.9
|
-352.3
|
-248.1
|
207.2
|
334
|
402.9
|
FCF margin
|
-7.85%
|
-62.27%
|
-5.64%
|
-8.6%
|
-5.63%
|
3.79%
|
5.41%
|
5.88%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
59.3%
|
66.83%
|
65.84%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
2,397.12%
|
408.42%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/02/20
|
09/02/21
|
08/02/22
|
09/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
969.9
|
875.6
|
990.7
|
1,054
|
1,175
|
1,001
|
1,021
|
1,158
|
1,225
|
1,277
|
1,381
|
1,416
|
1,457
|
1,436
|
1,544
|
EBITDA
1 |
74.7
|
54.8
|
79.1
|
66.2
|
-248.3
|
22.7
|
41
|
92
|
66.6
|
59.4
|
98.8
|
102.9
|
88.77
|
88.19
|
129.4
|
EBIT
1 |
39.1
|
19.9
|
50
|
30.3
|
-277.2
|
-0.1
|
12.4
|
62.5
|
35.4
|
26.99
|
66.04
|
71.72
|
58.77
|
62.73
|
91.59
|
Operating Margin
|
4.03%
|
2.27%
|
5.05%
|
2.88%
|
-23.59%
|
-0.01%
|
1.21%
|
5.4%
|
2.89%
|
2.11%
|
4.78%
|
5.06%
|
4.03%
|
4.37%
|
5.93%
|
Earnings before Tax (EBT)
1 |
-256.6
|
-194.1
|
-377.2
|
-421.6
|
-585.8
|
-185
|
-111.6
|
-11.99
|
-23.15
|
-28.94
|
-22.03
|
-15.03
|
-30.25
|
-24.51
|
4.448
|
Net income
1 |
-258.6
|
-196.9
|
-377.2
|
-422.2
|
-588.1
|
-187.6
|
-114.3
|
-12.1
|
-26.31
|
-31.54
|
-15.36
|
-9.408
|
-20.78
|
-16.26
|
8.198
|
Net margin
|
-26.66%
|
-22.49%
|
-38.08%
|
-40.06%
|
-50.05%
|
-18.75%
|
-11.19%
|
-1.05%
|
-2.15%
|
-2.47%
|
-1.11%
|
-0.66%
|
-1.43%
|
-1.13%
|
0.53%
|
EPS
2 |
-0.7400
|
-0.5700
|
-1.080
|
-1.180
|
-1.630
|
-0.5000
|
-0.3000
|
-0.0300
|
-0.0600
|
-0.0800
|
-0.0482
|
-0.0233
|
-0.0665
|
-0.0426
|
0.0214
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
08/02/22
|
03/05/22
|
04/08/22
|
07/11/22
|
09/02/23
|
04/05/23
|
08/08/23
|
08/11/23
|
13/02/24
|
07/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
2,374
|
1,292
|
1,599
|
994
|
846
|
876
|
1,222
|
1,690
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-284
|
-1,473
|
-181
|
-352
|
-248
|
207
|
334
|
403
|
ROE (net income / shareholders' equity)
|
-45.7%
|
-36.6%
|
-65.8%
|
-61.4%
|
-73.2%
|
-12%
|
1.92%
|
7.31%
|
ROA (Net income/ Total Assets)
|
-55.1%
|
-33.8%
|
-21.4%
|
-11.4%
|
-7.46%
|
-3.84%
|
-1.84%
|
-3.4%
|
Assets
1 |
4,726
|
5,185
|
4,726
|
13,910
|
4,560
|
2,403
|
-758
|
-2,902
|
Book Value Per Share
2 |
9.310
|
5.180
|
4.040
|
1.050
|
1.350
|
1.740
|
2.630
|
3.730
|
Cash Flow per Share
2 |
-0.4600
|
-4.420
|
-0.3000
|
-0.6700
|
-0.2500
|
0.4600
|
1.740
|
-
|
Capex
1 |
178
|
93.6
|
79.2
|
115
|
150
|
129
|
136
|
143
|
Capex / Sales
|
4.93%
|
3.96%
|
2.47%
|
2.81%
|
3.4%
|
2.36%
|
2.2%
|
2.08%
|
Announcement Date
|
11/02/20
|
09/02/21
|
08/02/22
|
09/02/23
|
13/02/24
|
-
|
-
|
-
|
Last Close Price
15.61
USD Average target price
19.01
USD Spread / Average Target +21.80% Consensus |
1st Jan change
|
Capi.
|
---|
| +4.14% | 6.3B | | +27.38% | 426B | | +31.87% | 276B | | +6.46% | 92.01B | | +23.70% | 89.16B | | +57.95% | 58.86B | | +11.34% | 45.03B | | +19.19% | 34.77B | | -10.48% | 31.93B | | +12.01% | 28.34B |
Other Internet Services
|