Market Closed -
Nasdaq
01:30:00 27/04/2024 am IST
|
5-day change
|
1st Jan Change
|
13.12
USD
|
+4.96%
|
|
+20.26%
|
+7.81%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
42,274
|
1,94,329
|
1,13,286
|
64,348
|
35,596
|
39,239
|
-
|
-
|
Enterprise Value (EV)
1 |
37,621
|
1,90,014
|
1,02,086
|
60,088
|
27,963
|
33,375
|
32,055
|
29,767
|
P/E ratio
|
-32.5
x
|
-64.2
x
|
-16.5
x
|
-8.6
x
|
-7.4
x
|
-22.4
x
|
-116
x
|
49.4
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
6.24
x
|
16.2
x
|
5.84
x
|
2.94
x
|
1.58
x
|
1.56
x
|
1.38
x
|
1.24
x
|
EV / Revenue
|
5.55
x
|
15.8
x
|
5.27
x
|
2.74
x
|
1.24
x
|
1.33
x
|
1.13
x
|
0.94
x
|
EV / EBITDA
|
-94.6
x
|
-134
x
|
-25.6
x
|
-12
x
|
-
|
130
x
|
16.9
x
|
10.7
x
|
EV / FCF
|
-371
x
|
-128
x
|
-16.1
x
|
-9.04
x
|
-
|
-61.4
x
|
30
x
|
10.9
x
|
FCF Yield
|
-0.27%
|
-0.78%
|
-6.2%
|
-11.1%
|
-
|
-1.63%
|
3.34%
|
9.19%
|
Price to Book
|
6.03
x
|
25.3
x
|
5.16
x
|
4.23
x
|
-
|
3
x
|
2.86
x
|
2.51
x
|
Nbr of stocks (in thousands)
|
3,26,123
|
3,47,436
|
3,84,362
|
3,93,819
|
4,12,113
|
4,12,729
|
-
|
-
|
Reference price
2 |
129.6
|
559.3
|
294.7
|
163.4
|
86.37
|
95.07
|
95.07
|
95.07
|
Announcement Date
|
17/03/20
|
24/02/21
|
03/03/22
|
02/03/23
|
07/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,778
|
11,999
|
19,384
|
21,899
|
22,528
|
25,182
|
28,374
|
31,593
|
EBITDA
1 |
-397.8
|
-1,419
|
-3,987
|
-5,021
|
-
|
257.1
|
1,899
|
2,772
|
EBIT
1 |
-1,495
|
-3,141
|
-6,429
|
-8,358
|
-5,064
|
-2,057
|
-685.1
|
664.8
|
Operating Margin
|
-22.06%
|
-26.18%
|
-33.17%
|
-38.17%
|
-22.48%
|
-8.17%
|
-2.41%
|
2.1%
|
Earnings before Tax (EBT)
1 |
-1,268
|
-3,001
|
-6,713
|
-7,404
|
-4,733
|
-1,845
|
-280.7
|
867.5
|
Net income
1 |
-1,289
|
-3,012
|
-6,789
|
-7,497
|
-4,822
|
-1,785
|
-287.1
|
862.8
|
Net margin
|
-19.02%
|
-25.1%
|
-35.03%
|
-34.23%
|
-21.41%
|
-7.09%
|
-1.01%
|
2.73%
|
EPS
2 |
-3.990
|
-8.710
|
-17.87
|
-18.99
|
-11.67
|
-4.239
|
-0.8191
|
1.924
|
Free Cash Flow
1 |
-101.5
|
-1,486
|
-6,334
|
-6,650
|
-
|
-543.4
|
1,070
|
2,736
|
FCF margin
|
-1.5%
|
-12.38%
|
-32.68%
|
-30.37%
|
-
|
-2.16%
|
3.77%
|
8.66%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
56.32%
|
98.71%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
317.11%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
17/03/20
|
24/02/21
|
03/03/22
|
02/03/23
|
07/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
5,207
|
5,781
|
5,054
|
4,909
|
5,794
|
6,142
|
5,070
|
5,304
|
5,805
|
6,349
|
12,154
|
5,625
|
5,961
|
6,472
|
6,933
|
EBITDA
1 |
-1,448
|
-1,569
|
-1,380
|
-1,581
|
-1,238
|
-821.8
|
-
|
-
|
-
|
-
|
-
|
-160
|
170
|
339
|
628
|
EBIT
1 |
-1,878
|
-2,000
|
-1,991
|
-2,191
|
-1,849
|
-2,327
|
-1,375
|
-1,278
|
-1,107
|
-1,305
|
-2,412
|
-817.9
|
-644
|
-323
|
-128.3
|
Operating Margin
|
-36.07%
|
-34.59%
|
-39.39%
|
-44.63%
|
-31.91%
|
-37.89%
|
-27.12%
|
-24.09%
|
-19.07%
|
-20.55%
|
-19.84%
|
-14.54%
|
-10.8%
|
-4.99%
|
-1.85%
|
Earnings before Tax (EBT)
1 |
-2,658
|
-2,063
|
-2,254
|
-1,984
|
-1,689
|
-1,477
|
-597.9
|
-1,524
|
-1,319
|
-1,292
|
-
|
-789.8
|
-669.2
|
-402.1
|
-345.4
|
Net income
1 |
-2,677
|
-2,088
|
-2,282
|
-2,007
|
-1,713
|
-1,495
|
-627.7
|
-1,547
|
-1,351
|
-1,296
|
-
|
-846.5
|
-651.8
|
-303.7
|
-133.6
|
Net margin
|
-51.42%
|
-36.12%
|
-45.15%
|
-40.88%
|
-29.57%
|
-24.33%
|
-12.38%
|
-29.16%
|
-23.28%
|
-20.42%
|
-
|
-15.05%
|
-10.93%
|
-4.69%
|
-1.93%
|
EPS
2 |
-6.900
|
-5.340
|
-5.800
|
-5.080
|
-4.340
|
-3.770
|
-1.530
|
-3.740
|
-3.260
|
-3.130
|
-
|
-1.903
|
-1.448
|
-0.7292
|
-0.3378
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
17/11/21
|
03/03/22
|
09/06/22
|
08/09/22
|
29/11/22
|
02/03/23
|
01/06/23
|
17/08/23
|
29/11/23
|
07/03/24
|
07/03/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
4,653
|
4,314
|
11,200
|
4,259
|
7,633
|
5,864
|
7,185
|
9,472
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-101
|
-1,486
|
-6,334
|
-6,650
|
-
|
-543
|
1,070
|
2,736
|
ROE (net income / shareholders' equity)
|
-15.2%
|
-33.5%
|
-46.3%
|
-40.6%
|
-32.6%
|
-10.8%
|
2.02%
|
7.67%
|
ROA (Net income/ Total Assets)
|
-9.91%
|
-15.3%
|
-17.9%
|
-16%
|
-12.9%
|
-6.23%
|
-1.01%
|
2.3%
|
Assets
1 |
13,003
|
19,691
|
37,959
|
46,942
|
37,495
|
28,650
|
28,442
|
37,571
|
Book Value Per Share
2 |
21.50
|
22.10
|
57.10
|
38.60
|
-
|
31.70
|
33.30
|
37.90
|
Cash Flow per Share
2 |
0.6000
|
2.180
|
-8.190
|
-9.910
|
-
|
6.460
|
11.00
|
12.40
|
Capex
1 |
1,565
|
2,239
|
3,687
|
2,738
|
-
|
2,663
|
3,048
|
3,321
|
Capex / Sales
|
23.09%
|
18.66%
|
19.02%
|
12.5%
|
-
|
10.58%
|
10.74%
|
10.51%
|
Announcement Date
|
17/03/20
|
24/02/21
|
03/03/22
|
02/03/23
|
07/03/24
|
-
|
-
|
-
|
Last Close Price
95.07
CNY Average target price
108.8
CNY Spread / Average Target +14.39% Consensus |
1st Jan change
|
Capi.
|
---|
| +7.81% | 5.42B | | +18.66% | 414B | | +15.27% | 242B | | +12.15% | 144B | | +20.63% | 104B | | +17.19% | 83.87B | | +54.11% | 57.64B | | +33.59% | 53.37B | | +6.02% | 37.83B | | +15.88% | 32.51B |
Other Internet Services
|