Real-time Estimate
Cboe BZX
12:49:41 03/05/2024 am IST
|
5-day change
|
1st Jan Change
|
1.805
USD
|
-0.82%
|
|
+9.20%
|
-31.27%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
337.2
|
732.4
|
419.9
|
220
|
112.6
|
79.54
|
-
|
Enterprise Value (EV)
1 |
337.2
|
732.4
|
419.9
|
220
|
112.6
|
79.54
|
79.54
|
P/E ratio
|
-15
x
|
-123
x
|
78.6
x
|
-23.8
x
|
-4.89
x
|
-4.67
x
|
-5.52
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
1.83
x
|
3.71
x
|
1.99
x
|
1.04
x
|
0.56
x
|
0.4
x
|
0.4
x
|
EV / Revenue
|
1.83
x
|
3.71
x
|
1.99
x
|
1.04
x
|
0.56
x
|
0.4
x
|
0.4
x
|
EV / EBITDA
|
38.2
x
|
35.7
x
|
17.4
x
|
12.3
x
|
9.44
x
|
5.3
x
|
4.42
x
|
EV / FCF
|
-
|
5,81,84,288
x
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
0%
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
38,801
|
39,806
|
41,091
|
42,072
|
43,472
|
43,705
|
-
|
Reference price
2 |
8.690
|
18.40
|
10.22
|
5.230
|
2.590
|
1.820
|
1.820
|
Announcement Date
|
19/02/20
|
17/02/21
|
16/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
184.5
|
197.4
|
211.1
|
211
|
201.2
|
197.1
|
200.2
|
EBITDA
1 |
8.817
|
20.51
|
24.2
|
17.86
|
11.93
|
15.01
|
18
|
EBIT
1 |
3.6
|
15.22
|
18.95
|
10.58
|
-0.693
|
-2.279
|
0.8
|
Operating Margin
|
1.95%
|
7.71%
|
8.98%
|
5.01%
|
-0.34%
|
-1.16%
|
0.4%
|
Earnings before Tax (EBT)
|
-21.34
|
-5.195
|
6.199
|
-9.067
|
-
|
-
|
-
|
Net income
|
-21.9
|
-5.813
|
5.397
|
-9.015
|
-
|
-
|
-
|
Net margin
|
-11.87%
|
-2.95%
|
2.56%
|
-4.27%
|
-
|
-
|
-
|
EPS
2 |
-0.5800
|
-0.1500
|
0.1300
|
-0.2200
|
-0.5300
|
-0.3900
|
-0.3300
|
Free Cash Flow
|
-
|
12.59
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
6.38%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
61.38%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
19/02/20
|
17/02/21
|
16/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
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
|
---|
Net sales
1 |
52.16
|
52.64
|
53.38
|
54.45
|
53.94
|
49.24
|
49.06
|
50.99
|
50.98
|
50.16
|
49.55
|
48.48
|
49.15
|
49.89
|
EBITDA
1 |
4.151
|
5.867
|
5.076
|
6.666
|
4.939
|
1.178
|
-2.68
|
3.578
|
5.546
|
5.488
|
4.56
|
3.263
|
3.186
|
4.05
|
EBIT
1 |
2.887
|
4.65
|
3.832
|
5.292
|
2.818
|
-1.36
|
-5.612
|
0.537
|
2.263
|
2.119
|
0.556
|
-1.04
|
-1.129
|
-0.6665
|
Operating Margin
|
5.53%
|
8.83%
|
7.18%
|
9.72%
|
5.22%
|
-2.76%
|
-11.44%
|
1.05%
|
4.44%
|
4.22%
|
1.12%
|
-2.14%
|
-2.3%
|
-1.34%
|
Earnings before Tax (EBT)
|
-0.552
|
0.657
|
-2.345
|
-0.122
|
-1.489
|
-5.111
|
-11.29
|
-5.92
|
-2.161
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-1.02
|
0.417
|
-1.637
|
-0.301
|
-1.68
|
-5.397
|
-11.71
|
-6.237
|
-2.421
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-1.96%
|
0.79%
|
-3.07%
|
-0.55%
|
-3.11%
|
-10.96%
|
-23.88%
|
-12.23%
|
-4.75%
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
-0.0200
|
0.0100
|
-0.0400
|
-0.0100
|
-0.0400
|
-0.1300
|
-0.2800
|
-0.1400
|
-0.0600
|
-0.0600
|
-0.0800
|
-0.1100
|
-0.1000
|
-0.1000
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
27/10/21
|
16/02/22
|
27/04/22
|
02/08/22
|
02/11/22
|
23/02/23
|
03/05/23
|
02/08/23
|
01/11/23
|
22/02/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
12.6
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
8.72
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
4.42%
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
19/02/20
|
17/02/21
|
16/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
Last Close Price
1.82
USD Average target price
4
USD Spread / Average Target +119.78% Consensus |
1st Jan change
|
Capi.
|
---|
| -32.82% | 79.54M | | +22.75% | 413B | | +14.99% | 238B | | +10.72% | 141B | | +14.05% | 99.21B | | +21.14% | 83.41B | | +53.56% | 56.64B | | +12.82% | 51.49B | | +15.33% | 34.27B | | +8.56% | 27.63B |
Other Internet Services
|