Market Closed -
Nyse
01:30:02 27/04/2024 am IST
|
5-day change
|
1st Jan Change
|
88.01
USD
|
+1.44%
|
|
+4.65%
|
+5.71%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,121
|
23,352
|
42,310
|
14,857
|
27,956
|
29,903
|
-
|
-
|
Enterprise Value (EV)
1 |
4,993
|
22,703
|
41,647
|
14,643
|
27,566
|
29,388
|
29,146
|
28,293
|
P/E ratio
|
-23.7
x
|
-190
x
|
-158
x
|
-76.6
x
|
-151
x
|
-223
x
|
-263
x
|
-192
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
17.8
x
|
54.2
x
|
64.5
x
|
15.2
x
|
21.6
x
|
18.1
x
|
14.1
x
|
11
x
|
EV / Revenue
|
17.4
x
|
52.7
x
|
63.4
x
|
15
x
|
21.3
x
|
17.8
x
|
13.8
x
|
10.4
x
|
EV / EBITDA
|
-119
x
|
1,465
x
|
699
x
|
106
x
|
107
x
|
95.9
x
|
70.8
x
|
50.6
x
|
EV / FCF
|
-60.7
x
|
-309
x
|
-967
x
|
-732
x
|
197
x
|
179
x
|
128
x
|
56.1
x
|
FCF Yield
|
-1.65%
|
-0.32%
|
-0.1%
|
-0.14%
|
0.51%
|
0.56%
|
0.78%
|
1.78%
|
Price to Book
|
3.44
x
|
27.9
x
|
52.4
x
|
85.5
x
|
36.8
x
|
30.1
x
|
22.9
x
|
18.6
x
|
Nbr of stocks (in thousands)
|
3,00,190
|
3,07,301
|
3,21,746
|
3,28,625
|
3,35,772
|
3,39,770
|
-
|
-
|
Reference price
2 |
17.06
|
75.99
|
131.5
|
45.21
|
83.26
|
88.01
|
88.01
|
88.01
|
Announcement Date
|
13/02/20
|
11/02/21
|
10/02/22
|
09/02/23
|
08/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
287
|
431.1
|
656.4
|
975.2
|
1,297
|
1,653
|
2,116
|
2,728
|
EBITDA
1 |
-41.84
|
15.5
|
59.58
|
138
|
257.8
|
306.3
|
411.7
|
558.7
|
EBIT
1 |
-71.19
|
-33.89
|
-7.024
|
35.68
|
122
|
160.2
|
231.5
|
369.6
|
Operating Margin
|
-24.8%
|
-7.86%
|
-1.07%
|
3.66%
|
9.41%
|
9.69%
|
10.94%
|
13.55%
|
Earnings before Tax (EBT)
1 |
-104.7
|
-
|
-248
|
-190.7
|
-177.9
|
-122.6
|
-69.66
|
-50.35
|
Net income
1 |
-105.8
|
-119.4
|
-260.3
|
-193.4
|
-183.9
|
-150.3
|
-137.6
|
-150.9
|
Net margin
|
-36.87%
|
-27.69%
|
-39.66%
|
-19.83%
|
-14.19%
|
-9.09%
|
-6.5%
|
-5.53%
|
EPS
2 |
-0.7200
|
-0.4000
|
-0.8300
|
-0.5900
|
-0.5500
|
-0.3952
|
-0.3347
|
-0.4585
|
Free Cash Flow
1 |
-82.21
|
-73.5
|
-43.09
|
-20.01
|
140
|
164.6
|
228.5
|
504.1
|
FCF margin
|
-28.64%
|
-17.05%
|
-6.56%
|
-2.05%
|
10.8%
|
9.96%
|
10.8%
|
18.48%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
54.3%
|
53.74%
|
55.5%
|
90.23%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
13/02/20
|
11/02/21
|
10/02/22
|
09/02/23
|
08/02/24
|
-
|
-
|
-
|
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
|
2025 Q1
|
---|
Net sales
1 |
172.3
|
193.6
|
212.2
|
234.5
|
253.9
|
274.7
|
290.2
|
308.5
|
335.6
|
362.5
|
373.3
|
393.5
|
425.6
|
458.8
|
477
|
EBITDA
1 |
19.26
|
16.07
|
24.94
|
24.45
|
42.18
|
46.45
|
50.87
|
53.98
|
76.99
|
75.99
|
68.83
|
69.38
|
80.79
|
87.05
|
92.09
|
EBIT
1 |
2.23
|
2.26
|
4.921
|
-0.891
|
14.83
|
16.82
|
19.36
|
20.3
|
42.53
|
39.81
|
34.6
|
34.57
|
42.88
|
44.65
|
46.64
|
Operating Margin
|
1.29%
|
1.17%
|
2.32%
|
-0.38%
|
5.84%
|
6.12%
|
6.67%
|
6.58%
|
12.67%
|
10.98%
|
9.27%
|
8.79%
|
10.07%
|
9.73%
|
9.78%
|
Earnings before Tax (EBT)
1 |
-110.4
|
-56.93
|
-41.01
|
-63.71
|
-41.17
|
-44.84
|
-36.77
|
-93
|
-22.28
|
-25.81
|
-31.16
|
-35.76
|
-27.06
|
-25.59
|
-25.4
|
Net income
1 |
-107.3
|
-77.5
|
-41.38
|
-63.54
|
-42.55
|
-45.92
|
-38.08
|
-94.47
|
-23.54
|
-27.86
|
-34.12
|
-37.49
|
-31.52
|
-34.8
|
-35.74
|
Net margin
|
-62.28%
|
-40.03%
|
-19.5%
|
-27.09%
|
-16.76%
|
-16.72%
|
-13.12%
|
-30.62%
|
-7.01%
|
-7.69%
|
-9.14%
|
-9.53%
|
-7.4%
|
-7.58%
|
-7.49%
|
EPS
2 |
-0.3400
|
-0.2400
|
-0.1300
|
-0.2000
|
-0.1300
|
-0.1400
|
-0.1200
|
-0.2800
|
-0.0700
|
-0.0800
|
-0.0994
|
-0.1082
|
-0.0913
|
-0.0938
|
-0.0943
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
04/11/21
|
10/02/22
|
05/05/22
|
04/08/22
|
03/11/22
|
09/02/23
|
27/04/23
|
03/08/23
|
02/11/23
|
08/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
128
|
649
|
663
|
214
|
390
|
515
|
758
|
1,610
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-82.2
|
-73.5
|
-43.1
|
-20
|
140
|
165
|
228
|
504
|
ROE (net income / shareholders' equity)
|
-22.7%
|
-4.55%
|
-1.86%
|
6.19%
|
24.5%
|
24.4%
|
24.9%
|
25%
|
ROA (Net income/ Total Assets)
|
-12.3%
|
-3.18%
|
-0.81%
|
1.79%
|
6.35%
|
6.82%
|
8.09%
|
7.78%
|
Assets
1 |
859.6
|
3,759
|
32,276
|
-10,792
|
-2,899
|
-2,203
|
-1,702
|
-1,939
|
Book Value Per Share
2 |
4.960
|
2.730
|
2.510
|
0.5300
|
2.260
|
2.920
|
3.850
|
4.730
|
Cash Flow per Share
2 |
-0.2700
|
-0.0600
|
0.2100
|
0.3600
|
0.7400
|
1.140
|
1.490
|
1.670
|
Capex
1 |
43.3
|
56.4
|
93
|
144
|
114
|
185
|
225
|
259
|
Capex / Sales
|
15.08%
|
13.08%
|
14.17%
|
14.73%
|
8.82%
|
11.2%
|
10.66%
|
9.48%
|
Announcement Date
|
13/02/20
|
11/02/21
|
10/02/22
|
09/02/23
|
08/02/24
|
-
|
-
|
-
|
Last Close Price
88.01
USD Average target price
101.3
USD Spread / Average Target +15.09% Consensus |
1st Jan change
|
Capi.
|
---|
| +5.71% | 29.9B | | +29.29% | 15.07B | | -13.88% | 13.94B | | -13.21% | 6.3B | | -24.87% | 3.84B | | +37.17% | 3.58B | | -8.67% | 3.06B | | +1.11% | 2.39B | | -4.73% | 2.3B | | -29.65% | 2.03B |
Cloud Computing Services
|