Real-time Estimate
Cboe BZX
12:09:49 08/05/2024 am IST
|
5-day change
|
1st Jan Change
|
9.64
USD
|
+0.42%
|
|
+11.89%
|
+1.05%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
19,142
|
23,203
|
5,440
|
3,066
|
2,212
|
2,212
|
-
|
Enterprise Value (EV)
1 |
11,050
|
15,693
|
-1,093
|
-3,487
|
2,156
|
-3,732
|
-2,845
|
P/E ratio
|
454
x
|
49.1
x
|
-10.8
x
|
-40.2
x
|
61.3
x
|
-2,30,627
x
|
18.9
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
2.63
x
|
2.42
x
|
0.59
x
|
0.43
x
|
0.39
x
|
0.48
x
|
0.47
x
|
EV / Revenue
|
1.52
x
|
1.63
x
|
-0.12
x
|
-0.49
x
|
0.39
x
|
-0.82
x
|
-0.61
x
|
EV / EBITDA
|
-266
x
|
30.5
x
|
2.55
x
|
31.3
x
|
36.7
x
|
17.1
x
|
36.6
x
|
EV / FCF
|
16
x
|
26.8
x
|
1.54
x
|
37.9
x
|
16.9
x
|
-47.8
x
|
-15.7
x
|
FCF Yield
|
6.26%
|
3.73%
|
64.9%
|
2.64%
|
5.93%
|
-2.09%
|
-6.36%
|
Price to Book
|
1.57
x
|
3.48
x
|
0.87
x
|
0.47
x
|
0.34
x
|
0.33
x
|
0.32
x
|
Nbr of stocks (in thousands)
|
32,462
|
32,152
|
32,441
|
31,748
|
31,978
|
31,978
|
-
|
Reference price
2 |
589.7
|
721.7
|
167.7
|
96.56
|
69.19
|
69.19
|
69.19
|
Announcement Date
|
19/03/20
|
23/03/21
|
16/03/22
|
20/03/23
|
26/03/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
7,283
|
9,602
|
9,165
|
7,108
|
5,530
|
4,567
|
4,692
|
EBITDA
1 |
-41.55
|
515.1
|
-427.8
|
-111.4
|
-90.63
|
-218
|
-77.68
|
EBIT
1 |
-131.7
|
404.2
|
-516.5
|
-198.9
|
-130
|
-163.3
|
-111.5
|
Operating Margin
|
-1.81%
|
4.21%
|
-5.64%
|
-2.8%
|
-2.35%
|
-3.58%
|
-2.38%
|
Earnings before Tax (EBT)
1 |
36.59
|
403.4
|
-605.1
|
-149.3
|
68.2
|
118
|
151
|
Net income
1 |
39.75
|
485.5
|
-504.9
|
-75.42
|
35.52
|
118
|
151
|
Net margin
|
0.55%
|
5.06%
|
-5.51%
|
-1.06%
|
0.64%
|
2.58%
|
3.22%
|
EPS
2 |
1.300
|
14.70
|
-15.50
|
-2.400
|
1.100
|
-0.000300
|
3.658
|
Free Cash Flow
1 |
691.2
|
585.5
|
-708.8
|
-92
|
-197
|
78
|
181
|
FCF margin
|
9.49%
|
6.1%
|
-7.73%
|
-1.29%
|
-3.59%
|
1.71%
|
3.86%
|
FCF Conversion (EBITDA)
|
-
|
113.66%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
1,738.8%
|
120.6%
|
-
|
-
|
-
|
66.1%
|
119.87%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
19/03/20
|
23/03/21
|
16/03/22
|
20/03/23
|
26/03/24
|
-
|
-
|
Fiscal Period: December |
2021 Q2
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
---|
Net sales
1 |
2,337
|
2,348
|
2,328
|
1,796
|
1,833
|
1,798
|
1,681
|
1,483
|
1,392
|
1,359
|
1,296
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-165.1
|
-90.98
|
-168.7
|
-101.2
|
-30.56
|
-11.12
|
-56.02
|
-27.28
|
-7.514
|
-8.81
|
-86.4
|
Operating Margin
|
-7.06%
|
-3.87%
|
-7.25%
|
-5.64%
|
-1.67%
|
-0.62%
|
-3.33%
|
-1.84%
|
-0.54%
|
-0.65%
|
-6.67%
|
Earnings before Tax (EBT)
1 |
-177.4
|
-138.4
|
-185.3
|
-85.71
|
-35.87
|
-9.29
|
-18.45
|
17.75
|
7.825
|
73.34
|
-59.85
|
Net income
1 |
-147
|
-121.4
|
-174.5
|
-86.85
|
-30.92
|
-2.971
|
45.32
|
14.52
|
6.848
|
76.38
|
-62.22
|
Net margin
|
-6.29%
|
-5.17%
|
-7.49%
|
-4.84%
|
-1.69%
|
-0.17%
|
2.7%
|
0.98%
|
0.49%
|
5.62%
|
-4.8%
|
EPS
2 |
-4.500
|
-3.700
|
-5.300
|
-2.700
|
-1.000
|
-0.1000
|
1.400
|
0.5000
|
0.2000
|
2.400
|
-1.900
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
16/08/21
|
16/11/21
|
16/03/22
|
18/05/22
|
15/08/22
|
21/11/22
|
20/03/23
|
18/05/23
|
14/08/23
|
07/12/23
|
26/03/24
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
8,092
|
7,510
|
6,533
|
6,553
|
5,537
|
5,944
|
5,057
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
691
|
586
|
-709
|
-92
|
-197
|
78
|
181
|
ROE (net income / shareholders' equity)
|
16.7%
|
6.8%
|
-7.61%
|
-1.18%
|
0.89%
|
0.31%
|
1.23%
|
ROA (Net income/ Total Assets)
|
4.52%
|
5.4%
|
-5.92%
|
-0.93%
|
0.57%
|
1.48%
|
1.87%
|
Assets
1 |
878.7
|
8,991
|
8,532
|
8,151
|
7,194
|
7,973
|
8,075
|
Book Value Per Share
2 |
376.0
|
208.0
|
194.0
|
205.0
|
205.0
|
209.0
|
213.0
|
Cash Flow per Share
2 |
259.0
|
20.20
|
-18.00
|
-21.20
|
3.210
|
-4.380
|
3.260
|
Capex
1 |
122
|
82.1
|
123
|
24.2
|
69.8
|
47.5
|
63.7
|
Capex / Sales
|
1.67%
|
0.86%
|
1.34%
|
0.34%
|
1.27%
|
1.04%
|
1.36%
|
Announcement Date
|
19/03/20
|
23/03/21
|
16/03/22
|
20/03/23
|
26/03/24
|
-
|
-
|
Mean consensus UNDERPERFORM Last Close Price
69.19
CNY Average target price
45.02
CNY Spread / Average Target -34.93% Consensus |
1st Jan change
|
Capi.
|
---|
| +1.05% | 307M | | +24.59% | 441B | | +23.78% | 257B | | +13.81% | 149B | | +23.11% | 89.91B | | +58.38% | 59.61B | | +16.41% | 48.08B | | +5.79% | 37.28B | | +19.92% | 35.94B | | +12.63% | 28.27B |
Other Internet Services
|