Market Closed -
Nasdaq
01:30:01 02/05/2024 am IST
|
5-day change
|
1st Jan Change
|
41.82
USD
|
+0.63%
|
|
+1.48%
|
+18.64%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
18,238
|
11,165
|
5,112
|
16,435
|
19,769
|
-
|
-
|
Enterprise Value (EV)
1 |
16,421
|
10,261
|
5,054
|
16,407
|
19,371
|
18,702
|
17,668
|
P/E ratio
|
-16.9
x
|
-7.27
x
|
-3.6
x
|
-20.4
x
|
-227
x
|
51.6
x
|
23.3
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
29.7
x
|
8.62
x
|
2.28
x
|
4.48
x
|
4.1
x
|
3.41
x
|
2.88
x
|
EV / Revenue
|
26.7
x
|
7.92
x
|
2.26
x
|
4.48
x
|
4.02
x
|
3.23
x
|
2.58
x
|
EV / EBITDA
|
-41.5
x
|
-15.2
x
|
-7
x
|
-109
x
|
39.8
x
|
19
x
|
12
x
|
EV / FCF
|
-47
x
|
-23.6
x
|
-7.68
x
|
-724
x
|
49
x
|
20.8
x
|
13.7
x
|
FCF Yield
|
-2.13%
|
-4.24%
|
-13%
|
-0.14%
|
2.04%
|
4.81%
|
7.31%
|
Price to Book
|
6.84
x
|
6.67
x
|
3.88
x
|
19.8
x
|
16.5
x
|
12
x
|
7.7
x
|
Nbr of stocks (in thousands)
|
3,91,714
|
4,06,453
|
4,48,848
|
4,66,242
|
4,75,677
|
-
|
-
|
Reference price
2 |
46.56
|
27.47
|
11.39
|
35.25
|
41.56
|
41.56
|
41.56
|
Announcement Date
|
26/02/21
|
18/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
614.5
|
1,296
|
2,240
|
3,665
|
4,819
|
5,796
|
6,860
|
EBITDA
1 |
-395.9
|
-676.1
|
-721.8
|
-151
|
486.4
|
985.3
|
1,476
|
EBIT
1 |
-850
|
-1,562
|
-1,512
|
-789.2
|
-119.7
|
401.6
|
884.4
|
Operating Margin
|
-138.32%
|
-120.49%
|
-67.48%
|
-21.53%
|
-2.48%
|
6.93%
|
12.89%
|
Earnings before Tax (EBT)
1 |
-844.3
|
-1,518
|
-1,443
|
-791.3
|
-94.34
|
415.5
|
972.3
|
Net income
1 |
-844.3
|
-1,523
|
-1,378
|
-802.1
|
-93.13
|
405.1
|
901.8
|
Net margin
|
-137.38%
|
-117.53%
|
-61.5%
|
-21.88%
|
-1.93%
|
6.99%
|
13.14%
|
EPS
2 |
-2.760
|
-3.780
|
-3.160
|
-1.730
|
-0.1833
|
0.8061
|
1.786
|
Free Cash Flow
1 |
-349.6
|
-435.4
|
-657.9
|
-22.65
|
395
|
899.2
|
1,292
|
FCF margin
|
-56.89%
|
-33.6%
|
-29.37%
|
-0.62%
|
8.2%
|
15.51%
|
18.84%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
81.21%
|
91.27%
|
87.52%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
221.96%
|
143.3%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
26/02/21
|
18/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
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 |
213
|
473
|
417
|
466
|
501.9
|
855.1
|
769.7
|
874.9
|
790
|
1,231
|
1,124
|
1,103
|
1,006
|
1,576
|
1,356
|
EBITDA
1 |
-313.6
|
-128
|
-289.5
|
-118.1
|
-264.2
|
-49.93
|
-221.6
|
72.97
|
-153.4
|
151
|
3.941
|
148.7
|
-17.91
|
344.9
|
113.7
|
EBIT
1 |
-546.5
|
-368.8
|
-515.6
|
-308.9
|
-455
|
-232.2
|
-389.8
|
-69.04
|
-286.6
|
-43.81
|
-142
|
5.064
|
-147.8
|
170.4
|
-37.68
|
Operating Margin
|
-256.58%
|
-77.96%
|
-123.64%
|
-66.29%
|
-90.65%
|
-27.16%
|
-50.64%
|
-7.89%
|
-36.28%
|
-3.56%
|
-12.64%
|
0.46%
|
-14.69%
|
10.81%
|
-2.78%
|
Earnings before Tax (EBT)
1 |
-541
|
-322.9
|
-464.9
|
-298.3
|
-447.3
|
-232.6
|
-395.7
|
-76.3
|
-281.8
|
-37.49
|
-140.1
|
13.75
|
-147.7
|
182.5
|
-31.77
|
Net income
1 |
-545
|
-326.3
|
-467.7
|
-217.1
|
-450.5
|
-242.7
|
-397.1
|
-77.27
|
-283.1
|
-44.62
|
-141
|
21.05
|
-148.5
|
173.8
|
-36.4
|
Net margin
|
-255.88%
|
-68.98%
|
-112.16%
|
-46.59%
|
-89.75%
|
-28.38%
|
-51.6%
|
-8.83%
|
-35.84%
|
-3.63%
|
-12.54%
|
1.91%
|
-14.76%
|
11.03%
|
-2.68%
|
EPS
2 |
-1.350
|
-0.8000
|
-1.140
|
-0.5000
|
-1.000
|
-0.5300
|
-0.8700
|
-0.1700
|
-0.6100
|
-0.1000
|
-0.2828
|
0.0388
|
-0.2957
|
0.3361
|
-0.0739
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
05/11/21
|
18/02/22
|
06/05/22
|
05/08/22
|
04/11/22
|
16/02/23
|
04/05/23
|
03/08/23
|
02/11/23
|
15/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
1,817
|
904
|
58.1
|
28.4
|
398
|
1,067
|
2,101
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-350
|
-435
|
-658
|
-22.7
|
395
|
899
|
1,292
|
ROE (net income / shareholders' equity)
|
-63.8%
|
-69%
|
-92.2%
|
-74.2%
|
-12.4%
|
27.7%
|
40.3%
|
ROA (Net income/ Total Assets)
|
-44.8%
|
-39.6%
|
-34.1%
|
-4.75%
|
1.18%
|
14.9%
|
20.5%
|
Assets
1 |
1,885
|
3,846
|
4,040
|
16,882
|
-7,877
|
2,717
|
4,404
|
Book Value Per Share
2 |
6.800
|
4.120
|
2.940
|
1.780
|
2.520
|
3.470
|
5.390
|
Cash Flow per Share
2 |
-1.110
|
-1.040
|
-1.430
|
-0
|
0.9700
|
1.410
|
2.300
|
Capex
1 |
11.8
|
15.9
|
32.4
|
20.9
|
35
|
36.5
|
36.7
|
Capex / Sales
|
1.91%
|
1.23%
|
1.45%
|
0.57%
|
0.73%
|
0.63%
|
0.53%
|
Announcement Date
|
26/02/21
|
18/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Last Close Price
41.56
USD Average target price
51.57
USD Spread / Average Target +24.09% Consensus |
1st Jan change
|
Capi.
|
---|
| +18.64% | 19.77B | | +6.89% | 33.17B | | +2.48% | 23.67B | | -18.97% | 19.81B | | -18.25% | 19.33B | | -3.63% | 16.43B | | -3.78% | 9.48B | | -22.42% | 7.75B | | +7.98% | 7.23B | | +0.62% | 7.05B |
Other Casinos & Gaming
|