Market Closed -
Nasdaq
01:30:00 01/05/2024 am IST
|
5-day change
|
1st Jan Change
|
225.8
USD
|
-1.39%
|
|
+2.37%
|
-0.48%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,976
|
2,857
|
9,531
|
9,727
|
-
|
-
|
Enterprise Value (EV)
1 |
3,422
|
2,273
|
8,783
|
8,754
|
8,588
|
7,952
|
P/E ratio
|
-41.3
x
|
-47.1
x
|
648
x
|
189
x
|
101
x
|
51.5
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
15.9
x
|
7.73
x
|
17.9
x
|
13.4
x
|
10.5
x
|
8.15
x
|
EV / Revenue
|
13.6
x
|
6.15
x
|
16.5
x
|
12
x
|
9.29
x
|
6.66
x
|
EV / EBITDA
|
-3,210
x
|
147
x
|
93.8
x
|
52.8
x
|
36
x
|
25.8
x
|
EV / FCF
|
-
|
-
|
60.9
x
|
40.3
x
|
30.6
x
|
22.1
x
|
FCF Yield
|
-
|
-
|
1.64%
|
2.48%
|
3.27%
|
4.52%
|
Price to Book
|
-
|
-
|
-
|
11.3
x
|
8.45
x
|
6.18
x
|
Nbr of stocks (in thousands)
|
37,472
|
40,170
|
42,014
|
43,086
|
-
|
-
|
Reference price
2 |
106.1
|
71.13
|
226.8
|
225.8
|
225.8
|
225.8
|
Announcement Date
|
03/03/22
|
28/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
250.8
|
369.5
|
531.1
|
727.7
|
924.8
|
1,193
|
EBITDA
1 |
-
|
-1.066
|
15.46
|
93.68
|
165.7
|
238.7
|
308.8
|
EBIT
1 |
-
|
-60.01
|
-65.2
|
-13.26
|
39.7
|
87.89
|
45
|
Operating Margin
|
-
|
-23.93%
|
-17.64%
|
-2.5%
|
5.45%
|
9.5%
|
3.77%
|
Earnings before Tax (EBT)
1 |
-
|
-59.96
|
-58.64
|
17.78
|
60.66
|
114.9
|
204.2
|
Net income
1 |
-15.78
|
-60.14
|
-59.57
|
16.07
|
61
|
116
|
232.9
|
Net margin
|
-
|
-23.98%
|
-16.12%
|
3.03%
|
8.38%
|
12.54%
|
19.52%
|
EPS
2 |
-1.240
|
-2.570
|
-1.510
|
0.3500
|
1.193
|
2.230
|
4.380
|
Free Cash Flow
1 |
-
|
-
|
-
|
144.3
|
217.1
|
280.7
|
359.2
|
FCF margin
|
-
|
-
|
-
|
27.16%
|
29.83%
|
30.36%
|
30.1%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
154.01%
|
131.01%
|
117.62%
|
116.33%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
897.95%
|
355.91%
|
242.01%
|
154.2%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
30/04/21
|
03/03/22
|
28/02/23
|
28/02/24
|
-
|
-
|
-
|
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 |
63.6
|
73.01
|
81.22
|
88.39
|
96.06
|
103.8
|
115.7
|
126.8
|
137.6
|
151
|
165.2
|
176.8
|
187.3
|
197.9
|
212.1
|
EBITDA
1 |
-5.968
|
0.329
|
3.946
|
4.198
|
2.13
|
5.183
|
15.11
|
20.87
|
22.5
|
35.2
|
36.86
|
38.3
|
41.87
|
48.95
|
49.75
|
EBIT
1 |
-27.14
|
-17.42
|
-11.85
|
-15.03
|
-19.98
|
-18.15
|
-8.519
|
-4.865
|
-4.67
|
4.795
|
7.39
|
7.24
|
9.291
|
15.73
|
18.35
|
Operating Margin
|
-42.68%
|
-23.85%
|
-14.59%
|
-17.01%
|
-20.8%
|
-17.48%
|
-7.37%
|
-3.84%
|
-3.39%
|
3.18%
|
4.47%
|
4.1%
|
4.96%
|
7.95%
|
8.65%
|
Earnings before Tax (EBT)
1 |
-28.92
|
-17.41
|
-12.13
|
-14.9
|
-18.39
|
-13.21
|
-2.698
|
2.41
|
2.932
|
15.13
|
12.52
|
12.47
|
14.51
|
21.16
|
24.05
|
Net income
1 |
-28.97
|
-17.52
|
-12.15
|
-15.04
|
-18.44
|
-13.93
|
-2.582
|
3.725
|
2.807
|
12.12
|
13.18
|
13.01
|
15.29
|
21.54
|
28.82
|
Net margin
|
-45.55%
|
-23.99%
|
-14.96%
|
-17.02%
|
-19.2%
|
-13.42%
|
-2.23%
|
2.94%
|
2.04%
|
8.03%
|
7.98%
|
7.36%
|
8.17%
|
10.89%
|
13.59%
|
EPS
2 |
-0.9800
|
-0.4600
|
-0.3100
|
-0.3800
|
-0.4600
|
-0.3500
|
-0.0600
|
0.0800
|
0.0600
|
0.2600
|
0.2627
|
0.2409
|
0.2918
|
0.4064
|
0.4750
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/11/21
|
03/03/22
|
12/05/22
|
04/08/22
|
10/11/22
|
28/02/23
|
09/05/23
|
08/08/23
|
08/11/23
|
28/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
554
|
585
|
748
|
973
|
1,139
|
1,775
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
144
|
217
|
281
|
359
|
ROE (net income / shareholders' equity)
|
-
|
-27.8%
|
-
|
2.68%
|
11.7%
|
19.4%
|
21.5%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
10%
|
14.8%
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
610
|
783.8
|
-
|
Book Value Per Share
2 |
-
|
-
|
-
|
-
|
19.90
|
26.70
|
36.50
|
Cash Flow per Share
2 |
-
|
0.3900
|
1.360
|
-
|
4.950
|
6.460
|
-
|
Capex
1 |
-
|
3.59
|
5.56
|
3.19
|
4.16
|
4.67
|
7.94
|
Capex / Sales
|
-
|
1.43%
|
1.51%
|
0.6%
|
0.57%
|
0.5%
|
0.67%
|
Announcement Date
|
30/04/21
|
03/03/22
|
28/02/23
|
28/02/24
|
-
|
-
|
-
|
Last Close Price
225.8
USD Average target price
250.8
USD Spread / Average Target +11.11% Consensus |
1st Jan change
|
Capi.
|
---|
| -0.48% | 9.73B | | +18.26% | 413B | | +13.10% | 237B | | +7.63% | 138B | | +16.48% | 101B | | +16.77% | 83.51B | | +49.24% | 55.82B | | +30.71% | 52.22B | | +4.74% | 37.38B | | +15.33% | 33.94B |
Other Internet Services
|