Market Closed -
London S.E.
09:05:16 03/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
162
GBX
|
0.00%
|
|
+1.57%
|
+18.68%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
141.3
|
102.2
|
94.8
|
152.9
|
194.6
|
233.4
|
-
|
-
|
Enterprise Value (EV)
1 |
126.2
|
89.44
|
97.82
|
166.4
|
206.9
|
224.5
|
207.7
|
188.3
|
P/E ratio
|
16.8
x
|
-1.92
x
|
-2.63
x
|
-8.85
x
|
37.4
x
|
43.9
x
|
28.4
x
|
24.5
x
|
Yield
|
4.26%
|
-
|
-
|
-
|
-
|
-
|
-
|
0.26%
|
Capitalization / Revenue
|
1.75
x
|
6.65
x
|
5.61
x
|
2.19
x
|
2.09
x
|
2.27
x
|
2.07
x
|
1.94
x
|
EV / Revenue
|
1.56
x
|
5.82
x
|
5.79
x
|
2.39
x
|
2.22
x
|
2.19
x
|
1.84
x
|
1.56
x
|
EV / EBITDA
|
6.16
x
|
-5.17
x
|
-5.65
x
|
128
x
|
11.2
x
|
10.5
x
|
8.42
x
|
6.94
x
|
EV / FCF
|
11.6
x
|
-7.27
x
|
-5.37
x
|
-30
x
|
15.5
x
|
13.3
x
|
10.4
x
|
8.33
x
|
FCF Yield
|
8.64%
|
-13.8%
|
-18.6%
|
-3.33%
|
6.45%
|
7.51%
|
9.6%
|
12%
|
Price to Book
|
1.07
x
|
1.04
x
|
1.41
x
|
2.92
x
|
3.29
x
|
3.9
x
|
3.21
x
|
-
|
Nbr of stocks (in thousands)
|
96,934
|
1,16,321
|
1,16,321
|
1,17,511
|
1,23,639
|
1,23,639
|
-
|
-
|
Reference price
2 |
1.457
|
0.8783
|
0.8149
|
1.301
|
1.574
|
1.887
|
1.887
|
1.887
|
Announcement Date
|
04/03/20
|
17/03/21
|
31/03/22
|
22/03/23
|
21/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
80.67
|
15.36
|
16.9
|
69.69
|
93.26
|
102.6
|
112.8
|
120.3
|
EBITDA
1 |
20.5
|
-17.3
|
-17.3
|
1.3
|
18.4
|
21.37
|
24.68
|
27.13
|
EBIT
1 |
16.4
|
-22.16
|
-21.81
|
-2.249
|
15.62
|
17.29
|
20.5
|
22.98
|
Operating Margin
|
20.33%
|
-144.22%
|
-129.02%
|
-3.23%
|
16.75%
|
16.86%
|
18.16%
|
19.09%
|
Earnings before Tax (EBT)
1 |
3.011
|
-50.5
|
-36.58
|
-17.91
|
-1.07
|
4.65
|
8.8
|
12.2
|
Net income
1 |
8.394
|
-48.86
|
-36.02
|
-17.26
|
5.136
|
4.3
|
7.15
|
10
|
Net margin
|
10.41%
|
-318%
|
-213.1%
|
-24.77%
|
5.51%
|
4.19%
|
6.34%
|
8.31%
|
EPS
2 |
0.0866
|
-0.4568
|
-0.3096
|
-0.1471
|
0.0421
|
0.0430
|
0.0665
|
0.0770
|
Free Cash Flow
1 |
10.9
|
-12.3
|
-18.22
|
-5.542
|
13.34
|
16.85
|
19.94
|
22.61
|
FCF margin
|
13.51%
|
-80.06%
|
-107.82%
|
-7.95%
|
14.3%
|
16.43%
|
17.67%
|
18.79%
|
FCF Conversion (EBITDA)
|
53.17%
|
-
|
-
|
-
|
72.49%
|
78.85%
|
80.82%
|
83.32%
|
FCF Conversion (Net income)
|
129.85%
|
-
|
-
|
-
|
259.7%
|
391.91%
|
278.93%
|
226.07%
|
Dividend per Share
2 |
0.0621
|
-
|
-
|
-
|
-
|
-
|
-
|
0.005000
|
Announcement Date
|
04/03/20
|
17/03/21
|
31/03/22
|
22/03/23
|
21/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2020 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
---|
Net sales
1 |
12.03
|
-
|
-
|
41.74
|
45.84
|
EBITDA
1 |
-8.3
|
-9
|
-
|
6.491
|
5.107
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
-7.083
|
Net income
1 |
-
|
-
|
-14.29
|
-
|
-7.496
|
Net margin
|
-
|
-
|
-
|
-
|
-16.35%
|
EPS
2 |
-
|
-
|
-0.1219
|
-
|
-0.0623
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
12/08/20
|
17/03/21
|
10/08/22
|
22/03/23
|
10/08/23
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
3.03
|
13.4
|
12.3
|
-
|
-
|
-
|
Net Cash position
1 |
15.1
|
12.7
|
-
|
-
|
-
|
8.86
|
25.7
|
45.1
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-0.175
x
|
10.34
x
|
0.6685
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
10.9
|
-12.3
|
-18.2
|
-5.54
|
13.3
|
16.9
|
19.9
|
22.6
|
ROE (net income / shareholders' equity)
|
11%
|
-
|
-
|
-28.9%
|
9.22%
|
7.1%
|
10.4%
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
1.360
|
0.8400
|
0.5800
|
0.4500
|
0.4800
|
0.4800
|
0.5900
|
-
|
Cash Flow per Share
2 |
0.1200
|
-0.1000
|
-0.1200
|
-0.0100
|
0.1400
|
0.1700
|
0.1800
|
0.2000
|
Capex
1 |
3.11
|
3.87
|
4.47
|
4.79
|
4.09
|
4.78
|
4.95
|
4.9
|
Capex / Sales
|
3.85%
|
25.16%
|
26.46%
|
6.88%
|
4.38%
|
4.65%
|
4.39%
|
4.07%
|
Announcement Date
|
04/03/20
|
17/03/21
|
31/03/22
|
22/03/23
|
21/03/24
|
-
|
-
|
-
|
Last Close Price
1.887
EUR Average target price
2.299
EUR Spread / Average Target +21.82% Consensus |
1st Jan change
|
Capi.
|
---|
| +18.68% | 251M | | +24.11% | 434B | | +18.99% | 250B | | +12.44% | 144B | | +17.31% | 101B | | +23.22% | 88.78B | | +57.56% | 58.93B | | +15.09% | 46.54B | | +4.39% | 37.25B | | +20.16% | 35.9B |
Other Internet Services
|