Real-time Estimate
Cboe BZX
07:43:57 08/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
10.64
USD
|
-1.34%
|
|
+2.11%
|
-25.65%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
145.6
|
470.8
|
1,104
|
288.2
|
259.8
|
196.2
|
-
|
Enterprise Value (EV)
1 |
126.7
|
460.3
|
1,019
|
270
|
259.8
|
196.2
|
196.2
|
P/E ratio
|
-44.7
x
|
-208
x
|
3,106
x
|
-26.3
x
|
-13.9
x
|
-11.6
x
|
-20.2
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
5.92
x
|
10.9
x
|
18
x
|
4.61
x
|
3.63
x
|
1.94
x
|
1.74
x
|
EV / Revenue
|
5.92
x
|
10.9
x
|
18
x
|
4.61
x
|
3.63
x
|
1.94
x
|
1.74
x
|
EV / EBITDA
|
-60.4
x
|
-2,356
x
|
138
x
|
52.4
x
|
-
|
17.5
x
|
13.9
x
|
EV / FCF
|
-4,48,09,904
x
|
-7,31,58,874
x
|
1,47,01,04,553
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
-0%
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
14,174
|
15,109
|
17,770
|
17,153
|
18,152
|
18,184
|
-
|
Reference price
2 |
10.27
|
31.16
|
62.11
|
16.80
|
14.31
|
10.79
|
10.79
|
Announcement Date
|
27/02/20
|
24/02/21
|
15/02/22
|
08/03/23
|
15/04/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
24.6
|
43.31
|
61.29
|
62.45
|
71.52
|
101.4
|
113
|
EBITDA
1 |
-2.411
|
-0.1998
|
7.997
|
5.497
|
-
|
11.19
|
14.11
|
EBIT
1 |
-3.694
|
-2.135
|
0.3611
|
-12.29
|
-26.4
|
-12.29
|
-7.795
|
Operating Margin
|
-15.02%
|
-4.93%
|
0.59%
|
-19.68%
|
-36.91%
|
-12.13%
|
-6.9%
|
Earnings before Tax (EBT)
1 |
-4.041
|
-2.207
|
0.3781
|
-11.44
|
-25.16
|
-17.44
|
-12.06
|
Net income
1 |
-3.143
|
-2.207
|
0.3781
|
-11.44
|
-17.57
|
-17.44
|
-12.06
|
Net margin
|
-12.78%
|
-5.1%
|
0.62%
|
-18.32%
|
-24.56%
|
-17.21%
|
-10.67%
|
EPS
2 |
-0.2300
|
-0.1500
|
0.0200
|
-0.6400
|
-1.030
|
-0.9300
|
-0.5350
|
Free Cash Flow
|
-3.249
|
-6.435
|
0.7507
|
-
|
-
|
-
|
-
|
FCF margin
|
-13.21%
|
-14.86%
|
1.22%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
9.39%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
198.57%
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
27/02/20
|
24/02/21
|
15/02/22
|
08/03/23
|
15/04/24
|
-
|
-
|
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 |
16.12
|
20.3
|
13.73
|
13.98
|
15.09
|
19.7
|
13
|
13.82
|
16.33
|
28.37
|
18.13
|
20.9
|
26.02
|
35.7
|
20.33
|
EBITDA
1 |
1.572
|
4
|
-0.0983
|
0.6975
|
1.036
|
3.861
|
-2.219
|
-0.914
|
0.8807
|
-
|
-1.329
|
0.2972
|
3.344
|
8.863
|
3.5
|
EBIT
1 |
0.0382
|
0.6211
|
-3.761
|
-3.909
|
-3.757
|
-0.8644
|
-7.063
|
-4.882
|
-3.553
|
-10.9
|
-7.401
|
-5.92
|
-2.813
|
3.841
|
-0.976
|
Operating Margin
|
0.24%
|
3.06%
|
-27.39%
|
-27.96%
|
-24.9%
|
-4.39%
|
-54.32%
|
-35.33%
|
-21.76%
|
-38.43%
|
-40.82%
|
-28.32%
|
-10.81%
|
10.76%
|
-4.8%
|
Earnings before Tax (EBT)
1 |
0.0399
|
0.6235
|
-3.761
|
-3.885
|
-3.467
|
-0.3258
|
-6.398
|
-4.161
|
-2.865
|
-11.74
|
-8.735
|
-7.253
|
-4.096
|
2.641
|
-2.176
|
Net income
1 |
0.0399
|
0.6
|
-3.761
|
-3.885
|
-3.467
|
-0.3
|
-6.398
|
-4.161
|
-2.865
|
-4.141
|
-8.735
|
-7.253
|
-4.096
|
2.641
|
-2.176
|
Net margin
|
0.25%
|
2.96%
|
-27.39%
|
-27.79%
|
-22.98%
|
-1.52%
|
-49.2%
|
-30.12%
|
-17.54%
|
-14.6%
|
-48.17%
|
-34.7%
|
-15.74%
|
7.4%
|
-10.7%
|
EPS
2 |
-
|
0.0300
|
-0.2100
|
-0.2100
|
-0.1900
|
-0.0200
|
-0.3700
|
-0.2400
|
-0.1700
|
-0.2400
|
-0.4300
|
-0.3750
|
-0.2200
|
0.0900
|
-0.1200
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
09/11/21
|
15/02/22
|
04/05/22
|
09/08/22
|
08/11/22
|
08/03/23
|
10/05/23
|
14/08/23
|
06/11/23
|
15/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
18.9
|
10.5
|
84.7
|
18.2
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-3.25
|
-6.44
|
0.75
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
-0.1200
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
0.1
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
0.16%
|
-
|
-
|
-
|
-
|
Announcement Date
|
27/02/20
|
24/02/21
|
15/02/22
|
08/03/23
|
15/04/24
|
-
|
-
|
Last Close Price
10.79
USD Average target price
16.17
USD Spread / Average Target +49.83% Consensus |
1st Jan change
|
Capi.
|
---|
| -25.65% | 196M | | +23.09% | 435B | | +26.17% | 261B | | +7.93% | 147B | | +16.29% | 102B | | +21.94% | 88.64B | | +60.44% | 59.33B | | +14.07% | 47.25B | | +3.78% | 37.76B | | +19.16% | 35.71B |
Other Internet Services
|