Market Closed -
Nasdaq
01:30:00 03/05/2024 am IST
|
5-day change
|
1st Jan Change
|
56.85
USD
|
-18.68%
|
|
-9.27%
|
+442.46%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,940
|
782.7
|
63.31
|
152
|
848.3
|
-
|
-
|
Enterprise Value (EV)
1 |
2,790
|
-58.85
|
-537.6
|
-399.9
|
1,373
|
1,413
|
1,492
|
P/E ratio
|
-3.27
x
|
-1.48
x
|
-0.21
x
|
-1.02
x
|
-6.83
x
|
-13.2
x
|
-16.6
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
11.4
x
|
2.27
x
|
0.2
x
|
0.33
x
|
0.83
x
|
0.69
x
|
0.55
x
|
EV / Revenue
|
8.04
x
|
-0.17
x
|
-1.73
x
|
-0.88
x
|
1.35
x
|
1.14
x
|
0.97
x
|
EV / EBITDA
|
-10.3
x
|
0.13
x
|
2.89
x
|
9.32
x
|
-245
x
|
30.7
x
|
29.9
x
|
EV / FCF
|
-9.65
x
|
0.14
x
|
2.44
x
|
9.3
x
|
5.89
x
|
6.86
x
|
5.07
x
|
FCF Yield
|
-10.4%
|
693%
|
41.1%
|
10.8%
|
17%
|
14.6%
|
19.7%
|
Price to Book
|
3.83
x
|
1.21
x
|
0.16
x
|
0.55
x
|
7.68
x
|
13.1
x
|
13.5
x
|
Nbr of stocks (in thousands)
|
13,933
|
14,028
|
14,100
|
14,500
|
14,922
|
-
|
-
|
Reference price
2 |
282.8
|
55.80
|
4.490
|
10.48
|
56.85
|
56.85
|
56.85
|
Announcement Date
|
25/02/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
290.2
|
346.8
|
345.4
|
310.8
|
455
|
1,016
|
1,238
|
1,539
|
EBITDA
1 |
-
|
-269.7
|
-468.6
|
-185.9
|
-42.9
|
-5.6
|
46.07
|
49.91
|
EBIT
1 |
-
|
-285.3
|
-485.2
|
-263.1
|
-101.3
|
-72.59
|
-95.1
|
-2.289
|
Operating Margin
|
-
|
-82.27%
|
-140.47%
|
-84.65%
|
-22.26%
|
-7.14%
|
-7.68%
|
-0.15%
|
Earnings before Tax (EBT)
1 |
-
|
-363
|
-521.1
|
-297.7
|
-147.4
|
-116.4
|
-54.52
|
-117.3
|
Net income
1 |
-
|
-363
|
-521.1
|
-297.7
|
-147.4
|
-120.9
|
-59.55
|
-88.98
|
Net margin
|
-
|
-104.67%
|
-150.87%
|
-95.79%
|
-32.4%
|
-11.9%
|
-4.81%
|
-5.78%
|
EPS
2 |
-149.9
|
-86.58
|
-37.62
|
-21.11
|
-10.24
|
-8.322
|
-4.306
|
-3.434
|
Free Cash Flow
1 |
-
|
-289
|
-408
|
-220.7
|
-43
|
233
|
206
|
294
|
FCF margin
|
-
|
-83.33%
|
-118.12%
|
-71.01%
|
-9.45%
|
22.93%
|
16.64%
|
19.1%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
447.18%
|
589.09%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/08/20
|
25/02/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
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
|
2025 Q2
|
---|
Net sales
1 |
93.2
|
85.4
|
80.4
|
73.7
|
71.3
|
70.1
|
74.8
|
115.3
|
194.8
|
254.9
|
239.9
|
250.6
|
271.4
|
274
|
285.7
|
EBITDA
1 |
-86.3
|
-51.2
|
-67.2
|
-44
|
-23.5
|
-11.3
|
-11.9
|
-19.4
|
-0.3
|
15.1
|
-10.9
|
-5.8
|
-1.7
|
5.7
|
10.4
|
EBIT
1 |
-91.9
|
-70.9
|
-80.7
|
-54.7
|
-47.7
|
-29.8
|
-25.2
|
-34
|
-12.3
|
5.4
|
-20.96
|
-15.14
|
-13.71
|
-
|
-9.7
|
Operating Margin
|
-98.61%
|
-83.02%
|
-100.37%
|
-74.22%
|
-66.9%
|
-42.51%
|
-33.69%
|
-29.49%
|
-6.31%
|
2.12%
|
-8.74%
|
-6.04%
|
-5.05%
|
-
|
-3.4%
|
Earnings before Tax (EBT)
1 |
-109.9
|
-76.4
|
-89.9
|
-64
|
-58.3
|
-40.9
|
-36.7
|
-45.8
|
-24
|
-6.2
|
-32.97
|
-23.67
|
-24.6
|
-13
|
-12.57
|
Net income
1 |
-109.9
|
-76.4
|
-89.9
|
-64
|
-58.3
|
-40.9
|
-36.7
|
-45.8
|
-24
|
-6.2
|
-34.38
|
-30.14
|
-26.96
|
-13
|
-12.57
|
Net margin
|
-117.92%
|
-89.46%
|
-111.82%
|
-86.84%
|
-81.77%
|
-58.35%
|
-49.06%
|
-39.72%
|
-12.32%
|
-2.43%
|
-14.33%
|
-12.03%
|
-9.93%
|
-4.74%
|
-4.4%
|
EPS
2 |
-7.920
|
-5.400
|
-6.480
|
-4.540
|
-4.130
|
-2.880
|
-2.550
|
-3.160
|
-1.640
|
-0.4200
|
-2.278
|
-1.755
|
-1.833
|
-1.140
|
-1.022
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
23/02/22
|
27/04/22
|
08/08/22
|
09/11/22
|
22/02/23
|
03/05/23
|
02/08/23
|
01/11/23
|
21/02/24
|
30/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
525
|
564
|
643
|
Net Cash position
1 |
-
|
1,150
|
842
|
601
|
552
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-93.67
x
|
12.25
x
|
12.89
x
|
Free Cash Flow
1 |
-
|
-289
|
-408
|
-221
|
-43
|
233
|
206
|
294
|
ROE (net income / shareholders' equity)
|
-
|
-110%
|
-62%
|
-57.4%
|
-44.2%
|
-76.4%
|
-151%
|
-128%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
73.90
|
46.20
|
27.60
|
19.20
|
7.400
|
4.340
|
4.220
|
Cash Flow per Share
|
-
|
-
|
-29.10
|
-14.90
|
-
|
-
|
-
|
-
|
Capex
|
-
|
1.8
|
4.6
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
0.52%
|
1.33%
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/08/20
|
25/02/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Last Close Price
56.85
USD Average target price
56
USD Spread / Average Target -1.50% Consensus |
1st Jan change
|
Capi.
|
---|
| +442.46% | 848M | | +43.10% | 64.49B | | +15.28% | 52.64B | | +12.54% | 49.09B | | +20.86% | 44.64B | | +28.14% | 35.57B | | +12.04% | 29.74B | | +53.14% | 29.18B | | +24.66% | 25.38B | | +11.72% | 21.19B |
Other Property & Casualty Insurance
|