Market Closed -
London S.E.
09:05:23 29/04/2024 pm IST
|
5-day change
|
1st Jan Change
|
192.8
GBX
|
0.00%
|
|
+5.59%
|
+29.83%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,813
|
484.9
|
790.5
|
1,016
|
-
|
-
|
Enterprise Value (EV)
1 |
1,719
|
411.5
|
881.9
|
931.3
|
908
|
873.4
|
P/E ratio
|
-68.1
x
|
-33.3
x
|
118
x
|
145
x
|
110
x
|
75.7
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
13.8
x
|
3.26
x
|
4.48
x
|
4.91
x
|
4.17
x
|
3.52
x
|
EV / Revenue
|
13.1
x
|
2.76
x
|
5
x
|
4.51
x
|
3.72
x
|
3.02
x
|
EV / EBITDA
|
443
x
|
-93.1
x
|
56.9
x
|
45.5
x
|
33.4
x
|
24
x
|
EV / FCF
|
-178
x
|
-40.8
x
|
50.9
x
|
47.4
x
|
34.5
x
|
23
x
|
FCF Yield
|
-0.56%
|
-2.45%
|
1.96%
|
2.11%
|
2.9%
|
4.34%
|
Price to Book
|
30.8
x
|
10.6
x
|
13.2
x
|
18.2
x
|
16
x
|
11.7
x
|
Nbr of stocks (in thousands)
|
4,09,205
|
4,15,489
|
4,18,179
|
4,19,783
|
-
|
-
|
Reference price
2 |
4.429
|
1.167
|
1.890
|
2.420
|
2.420
|
2.420
|
Announcement Date
|
22/03/22
|
21/03/23
|
19/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
102
|
131.4
|
148.9
|
176.3
|
206.7
|
243.8
|
288.9
|
EBITDA
1 |
-
|
3.877
|
-4.421
|
15.5
|
20.45
|
27.18
|
36.47
|
EBIT
1 |
-
|
-4.355
|
-11.78
|
6.5
|
9.119
|
13.62
|
21.08
|
Operating Margin
|
-
|
-3.31%
|
-7.91%
|
3.69%
|
4.41%
|
5.58%
|
7.3%
|
Earnings before Tax (EBT)
1 |
-
|
-26.61
|
-15.04
|
-1.9
|
6.9
|
12.13
|
13.71
|
Net income
1 |
-12.28
|
-25.89
|
-14.64
|
7.1
|
6.745
|
8.55
|
9.827
|
Net margin
|
-12.04%
|
-19.7%
|
-9.83%
|
4.03%
|
3.26%
|
3.51%
|
3.4%
|
EPS
2 |
-
|
-0.0650
|
-0.0350
|
0.0160
|
0.0167
|
0.0220
|
0.0320
|
Free Cash Flow
1 |
-
|
-9.665
|
-10.1
|
17.32
|
19.65
|
26.32
|
37.9
|
FCF margin
|
-
|
-7.35%
|
-6.78%
|
9.82%
|
9.51%
|
10.8%
|
13.12%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
111.73%
|
96.11%
|
96.85%
|
103.93%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
243.92%
|
291.33%
|
307.89%
|
385.67%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
22/03/21
|
22/03/22
|
21/03/23
|
19/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Net sales
1 |
62.45
|
69
|
73
|
-
|
84.57
|
91.73
|
99.6
|
108.6
|
EBITDA
1 |
-
|
0.108
|
-6.592
|
1.014
|
5.696
|
9.8
|
9.9
|
9.9
|
EBIT
1 |
-
|
-4.264
|
-10.36
|
-2.577
|
-2.257
|
5.2
|
2.55
|
3.23
|
Operating Margin
|
-
|
-6.18%
|
-14.19%
|
-
|
-2.67%
|
5.67%
|
2.56%
|
2.97%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
-
|
-
|
-9
|
-5.404
|
-2.503
|
9.603
|
2.11
|
2.88
|
Net margin
|
-
|
-
|
-12.33%
|
-
|
-2.96%
|
10.47%
|
2.12%
|
2.65%
|
EPS
2 |
-
|
-
|
-0.0220
|
-0.0130
|
-0.006000
|
0.0220
|
0.0100
|
0.0200
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
15/09/21
|
22/03/22
|
13/09/22
|
21/03/23
|
19/09/23
|
19/03/24
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
91.5
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
93.2
|
73.5
|
-
|
84.5
|
108
|
142
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
5.901
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-9.67
|
-10.1
|
17.3
|
19.7
|
26.3
|
37.9
|
ROE (net income / shareholders' equity)
|
-
|
-24.8%
|
-27.8%
|
13%
|
16.6%
|
22.1%
|
46.4%
|
ROA (Net income/ Total Assets)
|
-
|
-7.7%
|
-8.31%
|
5.05%
|
11%
|
11.6%
|
12.8%
|
Assets
1 |
-
|
336.3
|
176.2
|
140.6
|
61.32
|
73.71
|
76.77
|
Book Value Per Share
2 |
-
|
0.1400
|
0.1100
|
0.1400
|
0.1300
|
0.1500
|
0.2100
|
Cash Flow per Share
2 |
-
|
-0.0100
|
-0.0100
|
0.0500
|
0.0800
|
0.0900
|
0.1000
|
Capex
1 |
-
|
4.22
|
7.4
|
3.56
|
6.6
|
7.3
|
10.1
|
Capex / Sales
|
-
|
3.21%
|
4.97%
|
2.02%
|
3.19%
|
2.99%
|
3.48%
|
Announcement Date
|
22/03/21
|
22/03/22
|
21/03/23
|
19/03/24
|
-
|
-
|
-
|
Last Close Price
2.42
USD Average target price
2.926
USD Spread / Average Target +20.91% Consensus |
1st Jan change
|
Capi.
|
---|
| +29.83% | 1.01B | | +18.26% | 414B | | +14.91% | 242B | | +9.47% | 144B | | +19.18% | 104B | | +16.86% | 83.87B | | +52.33% | 57.64B | | +33.60% | 53.37B | | +5.85% | 37.83B | | +15.64% | 34.11B |
Other Internet Services
|