Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
0.3331 USD | +2.81% | -7.50% | -.--% |
Valuation
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Capitalization 1 | 95.03 | 69.47 | 37.58 | 21.05 | 22.74 | - | - |
Enterprise Value (EV) 1 | 95.03 | 69.47 | 37.58 | 21.05 | 21.94 | 21.24 | 22.74 |
P/E ratio | - | -13.4 x | -23.3 x | -9.75 x | -16.8 x | -42 x | - |
Yield | - | - | - | - | - | - | - |
Capitalization / Revenue | 12.1 x | 4.71 x | 1.84 x | 0.91 x | 0.88 x | 0.73 x | 0.6 x |
EV / Revenue | 12.1 x | 4.71 x | 1.84 x | 0.91 x | 0.85 x | 0.68 x | 0.6 x |
EV / EBITDA | 192 x | 1,232 x | 58 x | 27.7 x | 15.9 x | 7.81 x | 4.64 x |
EV / FCF | - | - | - | - | 36.6 x | 21.2 x | 227 x |
FCF Yield | - | - | - | - | 2.74% | 4.71% | 0.44% |
Price to Book | - | - | - | - | - | - | - |
Nbr of stocks (in thousands) | 46,133 | 51,843 | 53,690 | 53,984 | 54,137 | - | - |
Reference price 2 | 2.060 | 1.340 | 0.7000 | 0.3900 | 0.4200 | 0.4200 | 0.4200 |
Announcement Date | 28/04/21 | 26/04/22 | 12/04/23 | 17/04/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 6.05 | 7.882 | 14.76 | 20.48 | 23.09 | 25.87 | 31.15 | 38.1 |
EBITDA 1 | - | 0.4949 | 0.0564 | 0.6477 | 0.7588 | 1.375 | 2.718 | 4.9 |
EBIT 1 | - | -0.00165 | -3.145 | -1.789 | -1.377 | -0.87 | -0.4581 | 2.7 |
Operating Margin | - | -0.02% | -21.31% | -8.73% | -5.96% | -3.36% | -1.47% | 7.09% |
Earnings before Tax (EBT) 1 | - | - | -4.794 | -2.338 | -1.799 | -1.222 | 0.082 | - |
Net income 1 | - | - | -4.888 | -1.75 | -1.89 | -1.252 | -0.6424 | - |
Net margin | - | - | -33.11% | -8.55% | -8.19% | -4.84% | -2.06% | - |
EPS 2 | -0.0500 | - | -0.1000 | -0.0300 | -0.0400 | -0.0250 | -0.0100 | - |
Free Cash Flow 1 | - | - | - | - | - | 0.6 | 1 | 0.1 |
FCF margin | - | - | - | - | - | 2.32% | 3.21% | 0.26% |
FCF Conversion (EBITDA) | - | - | - | - | - | 43.62% | 36.79% | 2.04% |
FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - | - | - |
Announcement Date | 26/11/20 | 28/04/21 | 26/04/22 | 12/04/23 | 17/04/24 | - | - | - |
Income Statement Evolution (Quarterly data)
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 | 4.667 | 4.078 | 5.007 | 5.483 | 5.91 | 5.624 | 5.639 | 5.764 | 6.061 | 6.05 | 6.166 | 6.586 | 7.168 | 7.15 | 7.55 |
EBITDA 1 | 0.4909 | -0.4405 | -0.1922 | 0.593 | 0.6873 | 0.2091 | 0.2159 | 0.319 | 0.0148 | 0.2903 | 0.34 | 0.3698 | 0.533 | 0.7 | 0.7 |
EBIT 1 | -0.3985 | -1.064 | -0.6587 | -0.0164 | -0.0494 | -0.6032 | -0.5927 | 0.4499 | -0.6305 | -0.3254 | -0.3615 | -0.226 | 0.0425 | - | - |
Operating Margin | -8.54% | -26.1% | -13.15% | -0.3% | -0.84% | -10.73% | -10.51% | 7.81% | -10.4% | -5.38% | -5.86% | -3.43% | 0.59% | - | - |
Earnings before Tax (EBT) 1 | -0.7998 | -1.149 | -0.8551 | -0.1451 | -0.1894 | -0.7902 | -0.645 | 0.3292 | -0.6932 | -0.4676 | -0.4315 | -0.296 | -0.0275 | - | - |
Net income 1 | -0.8935 | -1.133 | -0.8395 | -0.1446 | 0.3671 | -0.7902 | -0.645 | 0.3292 | -0.7843 | -0.4676 | -0.4315 | -0.296 | -0.033 | - | - |
Net margin | -19.15% | -27.78% | -16.76% | -2.64% | 6.21% | -14.05% | -11.44% | 5.71% | -12.94% | -7.73% | -7% | -4.49% | -0.46% | - | - |
EPS 2 | -0.0200 | -0.0200 | -0.0200 | - | 0.0100 | -0.0100 | -0.0100 | 0.0100 | -0.0200 | -0.0100 | -0.0100 | - | - | - | - |
Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 26/04/22 | 25/05/22 | 23/08/22 | 16/11/22 | 12/04/23 | 24/05/23 | 16/08/23 | 15/11/23 | 17/04/24 | 21/05/24 | - | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - | - | - |
Net Cash position 1 | - | - | - | - | - | 0.8 | 1.5 | - |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
Free Cash Flow 1 | - | - | - | - | - | 0.6 | 1 | 0.1 |
ROE (net income / shareholders' equity) | - | - | - | - | - | - | - | - |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - | - |
Book Value Per Share | - | - | - | - | - | - | - | - |
Cash Flow per Share | - | - | - | - | - | - | - | - |
Capex 1 | - | 0.02 | - | - | - | 1.6 | 2 | 2.4 |
Capex / Sales | - | 0.2% | - | - | - | 6.18% | 6.42% | 6.3% |
Announcement Date | 26/11/20 | 28/04/21 | 26/04/22 | 12/04/23 | 17/04/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
+9.34% | 3,08500Cr | |
+7.50% | 8.59TCr | |
+3.96% | 7.79TCr | |
-16.81% | 5.29TCr | |
+24.30% | 4.83TCr | |
+28.95% | 4.54TCr | |
-33.35% | 4.08TCr | |
+70.90% | 3.88TCr | |
+1.07% | 2.75TCr |
- Stock Market
- Equities
- WISH Stock
- WPNDF Stock
- Financials Wishpond Technologies Ltd.