Real-time Estimate
Cboe BZX
14:57:36 2024-05-01 EDT
|
5-day change
|
1st Jan Change
|
17.5
USD
|
+0.26%
|
|
-3.70%
|
+14.16%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,931
|
1,299
|
2,446
|
2,877
|
-
|
-
|
Enterprise Value (EV)
1 |
2,355
|
877.8
|
2,149
|
2,575
|
2,525
|
2,391
|
P/E ratio
|
-30.4
x
|
-12.6
x
|
-32.2
x
|
-51.6
x
|
224
x
|
27.6
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
8.18
x
|
3.08
x
|
5.08
x
|
4.69
x
|
3.71
x
|
2.76
x
|
EV / Revenue
|
6.57
x
|
2.08
x
|
4.47
x
|
4.2
x
|
3.26
x
|
2.29
x
|
EV / EBITDA
|
-53.4
x
|
-15.6
x
|
-118
x
|
113
x
|
27.1
x
|
11.6
x
|
EV / FCF
|
28.5
x
|
-11.2
x
|
-106
x
|
-114
x
|
34
x
|
11.8
x
|
FCF Yield
|
3.51%
|
-8.93%
|
-0.94%
|
-0.88%
|
2.94%
|
8.51%
|
Price to Book
|
4.25
x
|
2.05
x
|
5.31
x
|
6.13
x
|
5.47
x
|
-
|
Nbr of stocks (in thousands)
|
155,575
|
158,215
|
161,439
|
164,885
|
-
|
-
|
Reference price
2 |
18.84
|
8.210
|
15.15
|
17.45
|
17.45
|
17.45
|
Announcement Date
|
22-02-16
|
23-02-22
|
24-02-21
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
358.4
|
421.5
|
481.2
|
612.9
|
774.6
|
1,043
|
EBITDA
1 |
-
|
-44.14
|
-56.43
|
-18.21
|
22.76
|
93.13
|
205.3
|
EBIT
1 |
-
|
-76.8
|
-106.2
|
-89.68
|
-63.74
|
-6.617
|
113.8
|
Operating Margin
|
-
|
-21.43%
|
-25.2%
|
-18.63%
|
-10.4%
|
-0.85%
|
10.91%
|
Earnings before Tax (EBT)
1 |
-
|
-77.46
|
-102.1
|
-74.74
|
-52.15
|
14.36
|
124.5
|
Net income
1 |
-41.02
|
-78.18
|
-102.2
|
-75.26
|
-53.15
|
12.24
|
107.7
|
Net margin
|
-
|
-21.81%
|
-24.24%
|
-15.64%
|
-8.67%
|
1.58%
|
10.33%
|
EPS
2 |
-0.9500
|
-0.6200
|
-0.6500
|
-0.4700
|
-0.3383
|
0.0780
|
0.6333
|
Free Cash Flow
1 |
-
|
82.72
|
-78.39
|
-20.22
|
-22.65
|
74.17
|
203.3
|
FCF margin
|
-
|
23.08%
|
-18.6%
|
-4.2%
|
-3.7%
|
9.58%
|
19.49%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
79.64%
|
99.06%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
605.81%
|
188.71%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21-02-26
|
22-02-16
|
23-02-22
|
24-02-21
|
-
|
-
|
-
|
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 |
91.8
|
100.2
|
103.1
|
115.1
|
105.4
|
97.97
|
119.6
|
124.2
|
119
|
118.4
|
144
|
158.4
|
156
|
154.6
|
181.9
|
EBITDA
1 |
-12.38
|
-15.7
|
-17.96
|
-14.08
|
-11.84
|
-12.55
|
-5.635
|
-3.522
|
-3.693
|
-5.36
|
3.447
|
7.691
|
6.218
|
5.368
|
18.98
|
EBIT
1 |
-24.65
|
-25.69
|
-29.09
|
-24.74
|
-25.09
|
-27.29
|
-20.83
|
-19.79
|
-22.29
|
-26.77
|
-17.38
|
-14.39
|
-15.26
|
-16.6
|
-2.172
|
Operating Margin
|
-26.85%
|
-25.65%
|
-28.22%
|
-21.5%
|
-23.8%
|
-27.86%
|
-17.42%
|
-15.93%
|
-18.73%
|
-22.61%
|
-12.08%
|
-9.08%
|
-9.78%
|
-10.74%
|
-1.19%
|
Earnings before Tax (EBT)
1 |
-24.74
|
-25.86
|
-29.26
|
-24.34
|
-23.39
|
-25.12
|
-17.85
|
-15.52
|
-18.24
|
-23.12
|
-14.25
|
-10.85
|
-12.4
|
-14.76
|
-0.6387
|
Net income
1 |
-24.8
|
-26.31
|
-29.5
|
-24.52
|
-23.67
|
-24.5
|
-18.2
|
-15.58
|
-18.24
|
-23.24
|
-14.29
|
-11.2
|
-12.72
|
-14.79
|
1.4
|
Net margin
|
-27.02%
|
-26.27%
|
-28.62%
|
-21.3%
|
-22.45%
|
-25.01%
|
-15.21%
|
-12.54%
|
-15.32%
|
-19.63%
|
-9.93%
|
-7.07%
|
-8.15%
|
-9.56%
|
0.77%
|
EPS
2 |
-0.1600
|
-0.1700
|
-0.1900
|
-0.1600
|
-0.1500
|
-0.1500
|
-0.1100
|
-0.1000
|
-0.1100
|
-0.1400
|
-0.0903
|
-0.0698
|
-0.0816
|
-0.0930
|
0.0100
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21-11-10
|
22-02-16
|
22-05-11
|
22-08-10
|
22-11-09
|
23-02-22
|
23-05-10
|
23-08-07
|
23-11-06
|
24-02-21
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
576
|
421
|
296
|
303
|
352
|
487
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
82.7
|
-78.4
|
-20.2
|
-22.7
|
74.2
|
203
|
ROE (net income / shareholders' equity)
|
-
|
-37.6%
|
-11.2%
|
-16%
|
4.16%
|
14.5%
|
11.3%
|
ROA (Net income/ Total Assets)
|
-
|
-11.3%
|
-6.16%
|
-1.74%
|
2.05%
|
7.28%
|
-
|
Assets
1 |
-
|
693.8
|
1,658
|
4,319
|
-2,597
|
168.1
|
-
|
Book Value Per Share
2 |
-
|
4.440
|
4.010
|
2.850
|
2.850
|
3.190
|
-
|
Cash Flow per Share
2 |
-
|
0.6800
|
-0.4800
|
-0.1100
|
0.4100
|
0.6600
|
-
|
Capex
1 |
-
|
2.57
|
3.21
|
2.33
|
12.7
|
13.3
|
16
|
Capex / Sales
|
-
|
0.72%
|
0.76%
|
0.48%
|
2.08%
|
1.71%
|
1.53%
|
Announcement Date
|
21-02-26
|
22-02-16
|
23-02-22
|
24-02-21
|
-
|
-
|
-
|
Last Close Price
17.45
USD Average target price
21.5
USD Spread / Average Target +23.21% Consensus |
1st Jan change
|
Capi.
|
---|
| +15.18% | 2.88B | | -3.43% | 182B | | -14.44% | 174B | | -9.88% | 90.43B | | +33.70% | 86.8B | | -7.18% | 73.95B | | +10.84% | 52.22B | | +18.16% | 26.1B | | +20.22% | 10.4B | | -15.32% | 8.16B |
E-commerce & Auction Services
|