End-of-day quote
Wiener Boerse
18:00:00 2024-07-14 EDT
|
5-day change
|
1st Jan Change
|
20.49
EUR
|
-1.44%
|
|
+1.59%
|
-16.71%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
13,314
|
25,311
|
24,589
|
11,521
|
6,545
|
5,821
|
-
|
-
|
Enterprise Value (EV)
1 |
12,615
|
22,389
|
26,299
|
14,284
|
10,019
|
9,411
|
8,974
|
8,419
|
P/E ratio
|
57.8
x
|
-18.1
x
|
-21.9
x
|
-3.99
x
|
-2.92
x
|
-10.4
x
|
-33
x
|
39.3
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
9.15
x
|
10.2
x
|
4.2
x
|
1.34
x
|
0.66
x
|
0.5
x
|
0.45
x
|
0.4
x
|
EV / Revenue
|
8.67
x
|
9.06
x
|
4.49
x
|
1.67
x
|
1.01
x
|
0.81
x
|
0.69
x
|
0.58
x
|
EV / EBITDA
|
-29.3
x
|
-39.4
x
|
-33.1
x
|
-30.6
x
|
39.5
x
|
12.6
x
|
7.39
x
|
5.27
x
|
EV / FCF
|
-29.1
x
|
-32
x
|
-22.6
x
|
-15.2
x
|
-35.8
x
|
-181
x
|
17.7
x
|
10
x
|
FCF Yield
|
-3.44%
|
-3.12%
|
-4.42%
|
-6.59%
|
-2.8%
|
-0.55%
|
5.66%
|
10%
|
Price to Book
|
7.11
x
|
21.7
x
|
4.4
x
|
3.08
x
|
4.08
x
|
3.24
x
|
3.68
x
|
3.08
x
|
Nbr of stocks (in thousands)
|
188,697
|
199,300
|
250,904
|
257,286
|
261,696
|
283,652
|
-
|
-
|
Reference price
2 |
70.56
|
127.0
|
98.00
|
44.78
|
25.01
|
20.52
|
20.52
|
20.52
|
Announcement Date
|
20-04-28
|
21-04-28
|
22-04-28
|
23-04-26
|
24-04-25
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,456
|
2,472
|
5,856
|
8,577
|
9,942
|
11,661
|
13,033
|
14,405
|
EBITDA
1 |
-430.9
|
-567.7
|
-795.6
|
-467.2
|
253.6
|
747.1
|
1,214
|
1,599
|
EBIT
1 |
-528.1
|
-718.4
|
-1,164
|
-1,282
|
-373.4
|
217.6
|
595.4
|
907.2
|
Operating Margin
|
-36.28%
|
-29.06%
|
-19.87%
|
-14.94%
|
-3.76%
|
1.87%
|
4.57%
|
6.3%
|
Earnings before Tax (EBT)
1 |
-663.4
|
-1,388
|
-958.3
|
-2,834
|
-2,163
|
-392.4
|
58.82
|
330.9
|
Net income
1 |
231.4
|
-1,403
|
-1,096
|
-2,990
|
-2,298
|
-505.3
|
-168.2
|
161.7
|
Net margin
|
15.9%
|
-56.75%
|
-18.73%
|
-34.86%
|
-23.11%
|
-4.33%
|
-1.29%
|
1.12%
|
EPS
2 |
1.220
|
-7.000
|
-4.470
|
-11.21
|
-8.570
|
-1.965
|
-0.6225
|
0.5223
|
Free Cash Flow
1 |
-434
|
-699
|
-1,163
|
-941.6
|
-280.2
|
-52.12
|
507.6
|
842.1
|
FCF margin
|
-29.81%
|
-28.28%
|
-19.86%
|
-10.98%
|
-2.82%
|
-0.45%
|
3.9%
|
5.85%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
41.8%
|
52.67%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
520.67%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-04-28
|
21-04-28
|
22-04-28
|
23-04-26
|
24-04-25
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 S2
|
2024 Q1
|
2024 S1
|
---|
Net sales
1 |
957.5
|
2,457
|
3,398
|
3,815
|
2,500
|
2,262
|
-
|
2,494
|
2,345
|
4,839
|
2,713
|
5,103
|
2,951
|
-
|
EBITDA
|
-
|
-350.8
|
-
|
-323
|
-
|
-
|
-144.2
|
-
|
-
|
9.2
|
-
|
244.4
|
-
|
214.7
|
EBIT
|
-382.8
|
-
|
-
|
-552.9
|
-
|
-
|
-
|
-
|
-
|
-241.8
|
-
|
-131.6
|
-
|
-
|
Operating Margin
|
-39.98%
|
-
|
-
|
-14.49%
|
-
|
-
|
-
|
-
|
-
|
-5%
|
-
|
-2.58%
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-08-27
|
21-08-26
|
22-04-28
|
22-08-25
|
22-11-10
|
23-04-26
|
23-04-26
|
23-05-30
|
23-08-30
|
23-08-30
|
23-11-14
|
24-04-25
|
24-04-25
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
1,711
|
2,763
|
3,474
|
3,590
|
3,153
|
2,599
|
Net Cash position
1 |
699
|
2,922
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-2.15
x
|
-5.914
x
|
13.7
x
|
4.806
x
|
2.596
x
|
1.626
x
|
Free Cash Flow
1 |
-434
|
-699
|
-1,163
|
-942
|
-280
|
-52.1
|
508
|
842
|
ROE (net income / shareholders' equity)
|
-32.6%
|
-92.5%
|
-44.7%
|
-43.5%
|
-47%
|
-34.2%
|
0.62%
|
35.4%
|
ROA (Net income/ Total Assets)
|
-24.3%
|
-33.3%
|
-16.1%
|
-15.6%
|
-10.8%
|
-0.15%
|
2.59%
|
4.13%
|
Assets
1 |
-951.2
|
4,218
|
6,825
|
19,119
|
21,263
|
336,886
|
-6,492
|
3,918
|
Book Value Per Share
2 |
9.920
|
5.840
|
22.30
|
14.50
|
6.130
|
6.330
|
5.580
|
6.670
|
Cash Flow per Share
2 |
-1.920
|
-2.640
|
-3.670
|
-2.580
|
-0.0700
|
0.8400
|
2.170
|
3.160
|
Capex
1 |
69.2
|
169
|
262
|
253
|
261
|
296
|
310
|
330
|
Capex / Sales
|
4.75%
|
6.84%
|
4.47%
|
2.95%
|
2.62%
|
2.54%
|
2.38%
|
2.29%
|
Announcement Date
|
20-04-28
|
21-04-28
|
22-04-28
|
23-04-26
|
24-04-25
|
-
|
-
|
-
|
Last Close Price
20.52
EUR Average target price
42.51
EUR Spread / Average Target +107.15% Consensus |
1st Jan change
|
Capi.
|
---|
| +30.18% | 459B | | +34.83% | 283B | | +17.41% | 151B | | +8.14% | 93.46B | | +24.66% | 89.76B | | +60.80% | 60.14B | | +6.84% | 43.2B | | +17.23% | 35.03B | | -13.02% | 31.05B |
Other Internet Services
|