Stock 1YL PROSUS N.V.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Prosus N.V. Deutsche Boerse AG

Equities

1YL

US74365P1084

Internet Services

Market Closed - Deutsche Boerse AG
Other stock markets
 09:52:21 2024-05-17 EDT 		5-day change 1st Jan Change
6.95 EUR -2.11% Intraday chart for Prosus N.V. +4.51% +36.27%
05-17 Tech Down Ahead of Nvidia Earnings -- Tech Roundup DJ
05-17 News Highlights : Top Company News of the Day - Friday at 5 PM ET DJ

Valuation

Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 113,157 179,068 76,379 99,380 96,129 - -
Enterprise Value (EV) 2 108,706 182,168 78,826 105,914 105,023 104,014 103,034
P/E ratio 30.7 x 25.1 x 4.18 x 10.7 x 18.3 x 15.2 x 12.5 x
Yield 0.16% 0.16% 0.29% 0.19% 0.23% 0.29% 0.28%
Capitalization / Revenue 34 x 35 x 11.1 x 17.2 x 17.7 x 15.1 x 13.2 x
EV / Revenue 32.6 x 35.6 x 11.5 x 18.4 x 19.3 x 16.3 x 14.2 x
EV / EBITDA -336 x -3,437 x -192 x -170 x -1,757 x 412 x 229 x
EV / FCF -355 x 4,337 x -94 x -285 x 174 x 116 x 74.4 x
FCF Yield -0.28% 0.02% -1.06% -0.35% 0.57% 0.86% 1.34%
Price to Book 3.97 x 4.26 x 2.05 x 2.22 x 2.09 x 1.74 x 1.53 x
Nbr of stocks (in thousands) 3,542,183 3,511,353 3,095,179 2,778,125 2,470,860 - -
Reference price 3 28.97 43.49 22.29 33.01 35.78 35.78 35.78
Announcement Date 20-06-29 21-06-21 22-06-27 23-06-27 - - -
1EUR in Million2USD in Million3EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 3,291 3,330 5,116 6,866 5,765 5,438 6,383 7,265
EBITDA 1 - -324 -53 -411 -622 -59.77 252.3 450.7
EBIT 1 - -507 -1,040 -859 -1,338 -335.8 -173.7 13.04
Operating Margin - -15.23% -20.33% -12.51% -23.21% -6.17% -2.72% 0.18%
Earnings before Tax (EBT) 1 - 3,790 7,332 18,691 9,519 5,709 5,852 6,969
Net income 1 - 3,824 7,449 18,733 10,112 5,078 5,731 6,706
Net margin - 114.83% 145.6% 272.84% 175.4% 93.37% 89.79% 92.31%
EPS 2 3.894 0.9423 1.733 5.327 3.082 1.954 2.355 2.860
Free Cash Flow 1 - -306 42 -839 -372 602 899.7 1,386
FCF margin - -9.19% 0.82% -12.22% -6.45% 11.07% 14.1% 19.07%
FCF Conversion (EBITDA) - - - - - - 356.65% 307.39%
FCF Conversion (Net income) - - 0.56% - - 11.85% 15.7% 20.66%
Dividend per Share 2 - 0.0462 0.0678 0.0642 0.0642 0.0836 0.1049 0.0997
Announcement Date 19-06-21 20-06-29 21-06-21 22-06-27 23-06-27 - - -
1USD in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2020 S2 2021 S1 2022 S1 2022 S2 2023 S1 2023 S2 2024 S1 2024 S2
Net sales 1 1,913 2,173 3,065 3,801 3,240 3,240 2,556 2,821
EBITDA - -55 - - -251 - 3,186 -
EBIT - - - - - - - -
Operating Margin - - - - - - - -
Earnings before Tax (EBT) - - - - - - - -
Net income - - - - - - - -
Net margin - - - - - - - -
EPS - - - - - - - -
Dividend per Share - - - - - - - -
Announcement Date 20-06-29 20-11-22 21-11-22 22-06-27 22-11-23 23-06-27 23-12-09 -
1USD in Million
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - 3,100 2,447 6,534 8,893 7,884 6,905
Net Cash position 1 - 4,451 - - - - - -
Leverage (Debt/EBITDA) - - -58.49 x -5.954 x -10.5 x -148.8 x 31.25 x 15.32 x
Free Cash Flow 1 - -306 42 -839 -372 602 900 1,386
ROE (net income / shareholders' equity) - 13.6% 13.6% 7.98% 5.28% 11.4% 12.7% 13.5%
ROA (Net income/ Total Assets) - 11.1% 10.7% 5.87% 3.68% 7.21% 5.74% 6.28%
Assets 1 - 34,376 69,543 319,251 274,790 70,389 99,817 106,841
Book Value Per Share 2 - 7.300 10.20 10.90 14.90 17.10 20.60 23.40
Cash Flow per Share 2 - -0.0500 0.0400 -0.1700 -0.0400 0.2900 0.4100 0.4500
Capex 1 - 97 117 234 252 172 203 243
Capex / Sales - 2.91% 2.29% 3.41% 4.37% 3.17% 3.17% 3.35%
Announcement Date 19-06-21 20-06-29 21-06-21 22-06-27 23-06-27 - - -
1USD in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Prosus N.V.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
18
Last Close Price
35.78 EUR
Average target price
41.24 EUR
Spread / Average Target
+15.25%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Other Internet Services

1st Jan change Capi.
NETFLIX, INC. Stock Netflix, Inc.
+27.57% 268B
UBER TECHNOLOGIES, INC. Stock Uber Technologies, Inc.
+6.66% 137B
AIRBNB, INC. Stock Airbnb, Inc.
+6.99% 92.47B
SPOTIFY TECHNOLOGY S.A. Stock Spotify Technology S.A.
+61.15% 60.06B
DOORDASH, INC. Stock DoorDash, Inc.
+18.75% 48.02B
NASPERS LIMITED Stock Naspers Limited
+24.94% 37.9B
COSTAR GROUP, INC. Stock CoStar Group, Inc.
+0.13% 35.73B
PINTEREST, INC. Stock Pinterest, Inc.
+15.50% 29.23B
ZOMATO LIMITED Stock Zomato Limited
+57.15% 20.2B
Other Internet Services
  1. Stock Market
  2. Equities
  3. PRX Stock
  4. 1YL Stock
  5. Financials Prosus N.V.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW