Market Closed -
Euronext Amsterdam
11:35:23 2024-04-26 EDT
|
5-day change
|
1st Jan Change
|
31.62
EUR
|
+2.65%
|
|
+10.81%
|
+17.19%
|
Fiscal Period: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
113,157
|
179,068
|
76,379
|
99,380
|
83,869
|
-
|
-
|
Enterprise Value (EV)
2 |
108,706
|
182,168
|
78,826
|
105,914
|
92,762
|
91,753
|
90,774
|
P/E ratio
|
30.7
x
|
25.1
x
|
4.18
x
|
10.7
x
|
15.5
x
|
13.3
x
|
11.1
x
|
Yield
|
0.16%
|
0.16%
|
0.29%
|
0.19%
|
0.27%
|
0.33%
|
0.31%
|
Capitalization / Revenue
|
34
x
|
35
x
|
11.1
x
|
17.2
x
|
15.3
x
|
13.1
x
|
11.5
x
|
EV / Revenue
|
32.6
x
|
35.6
x
|
11.5
x
|
18.4
x
|
16.9
x
|
14.3
x
|
12.4
x
|
EV / EBITDA
|
-336
x
|
-3,437
x
|
-192
x
|
-170
x
|
-1,331
x
|
358
x
|
204
x
|
EV / FCF
|
-355
x
|
4,337
x
|
-94
x
|
-285
x
|
154
x
|
119
x
|
69.9
x
|
FCF Yield
|
-0.28%
|
0.02%
|
-1.06%
|
-0.35%
|
0.65%
|
0.84%
|
1.43%
|
Price to Book
|
3.97
x
|
4.26
x
|
2.05
x
|
2.22
x
|
1.85
x
|
1.54
x
|
1.36
x
|
Nbr of stocks (in thousands)
|
3,542,183
|
3,511,353
|
3,095,179
|
2,778,125
|
2,484,121
|
-
|
-
|
Reference price
3 |
28.97
|
43.49
|
22.29
|
33.01
|
31.62
|
31.62
|
31.62
|
Announcement Date
|
20-06-29
|
21-06-21
|
22-06-27
|
23-06-27
|
-
|
-
|
-
|
1EUR in Million2USD in Million3EUR Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,291
|
3,330
|
5,116
|
6,866
|
5,765
|
5,492
|
6,417
|
7,295
|
EBITDA
1 |
-
|
-324
|
-53
|
-411
|
-622
|
-69.68
|
256.1
|
443.9
|
EBIT
1 |
-
|
-507
|
-1,040
|
-859
|
-1,338
|
-367.5
|
-173.7
|
1.844
|
Operating Margin
|
-
|
-15.23%
|
-20.33%
|
-12.51%
|
-23.21%
|
-6.69%
|
-2.71%
|
0.03%
|
Earnings before Tax (EBT)
1 |
-
|
3,790
|
7,332
|
18,691
|
9,519
|
6,666
|
6,412
|
7,357
|
Net income
1 |
-
|
3,824
|
7,449
|
18,733
|
10,112
|
5,929
|
6,068
|
6,999
|
Net margin
|
-
|
114.83%
|
145.6%
|
272.84%
|
175.4%
|
107.96%
|
94.55%
|
95.95%
|
EPS
2 |
3.894
|
0.9423
|
1.733
|
5.327
|
3.082
|
2.046
|
2.386
|
2.842
|
Free Cash Flow
1 |
-
|
-306
|
42
|
-839
|
-372
|
602
|
771.6
|
1,299
|
FCF margin
|
-
|
-9.19%
|
0.82%
|
-12.22%
|
-6.45%
|
10.96%
|
12.02%
|
17.8%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
301.3%
|
292.55%
|
FCF Conversion (Net income)
|
-
|
-
|
0.56%
|
-
|
-
|
10.15%
|
12.72%
|
18.55%
|
Dividend per Share
2 |
-
|
0.0462
|
0.0678
|
0.0642
|
0.0642
|
0.0840
|
0.1048
|
0.0990
|
Announcement Date
|
19-06-21
|
20-06-29
|
21-06-21
|
22-06-27
|
23-06-27
|
-
|
-
|
-
|
Fiscal Period: Maart |
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
|
-
|
Fiscal Period: Maart |
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
|
-127.6
x
|
30.79
x
|
15.55
x
|
Free Cash Flow
1 |
-
|
-306
|
42
|
-839
|
-372
|
602
|
772
|
1,299
|
ROE (net income / shareholders' equity)
|
-
|
13.6%
|
13.6%
|
7.98%
|
5.28%
|
11.5%
|
12.9%
|
13.5%
|
ROA (Net income/ Total Assets)
|
-
|
11.1%
|
10.7%
|
5.87%
|
3.68%
|
9.5%
|
8.75%
|
9.68%
|
Assets
1 |
-
|
34,376
|
69,543
|
319,251
|
274,790
|
62,422
|
69,368
|
72,321
|
Book Value Per Share
2 |
-
|
7.300
|
10.20
|
10.90
|
14.90
|
17.10
|
20.50
|
23.20
|
Cash Flow per Share
2 |
-
|
-0.0500
|
0.0400
|
-0.1700
|
-0.0400
|
0.2900
|
0.3800
|
0.4500
|
Capex
1 |
-
|
97
|
117
|
234
|
252
|
115
|
199
|
242
|
Capex / Sales
|
-
|
2.91%
|
2.29%
|
3.41%
|
4.37%
|
2.09%
|
3.1%
|
3.32%
|
Announcement Date
|
19-06-21
|
20-06-29
|
21-06-21
|
22-06-27
|
23-06-27
|
-
|
-
|
-
|
Last Close Price
31.62
EUR Average target price
42.84
EUR Spread / Average Target +35.46% Consensus |
1st Jan change
|
Capi.
|
---|
| +17.19% | 83.87B | | +18.66% | 414B | | +15.27% | 242B | | +12.15% | 144B | | +20.63% | 104B | | +54.11% | 57.64B | | +33.59% | 53.37B | | +6.02% | 37.83B | | +15.88% | 32.51B | | -8.32% | 23.18B |
Other Internet Services
|