Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
0.6909 USD | -4.82% | -4.74% | -36.03% |
04-02 | North American Morning Briefing : Stocks Seen -2- | DJ |
04-01 | BTIG Research Downgrades Sharecare to Neutral From Buy | MT |
Valuation
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Capitalization 1 | 454.5 | 1,522 | 565.6 | 380.6 | 250.2 | - | - |
Enterprise Value (EV) 1 | 454.5 | 1,252 | 565.6 | 252.9 | 218.2 | 222.7 | 208.8 |
P/E ratio | -0.37 x | -15 x | -4.71 x | -3 x | -2.27 x | -2.34 x | - |
Yield | - | - | - | - | - | - | - |
Capitalization / Revenue | 1.38 x | 3.69 x | 1.28 x | 0.85 x | 0.57 x | 0.53 x | 0.47 x |
EV / Revenue | 1.38 x | 3.03 x | 1.28 x | 0.57 x | 0.5 x | 0.47 x | 0.4 x |
EV / EBITDA | - | 46.3 x | 35.9 x | 15.4 x | 13.2 x | 7.89 x | 3.59 x |
EV / FCF | - | - | - | - | - | - | - |
FCF Yield | - | - | - | - | - | - | - |
Price to Book | - | - | - | 0.88 x | 0.61 x | 0.61 x | 0.58 x |
Nbr of stocks (in thousands) | 43,125 | 339,034 | 353,520 | 352,424 | 362,199 | - | - |
Reference price 2 | 10.54 | 4.490 | 1.600 | 1.080 | 0.6909 | 0.6909 | 0.6909 |
Announcement Date | 21-04-09 | 22-03-31 | 23-03-29 | 24-03-28 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Net sales 1 | 328.8 | 412.8 | 442.4 | 445.3 | 437.1 | 474.2 | 527.8 |
EBITDA 1 | - | 27.03 | 15.78 | 16.48 | 16.49 | 28.24 | 58.14 |
EBIT 1 | - | -85.44 | -139.3 | -136 | -96.82 | -86.1 | -18.4 |
Operating Margin | - | -20.7% | -31.5% | -30.54% | -22.15% | -18.16% | -3.49% |
Earnings before Tax (EBT) 1 | - | -87.15 | -119.7 | -130.2 | -98.12 | -83.7 | -22.4 |
Net income 1 | - | -85 | -118.7 | -128.5 | -98.04 | -83.49 | -23.65 |
Net margin | - | -20.59% | -26.83% | -28.86% | -22.43% | -17.61% | -4.48% |
EPS 2 | -28.48 | -0.3000 | -0.3400 | -0.3600 | -0.3050 | -0.2950 | - |
Free Cash Flow | - | - | - | - | - | - | - |
FCF margin | - | - | - | - | - | - | - |
FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - | - |
Dividend per Share 2 | - | - | - | - | - | - | - |
Announcement Date | 21-04-09 | 22-03-31 | 23-03-29 | 24-03-28 | - | - | - |
Income Statement Evolution (Quarterly data)
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 105.6 | 118.5 | 100.7 | 103.8 | 114.6 | 123.3 | 116.3 | 110.4 | 113.3 | 105.3 | 101.5 | 102.7 | 110.6 | 115.9 |
EBITDA 1 | 7.903 | 5.355 | 0.15 | 2.135 | 7.225 | 4.594 | 2.104 | 3.816 | 9.603 | 2.984 | 1.431 | 2.414 | 4.03 | 5.18 |
EBIT 1 | -29.52 | -39.13 | -9.728 | -35.64 | -25.48 | -27.64 | -36.65 | -34.14 | -29.72 | -35.45 | -29.73 | -29 | -28.32 | -27.62 |
Operating Margin | -27.95% | -33.01% | -9.66% | -34.33% | -22.23% | -22.42% | -31.52% | -30.94% | -26.23% | -33.68% | -29.28% | -28.23% | -25.6% | -23.83% |
Earnings before Tax (EBT) 1 | -43.57 | 8.018 | -38.21 | -29.25 | -28.09 | -24.15 | -34.97 | -35.58 | -25.41 | -34.25 | -28.13 | -27.47 | -26.84 | -26.17 |
Net income 1 | -43.12 | 9.617 | -38.2 | -29.02 | -27.36 | -24.12 | -34.66 | -35.14 | -24.45 | -34.24 | -27.88 | -27.22 | -26.59 | -25.92 |
Net margin | -40.82% | 8.11% | -37.93% | -27.96% | -23.87% | -19.57% | -29.8% | -31.85% | -21.58% | -32.53% | -27.46% | -26.5% | -24.03% | -22.36% |
EPS 2 | -0.1300 | 0.0200 | -0.1100 | -0.0800 | -0.0800 | -0.0700 | -0.1000 | -0.1000 | -0.0700 | -0.1000 | -0.0800 | -0.0800 | -0.0750 | -0.0750 |
Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 21-11-10 | 22-03-31 | 22-05-12 | 22-08-10 | 22-11-10 | 23-03-29 | 23-05-10 | 23-08-09 | 23-11-09 | 24-03-28 | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - | - |
Net Cash position 1 | - | 271 | - | 128 | 32 | 27.5 | 41.4 |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
Free Cash Flow | - | - | - | - | - | - | - |
ROE (net income / shareholders' equity) | - | - | - | -27% | -19.1% | -9.92% | -5.73% |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - |
Book Value Per Share 2 | - | - | - | 1.220 | 1.130 | 1.140 | 1.200 |
Cash Flow per Share | - | - | - | - | - | - | - |
Capex | - | - | - | - | - | - | - |
Capex / Sales | - | - | - | - | - | - | - |
Announcement Date | 21-04-09 | 22-03-31 | 23-03-29 | 24-03-28 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
-36.03% | 250M | |
+11.34% | 323B | |
+26.51% | 220B | |
+2.06% | 148B | |
+16.29% | 59B | |
+1.64% | 30.04B | |
+7.51% | 30.92B | |
+95.23% | 21.87B | |
+27.25% | 21.1B | |
+2.13% | 14.94B |
- Stock Market
- Equities
- SHCR Stock
- Financials Sharecare, Inc.