Real-time Estimate
Cboe BZX
18:30:10 2024-05-03 EDT
|
5-day change
|
1st Jan Change
|
69.22
USD
|
0.00%
|
|
0.00%
|
0.00%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
50,731
|
89,952
|
81,349
|
49,322
|
126,702
|
144,095
|
-
|
-
|
Enterprise Value (EV)
1 |
45,125
|
90,685
|
86,330
|
54,276
|
130,754
|
143,576
|
137,425
|
127,968
|
P/E ratio
|
-4.37
x
|
-13.2
x
|
-161
x
|
-5.33
x
|
70.8
x
|
56
x
|
33.5
x
|
23.4
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
3.59
x
|
8.08
x
|
4.66
x
|
1.55
x
|
3.4
x
|
3.32
x
|
2.87
x
|
2.48
x
|
EV / Revenue
|
3.19
x
|
8.14
x
|
4.95
x
|
1.7
x
|
3.51
x
|
3.31
x
|
2.73
x
|
2.2
x
|
EV / EBITDA
|
-16.6
x
|
-35.9
x
|
-112
x
|
31.7
x
|
32.3
x
|
23
x
|
16.4
x
|
11.9
x
|
EV / FCF
|
-9.19
x
|
-27
x
|
-116
x
|
139
x
|
38.9
x
|
26.7
x
|
19.4
x
|
14.2
x
|
FCF Yield
|
-10.9%
|
-3.71%
|
-0.86%
|
0.72%
|
2.57%
|
3.74%
|
5.15%
|
7.03%
|
Price to Book
|
2.62
x
|
7.29
x
|
5.65
x
|
6.76
x
|
-
|
9.26
x
|
7.15
x
|
5.28
x
|
Nbr of stocks (in thousands)
|
1,705,815
|
1,763,768
|
1,940,118
|
1,994,407
|
2,057,858
|
2,081,391
|
-
|
-
|
Reference price
2 |
29.74
|
51.00
|
41.93
|
24.73
|
61.57
|
69.23
|
69.23
|
69.23
|
Announcement Date
|
20-02-06
|
21-02-10
|
22-02-09
|
23-02-08
|
24-02-07
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
14,147
|
11,139
|
17,455
|
31,877
|
37,281
|
43,387
|
50,250
|
58,176
|
EBITDA
1 |
-2,725
|
-2,528
|
-774
|
1,713
|
4,052
|
6,233
|
8,388
|
10,793
|
EBIT
1 |
-8,596
|
-4,863
|
-3,834
|
-1,832
|
1,110
|
3,386
|
5,380
|
7,701
|
Operating Margin
|
-60.76%
|
-43.66%
|
-21.97%
|
-5.75%
|
2.98%
|
7.8%
|
10.71%
|
13.24%
|
Earnings before Tax (EBT)
1 |
-8,433
|
-6,946
|
-1,025
|
-9,426
|
2,321
|
3,114
|
5,163
|
7,286
|
Net income
1 |
-8,506
|
-6,768
|
-496
|
-9,141
|
1,887
|
2,651
|
4,530
|
6,009
|
Net margin
|
-60.13%
|
-60.76%
|
-2.84%
|
-28.68%
|
5.06%
|
6.11%
|
9.02%
|
10.33%
|
EPS
2 |
-6.810
|
-3.860
|
-0.2600
|
-4.640
|
0.8700
|
1.235
|
2.067
|
2.956
|
Free Cash Flow
1 |
-4,909
|
-3,361
|
-743
|
390
|
3,362
|
5,373
|
7,081
|
9,000
|
FCF margin
|
-34.7%
|
-30.17%
|
-4.26%
|
1.22%
|
9.02%
|
12.38%
|
14.09%
|
15.47%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
22.77%
|
82.97%
|
86.2%
|
84.42%
|
83.39%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
178.17%
|
202.67%
|
156.31%
|
149.78%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-02-06
|
21-02-10
|
22-02-09
|
23-02-08
|
24-02-07
|
-
|
-
|
-
|
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 |
4,845
|
5,778
|
6,854
|
8,073
|
8,343
|
8,607
|
8,823
|
9,230
|
9,292
|
9,936
|
10,093
|
10,663
|
10,990
|
11,647
|
11,908
|
EBITDA
1 |
8
|
86
|
168
|
364
|
516
|
665
|
761
|
916
|
1,092
|
1,283
|
1,318
|
1,486
|
1,614
|
1,815
|
1,843
|
EBIT
1 |
-572
|
-550
|
-482
|
-713
|
-495
|
-142
|
-262
|
326
|
394
|
652
|
616.6
|
773.8
|
916.4
|
1,110
|
1,161
|
Operating Margin
|
-11.81%
|
-9.52%
|
-7.03%
|
-8.83%
|
-5.93%
|
-1.65%
|
-2.97%
|
3.53%
|
4.24%
|
6.56%
|
6.11%
|
7.26%
|
8.34%
|
9.53%
|
9.75%
|
Earnings before Tax (EBT)
1 |
-2,527
|
791
|
-6,168
|
-2,556
|
-1,176
|
474
|
-138
|
455
|
176
|
1,828
|
550
|
726.5
|
872.9
|
1,067
|
1,075
|
Net income
1 |
-2,424
|
892
|
-5,930
|
-2,601
|
-1,206
|
595
|
-157
|
394
|
221
|
1,429
|
470.7
|
621.5
|
755.7
|
897.5
|
986.1
|
Net margin
|
-50.03%
|
15.44%
|
-86.52%
|
-32.22%
|
-14.46%
|
6.91%
|
-1.78%
|
4.27%
|
2.38%
|
14.38%
|
4.66%
|
5.83%
|
6.88%
|
7.71%
|
8.28%
|
EPS
2 |
-1.280
|
0.4400
|
-3.030
|
-1.330
|
-0.6100
|
0.2900
|
-0.0800
|
0.1800
|
0.1000
|
0.6600
|
0.2202
|
0.2878
|
0.3460
|
0.4164
|
0.4514
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21-11-04
|
22-02-09
|
22-05-04
|
22-08-02
|
22-11-01
|
23-02-08
|
23-05-02
|
23-08-01
|
23-11-07
|
24-02-07
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
733
|
4,981
|
4,954
|
4,052
|
-
|
-
|
-
|
Net Cash position
1 |
5,606
|
-
|
-
|
-
|
-
|
519
|
6,670
|
16,126
|
Leverage (Debt/EBITDA)
|
-
|
-0.29
x
|
-6.435
x
|
2.892
x
|
1
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
-4,909
|
-3,361
|
-743
|
390
|
3,362
|
5,373
|
7,081
|
9,000
|
ROE (net income / shareholders' equity)
|
-66.7%
|
-51.2%
|
-3.71%
|
-83.9%
|
20.3%
|
18.4%
|
23.4%
|
25.4%
|
ROA (Net income/ Total Assets)
|
-30.5%
|
-20.8%
|
-1.38%
|
-12.9%
|
5.33%
|
6.76%
|
9.86%
|
9.35%
|
Assets
1 |
27,875
|
32,507
|
36,012
|
70,883
|
35,404
|
39,195
|
45,956
|
64,265
|
Book Value Per Share
2 |
11.40
|
7.000
|
7.420
|
3.660
|
-
|
7.480
|
9.680
|
13.10
|
Cash Flow per Share
2 |
-3.460
|
-1.570
|
-0.2400
|
0.3300
|
1.710
|
2.850
|
3.870
|
-
|
Capex
1 |
588
|
616
|
298
|
252
|
223
|
281
|
318
|
337
|
Capex / Sales
|
4.16%
|
5.53%
|
1.71%
|
0.79%
|
0.6%
|
0.65%
|
0.63%
|
0.58%
|
Announcement Date
|
20-02-06
|
21-02-10
|
22-02-09
|
23-02-08
|
24-02-07
|
-
|
-
|
-
|
Last Close Price
69.23
USD Average target price
86.92
USD Spread / Average Target +25.56% Consensus |
1st Jan change
|
Capi.
|
---|
| +24.11% | 434B | | +18.99% | 250B | | +17.31% | 101B | | +23.22% | 88.78B | | +57.56% | 58.93B | | +15.09% | 46.54B | | +4.39% | 37.25B | | +20.16% | 35.9B | | +9.10% | 27.61B |
Other Internet Services
|