Market Closed -
Nyse
21:00:02 31/05/2024 BST
|
5-day change
|
1st Jan Change
|
59.15
USD
|
+1.04%
|
|
+3.83%
|
-24.07%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
46,086
|
138,858
|
173,001
|
44,154
|
100,187
|
76,224
|
-
|
-
|
Enterprise Value (EV)
1 |
43,631
|
133,228
|
166,144
|
40,015
|
96,095
|
70,552
|
68,871
|
66,314
|
P/E ratio
|
-361
x
|
437
x
|
60.1
x
|
-12.7
x
|
779
x
|
178
x
|
62.4
x
|
42.9
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
29.2
x
|
47.4
x
|
37.5
x
|
7.88
x
|
14.2
x
|
8.92
x
|
7.43
x
|
6.04
x
|
EV / Revenue
|
27.6
x
|
45.5
x
|
36
x
|
7.15
x
|
13.6
x
|
8.26
x
|
6.71
x
|
5.26
x
|
EV / EBITDA
|
612
x
|
274
x
|
218
x
|
933
x
|
118
x
|
57.7
x
|
39.7
x
|
25
x
|
EV / FCF
|
3,149
x
|
348
x
|
366
x
|
-215
x
|
106
x
|
56.6
x
|
41.1
x
|
28.1
x
|
FCF Yield
|
0.03%
|
0.29%
|
0.27%
|
-0.47%
|
0.94%
|
1.77%
|
2.44%
|
3.55%
|
Price to Book
|
14.9
x
|
21.1
x
|
14.1
x
|
5.37
x
|
11.1
x
|
7.8
x
|
6.51
x
|
5.19
x
|
Nbr of stocks (in thousands)
|
1,159,173
|
1,226,711
|
1,256,003
|
1,272,089
|
1,286,099
|
1,288,655
|
-
|
-
|
Reference price
2 |
39.76
|
113.2
|
137.7
|
34.71
|
77.90
|
59.15
|
59.15
|
59.15
|
Announcement Date
|
12/02/20
|
17/02/21
|
16/02/22
|
15/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,578
|
2,929
|
4,612
|
5,600
|
7,060
|
8,543
|
10,259
|
12,615
|
EBITDA
1 |
71.27
|
486.1
|
762.1
|
42.88
|
814
|
1,222
|
1,736
|
2,658
|
EBIT
1 |
35.62
|
437.4
|
718
|
6.059
|
782
|
1,161
|
1,649
|
2,390
|
Operating Margin
|
2.26%
|
14.93%
|
15.57%
|
0.11%
|
11.08%
|
13.59%
|
16.07%
|
18.94%
|
Earnings before Tax (EBT)
1 |
-95.82
|
240.4
|
3,141
|
-3,623
|
185
|
646.2
|
1,419
|
2,263
|
Net income
1 |
-124.8
|
319.5
|
2,915
|
-3,460
|
132
|
416.4
|
1,211
|
1,878
|
Net margin
|
-7.91%
|
10.91%
|
63.2%
|
-61.79%
|
1.87%
|
4.87%
|
11.81%
|
14.89%
|
EPS
2 |
-0.1100
|
0.2590
|
2.290
|
-2.730
|
0.1000
|
0.3314
|
0.9481
|
1.379
|
Free Cash Flow
1 |
13.86
|
383.2
|
453.6
|
-186.5
|
905
|
1,246
|
1,677
|
2,356
|
FCF margin
|
0.88%
|
13.08%
|
9.84%
|
-3.33%
|
12.82%
|
14.58%
|
16.35%
|
18.68%
|
FCF Conversion (EBITDA)
|
19.44%
|
78.83%
|
59.52%
|
-
|
111.18%
|
101.95%
|
96.63%
|
88.64%
|
FCF Conversion (Net income)
|
-
|
119.94%
|
15.56%
|
-
|
685.61%
|
299.18%
|
138.49%
|
125.44%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
12/02/20
|
17/02/21
|
16/02/22
|
15/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
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
|
2025 Q2
|
---|
Net sales
1 |
1,380
|
1,204
|
1,295
|
1,366
|
1,735
|
1,508
|
1,694
|
1,714
|
2,144
|
1,861
|
2,010
|
2,070
|
2,591
|
2,252
|
2,412
|
EBITDA
1 |
146
|
41.89
|
-32.69
|
-36.61
|
70.29
|
-23
|
154
|
280
|
402
|
207
|
248.6
|
282.4
|
460.5
|
312
|
365.1
|
EBIT
1 |
130.2
|
31.91
|
-41.77
|
-45.08
|
60.99
|
-31
|
146
|
271
|
396
|
201
|
235.5
|
270.1
|
443.2
|
303.5
|
347.3
|
Operating Margin
|
9.43%
|
2.65%
|
-3.23%
|
-3.3%
|
3.52%
|
-2.06%
|
8.62%
|
15.81%
|
18.47%
|
10.8%
|
11.72%
|
13.05%
|
17.11%
|
13.48%
|
14.4%
|
Earnings before Tax (EBT)
1 |
-488.7
|
-1,653
|
-1,198
|
-157.1
|
-614.6
|
76
|
-1,301
|
728
|
682
|
-256
|
146.1
|
194.5
|
363.3
|
200.6
|
248
|
Net income
1 |
-371.3
|
-1,474
|
-1,204
|
-158.4
|
-623.7
|
68
|
-1,311
|
718
|
657
|
-273
|
134.5
|
181.9
|
345.6
|
195.9
|
236.6
|
Net margin
|
-26.91%
|
-122.5%
|
-92.96%
|
-11.59%
|
-35.95%
|
4.51%
|
-77.39%
|
41.89%
|
30.64%
|
-14.67%
|
6.69%
|
8.78%
|
13.34%
|
8.7%
|
9.81%
|
EPS
2 |
-0.2950
|
-1.170
|
-0.9500
|
-0.1200
|
-0.4900
|
0.0500
|
-1.020
|
0.5500
|
0.5100
|
-0.2100
|
0.1050
|
0.1412
|
0.2672
|
0.1506
|
0.1793
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
16/02/22
|
05/05/22
|
27/07/22
|
27/10/22
|
15/02/23
|
04/05/23
|
02/08/23
|
02/11/23
|
13/02/24
|
08/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
2,455
|
5,630
|
6,857
|
4,140
|
4,092
|
5,672
|
7,353
|
9,910
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
13.9
|
383
|
454
|
-186
|
905
|
1,246
|
1,677
|
2,356
|
ROE (net income / shareholders' equity)
|
1.34%
|
10.4%
|
9.29%
|
0.49%
|
10.9%
|
14.3%
|
17.4%
|
18.3%
|
ROA (Net income/ Total Assets)
|
1.19%
|
8.73%
|
27.6%
|
0.39%
|
8.59%
|
12.5%
|
17.7%
|
-
|
Assets
1 |
-10,491
|
3,659
|
10,552
|
-876,277
|
1,537
|
3,331
|
6,843
|
-
|
Book Value Per Share
2 |
2.670
|
5.350
|
9.770
|
6.460
|
7.050
|
7.580
|
9.090
|
11.40
|
Cash Flow per Share
2 |
0.0600
|
0.3400
|
0.4000
|
-0.1100
|
0.7300
|
1.050
|
1.520
|
2.020
|
Capex
1 |
56.8
|
41.7
|
50.8
|
50
|
39
|
22
|
38.1
|
41.1
|
Capex / Sales
|
3.6%
|
1.42%
|
1.1%
|
0.89%
|
0.55%
|
0.26%
|
0.37%
|
0.33%
|
Announcement Date
|
12/02/20
|
17/02/21
|
16/02/22
|
15/02/23
|
13/02/24
|
-
|
-
|
-
|
Last Close Price
59.15
USD Average target price
76.96
USD Spread / Average Target +30.10% Consensus |
1st Jan change
|
Capi.
|
---|
| -24.07% | 76.22B | | +2.35% | 208B | | +1.07% | 189B | | +9.80% | 87.48B | | +28.33% | 83.28B | | +8.29% | 51.06B | | +24.35% | 27.46B | | +29.94% | 11.13B | | -9.46% | 8.72B | | -21.22% | 5.21B |
E-commerce & Auction Services
|