Real-time Estimate
Tradegate
20:09:46 02/05/2024 BST
|
5-day change
|
1st Jan Change
|
27.24
EUR
|
+5.11%
|
|
-7.13%
|
+5.33%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
13,314
|
25,311
|
24,589
|
11,521
|
6,545
|
7,451
|
-
|
-
|
Enterprise Value (EV)
1 |
12,615
|
22,389
|
26,299
|
14,284
|
6,545
|
11,029
|
10,638
|
10,126
|
P/E ratio
|
57.8
x
|
-18.1
x
|
-21.9
x
|
-3.99
x
|
-2.92
x
|
-12.8
x
|
-50.8
x
|
25.5
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
9.15
x
|
10.2
x
|
4.2
x
|
1.34
x
|
0.66
x
|
0.64
x
|
0.57
x
|
0.52
x
|
EV / Revenue
|
8.67
x
|
9.06
x
|
4.49
x
|
1.67
x
|
0.66
x
|
0.94
x
|
0.81
x
|
0.7
x
|
EV / EBITDA
|
-29.3
x
|
-39.4
x
|
-33.1
x
|
-30.6
x
|
25.8
x
|
14.6
x
|
8.64
x
|
6.23
x
|
EV / FCF
|
-29.1
x
|
-32
x
|
-22.6
x
|
-15.2
x
|
-
|
-127
x
|
22.9
x
|
12.7
x
|
FCF Yield
|
-3.44%
|
-3.12%
|
-4.42%
|
-6.59%
|
-
|
-0.79%
|
4.37%
|
7.86%
|
Price to Book
|
7.11
x
|
21.7
x
|
4.4
x
|
3.08
x
|
-
|
3.46
x
|
3.82
x
|
3.81
x
|
Nbr of stocks (in thousands)
|
188,697
|
199,300
|
250,904
|
257,286
|
261,696
|
273,419
|
-
|
-
|
Reference price
2 |
70.56
|
127.0
|
98.00
|
44.78
|
25.01
|
26.40
|
26.40
|
26.40
|
Announcement Date
|
28/04/20
|
28/04/21
|
28/04/22
|
26/04/23
|
25/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,456
|
2,472
|
5,856
|
8,577
|
9,942
|
11,720
|
13,108
|
14,446
|
EBITDA
1 |
-430.9
|
-567.7
|
-795.6
|
-467.2
|
253.6
|
755.2
|
1,231
|
1,624
|
EBIT
1 |
-528.1
|
-718.4
|
-1,164
|
-1,282
|
-373.4
|
232.9
|
664.7
|
1,013
|
Operating Margin
|
-36.28%
|
-29.06%
|
-19.87%
|
-14.94%
|
-3.76%
|
1.99%
|
5.07%
|
7.01%
|
Earnings before Tax (EBT)
1 |
-663.4
|
-1,388
|
-958.3
|
-2,834
|
-2,163
|
-368.8
|
88.59
|
381.7
|
Net income
1 |
231.4
|
-1,403
|
-1,096
|
-2,990
|
-2,298
|
-462.9
|
-146
|
190.1
|
Net margin
|
15.9%
|
-56.75%
|
-18.73%
|
-34.86%
|
-23.11%
|
-3.95%
|
-1.11%
|
1.32%
|
EPS
2 |
1.220
|
-7.000
|
-4.470
|
-11.21
|
-8.570
|
-2.062
|
-0.5199
|
1.035
|
Free Cash Flow
1 |
-434
|
-699
|
-1,163
|
-941.6
|
-
|
-86.65
|
465
|
796.2
|
FCF margin
|
-29.81%
|
-28.28%
|
-19.86%
|
-10.98%
|
-
|
-0.74%
|
3.55%
|
5.51%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
37.76%
|
49.03%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
418.86%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
28/04/20
|
28/04/21
|
28/04/22
|
26/04/23
|
25/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 S2
|
2024 Q1
|
2024 S1
|
2024 S2
|
---|
Net sales
1 |
957.5
|
2,457
|
3,398
|
3,815
|
2,500
|
2,262
|
-
|
2,494
|
2,345
|
4,839
|
2,713
|
5,103
|
2,951
|
5,554
|
6,341
|
EBITDA
|
-
|
-350.8
|
-
|
-323
|
-
|
-
|
-144.2
|
-
|
-
|
9.2
|
-
|
244.4
|
-
|
-
|
-
|
EBIT
|
-382.8
|
-
|
-
|
-552.9
|
-
|
-
|
-
|
-
|
-
|
-241.8
|
-
|
-131.6
|
-
|
-83.35
|
290.3
|
Operating Margin
|
-39.98%
|
-
|
-
|
-14.49%
|
-
|
-
|
-
|
-
|
-
|
-5%
|
-
|
-2.58%
|
-
|
-1.5%
|
4.58%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
27/08/20
|
26/08/21
|
28/04/22
|
25/08/22
|
10/11/22
|
26/04/23
|
26/04/23
|
30/05/23
|
30/08/23
|
30/08/23
|
14/11/23
|
25/04/24
|
25/04/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
1,711
|
2,763
|
-
|
3,578
|
3,187
|
2,675
|
Net Cash position
1 |
699
|
2,922
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-2.15
x
|
-5.914
x
|
-
|
4.738
x
|
2.588
x
|
1.647
x
|
Free Cash Flow
1 |
-434
|
-699
|
-1,163
|
-942
|
-
|
-86.7
|
465
|
796
|
ROE (net income / shareholders' equity)
|
-32.6%
|
-92.5%
|
-44.7%
|
-43.5%
|
-
|
-36.9%
|
-2.94%
|
26.5%
|
ROA (Net income/ Total Assets)
|
-24.3%
|
-33.3%
|
-16.1%
|
-15.6%
|
-
|
-0.07%
|
3.51%
|
5.66%
|
Assets
1 |
-951.2
|
4,218
|
6,825
|
19,119
|
-
|
706,651
|
-4,155
|
3,357
|
Book Value Per Share
2 |
9.920
|
5.840
|
22.30
|
14.50
|
-
|
7.630
|
6.910
|
6.930
|
Cash Flow per Share
2 |
-1.920
|
-2.640
|
-3.670
|
-2.580
|
-
|
0.9600
|
2.160
|
3.680
|
Capex
1 |
69.2
|
169
|
262
|
253
|
-
|
277
|
315
|
306
|
Capex / Sales
|
4.75%
|
6.84%
|
4.47%
|
2.95%
|
-
|
2.36%
|
2.4%
|
2.12%
|
Announcement Date
|
28/04/20
|
28/04/21
|
28/04/22
|
26/04/23
|
25/04/24
|
-
|
-
|
-
|
Last Close Price
26.4
EUR Average target price
45.8
EUR Spread / Average Target +73.48% Consensus |
1st Jan change
|
Capi.
|
---|
| +22.75% | 413B | | +15.95% | 238B | | +10.97% | 141B | | +15.91% | 99.21B | | +21.14% | 83.41B | | +56.06% | 56.64B | | +15.93% | 51.49B | | +15.33% | 34.27B | | +8.38% | 27.63B |
Other Internet Services
|