Stock DHER DELIVERY HERO SE
Add to a list
To use this feature you must be a member
Log inSign up

Financials Delivery Hero SE Deutsche Boerse AG

Equities

DHER

DE000A2E4K43

Internet Services

Market Closed - Deutsche Boerse AG
Other stock markets
 14:55:00 05/07/2024 BST 		5-day change 1st Jan Change
20.91 EUR -2.29% Intraday chart for Delivery Hero SE -6.44% -15.84%
07-04 DELIVERY HERO : Barclays maintains a Buy rating ZD
07-01 DELIVERY HERO : Deutsche Bank reiterates its Neutral rating ZD

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 13,314 25,311 24,589 11,521 6,545 5,958 - -
Enterprise Value (EV) 1 12,615 22,389 26,299 14,284 10,019 9,551 9,037 8,445
P/E ratio 57.8 x -18.1 x -21.9 x -3.99 x -2.92 x -9.93 x -39.7 x 25.7 x
Yield - - - - - - - -
Capitalization / Revenue 9.15 x 10.2 x 4.2 x 1.34 x 0.66 x 0.51 x 0.46 x 0.41 x
EV / Revenue 8.67 x 9.06 x 4.49 x 1.67 x 1.01 x 0.82 x 0.69 x 0.58 x
EV / EBITDA -29.3 x -39.4 x -33.1 x -30.6 x 39.5 x 12.7 x 7.43 x 5.21 x
EV / FCF -29.1 x -32 x -22.6 x -15.2 x -35.8 x -299 x 16.4 x 8.79 x
FCF Yield -3.44% -3.12% -4.42% -6.59% -2.8% -0.33% 6.11% 11.4%
Price to Book 7.11 x 21.7 x 4.4 x 3.08 x 4.08 x 2.86 x 3.08 x 2.61 x
Nbr of stocks (in thousands) 188,697 199,300 250,904 257,286 261,696 283,592 - -
Reference price 2 70.56 127.0 98.00 44.78 25.01 21.01 21.01 21.01
Announcement Date 28/04/20 28/04/21 28/04/22 26/04/23 25/04/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,456 2,472 5,856 8,577 9,942 11,680 13,081 14,464
EBITDA 1 -430.9 -567.7 -795.6 -467.2 253.6 749.4 1,217 1,620
EBIT 1 -528.1 -718.4 -1,164 -1,282 -373.4 217.6 585.1 925.8
Operating Margin -36.28% -29.06% -19.87% -14.94% -3.76% 1.86% 4.47% 6.4%
Earnings before Tax (EBT) 1 -663.4 -1,388 -958.3 -2,834 -2,163 -332 34.04 350.9
Net income 1 231.4 -1,403 -1,096 -2,990 -2,298 -477.4 -144.2 236.4
Net margin 15.9% -56.75% -18.73% -34.86% -23.11% -4.09% -1.1% 1.63%
EPS 2 1.220 -7.000 -4.470 -11.21 -8.570 -2.115 -0.5292 0.8171
Free Cash Flow 1 -434 -699 -1,163 -941.6 -280.2 -31.95 551.8 960.2
FCF margin -29.81% -28.28% -19.86% -10.98% -2.82% -0.27% 4.22% 6.64%
FCF Conversion (EBITDA) - - - - - - 45.35% 59.27%
FCF Conversion (Net income) - - - - - - - 406.2%
Dividend per Share 2 - - - - - - - -
Announcement Date 28/04/20 28/04/21 28/04/22 26/04/23 25/04/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

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
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
EBITDA - -350.8 - -323 - - -144.2 - - 9.2 - 244.4 -
EBIT -382.8 - - -552.9 - - - - - -241.8 - -131.6 -
Operating Margin -39.98% - - -14.49% - - - - - -5% - -2.58% -
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
1EUR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - 1,711 2,763 3,474 3,593 3,078 2,487
Net Cash position 1 699 2,922 - - - - - -
Leverage (Debt/EBITDA) - - -2.15 x -5.914 x 13.7 x 4.794 x 2.53 x 1.535 x
Free Cash Flow 1 -434 -699 -1,163 -942 -280 -32 552 960
ROE (net income / shareholders' equity) -32.6% -92.5% -44.7% -43.5% -47% -33.5% -6.62% 30.3%
ROA (Net income/ Total Assets) -24.3% -33.3% -16.1% -15.6% -10.8% -0.07% 2.27% 3.95%
Assets 1 -951.2 4,218 6,825 19,119 21,263 707,220 -6,358 5,978
Book Value Per Share 2 9.920 5.840 22.30 14.50 6.130 7.350 6.810 8.060
Cash Flow per Share 2 -1.920 -2.640 -3.670 -2.580 -0.0700 0.7700 1.960 3.260
Capex 1 69.2 169 262 253 261 295 318 326
Capex / Sales 4.75% 6.84% 4.47% 2.95% 2.62% 2.53% 2.43% 2.26%
Announcement Date 28/04/20 28/04/21 28/04/22 26/04/23 25/04/24 - - -
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Delivery Hero SE

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
19
Last Close Price
21.01 EUR
Average target price
45.35 EUR
Spread / Average Target
+115.84%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Other Internet Services

1st Jan change Capi.
TENCENT HOLDINGS LIMITED Stock Tencent Holdings Limited
+29.36% 447B
NETFLIX, INC. Stock Netflix, Inc.
+41.85% 298B
UBER TECHNOLOGIES, INC. Stock Uber Technologies, Inc.
+15.41% 148B
AIRBNB, INC. Stock Airbnb, Inc.
+12.02% 96.81B
PROSUS N.V. Stock Prosus N.V.
+21.68% 87.04B
DOORDASH, INC. Stock DoorDash, Inc.
+12.21% 45.37B
NASPERS LIMITED Stock Naspers Limited
+12.21% 33.59B
COSTAR GROUP, INC. Stock CoStar Group, Inc.
-16.29% 29.88B
PINTEREST, INC. Stock Pinterest, Inc.
+17.47% 29.72B
Other Internet Services
  1. Stock Market
  2. Equities
  3. DHER Stock
  4. DHER Stock
  5. Financials Delivery Hero SE