Market Closed -
OTC Markets
20:59:59 28/06/2024 BST
|
5-day change
|
1st Jan Change
|
7.21
USD
|
-0.28%
|
|
-7.92%
|
-63.48%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
8,339
|
16,442
|
12,053
|
5,467
|
4,860
|
2,369
|
-
|
-
|
Enterprise Value (EV)
1 |
8,196
|
15,753
|
12,413
|
6,044
|
5,935
|
3,794
|
4,060
|
4,220
|
P/E ratio
|
-40.7
x
|
-127
x
|
-53.9
x
|
-11.4
x
|
-15.5
x
|
-6.65
x
|
-7.51
x
|
-8.85
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
4.75
x
|
7.05
x
|
4.82
x
|
2.17
x
|
1.72
x
|
0.78
x
|
0.72
x
|
0.66
x
|
EV / Revenue
|
4.67
x
|
6.76
x
|
4.97
x
|
2.4
x
|
2.1
x
|
1.25
x
|
1.23
x
|
1.17
x
|
EV / EBITDA
|
189
x
|
215
x
|
203
x
|
-81.6
x
|
110
x
|
28.2
x
|
17.4
x
|
12.4
x
|
EV / FCF
|
-39.4
x
|
-52.5
x
|
-17.8
x
|
-7.77
x
|
-13.1
x
|
-11.3
x
|
-13.6
x
|
-11.8
x
|
FCF Yield
|
-2.54%
|
-1.91%
|
-5.61%
|
-12.9%
|
-7.65%
|
-8.85%
|
-7.34%
|
-8.47%
|
Price to Book
|
8.26
x
|
9.44
x
|
7.7
x
|
3.01
x
|
-
|
2.1
x
|
2.84
x
|
4.58
x
|
Nbr of stocks (in thousands)
|
698,382
|
737,627
|
741,032
|
815,450
|
817,943
|
820,059
|
-
|
-
|
Reference price
2 |
11.94
|
22.29
|
16.26
|
6.704
|
5.942
|
2.889
|
2.889
|
2.889
|
Announcement Date
|
11/02/20
|
09/02/21
|
08/02/22
|
28/02/23
|
29/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,757
|
2,332
|
2,499
|
2,514
|
2,825
|
3,025
|
3,312
|
3,593
|
EBITDA
1 |
43.3
|
73.1
|
61
|
-74.1
|
54.2
|
134.6
|
233.6
|
339
|
EBIT
1 |
-92.8
|
-95.8
|
-177.4
|
-422.7
|
-351
|
-283.9
|
-205.8
|
-150.2
|
Operating Margin
|
-5.28%
|
-4.11%
|
-7.1%
|
-16.82%
|
-12.42%
|
-9.39%
|
-6.21%
|
-4.18%
|
Earnings before Tax (EBT)
1 |
-214.5
|
-44
|
-176.9
|
-500.8
|
-403.2
|
-361.7
|
-308
|
-254.1
|
Net income
1 |
-213.1
|
-126
|
-223.2
|
-455.5
|
-314
|
-362.7
|
-331.4
|
-314.1
|
Net margin
|
-12.13%
|
-5.4%
|
-8.93%
|
-18.12%
|
-11.12%
|
-11.99%
|
-10%
|
-8.74%
|
EPS
2 |
-0.2937
|
-0.1755
|
-0.3018
|
-0.5893
|
-0.3844
|
-0.4341
|
-0.3849
|
-0.3265
|
Free Cash Flow
1 |
-207.9
|
-300.2
|
-696.4
|
-778
|
-454.2
|
-335.6
|
-298
|
-357.5
|
FCF margin
|
-11.84%
|
-12.87%
|
-27.87%
|
-30.95%
|
-16.08%
|
-11.09%
|
-9%
|
-9.95%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/02/20
|
09/02/21
|
08/02/22
|
28/02/23
|
29/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 Q3
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Net sales
1 |
874.3
|
1,087
|
1,245
|
1,320
|
1,179
|
1,262
|
531.5
|
1,371
|
1,454
|
1,522
|
1,550
|
EBITDA
|
25.2
|
19.8
|
53.3
|
61
|
-
|
-13.6
|
-
|
16.6
|
-
|
-
|
-
|
EBIT
|
-55.7
|
-56.8
|
-39
|
-
|
-134.2
|
-
|
-
|
-175.9
|
-175.1
|
-166.1
|
-147
|
Operating Margin
|
-6.37%
|
-5.23%
|
-3.13%
|
-
|
-11.38%
|
-
|
-
|
-12.83%
|
-12.04%
|
-10.91%
|
-9.48%
|
Earnings before Tax (EBT)
|
-71.7
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-70.1
|
-
|
-
|
-77.8
|
-
|
-212.5
|
-
|
-233.7
|
-
|
-
|
-
|
Net margin
|
-8.02%
|
-
|
-
|
-5.89%
|
-
|
-16.83%
|
-
|
-17.05%
|
-
|
-
|
-
|
EPS
|
-0.0960
|
-
|
-0.0937
|
-0.1053
|
-0.2031
|
-0.2867
|
-
|
-0.2865
|
-0.0979
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/02/20
|
14/07/20
|
09/02/21
|
06/07/21
|
08/02/22
|
21/07/22
|
13/09/22
|
18/07/23
|
29/02/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
360
|
577
|
1,075
|
1,424
|
1,691
|
1,851
|
Net Cash position
1 |
142
|
689
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
5.898
x
|
-7.788
x
|
19.84
x
|
10.58
x
|
7.238
x
|
5.459
x
|
Free Cash Flow
1 |
-208
|
-300
|
-696
|
-778
|
-454
|
-336
|
-298
|
-357
|
ROE (net income / shareholders' equity)
|
-14.8%
|
-16.4%
|
-13.6%
|
-26.6%
|
-18.9%
|
-22%
|
-21.3%
|
-18.8%
|
ROA (Net income/ Total Assets)
|
-6.53%
|
-7.3%
|
-5.44%
|
-9.89%
|
-6.79%
|
-6.78%
|
-6.24%
|
-4.75%
|
Assets
1 |
3,262
|
1,727
|
4,106
|
4,603
|
4,621
|
5,348
|
5,310
|
6,612
|
Book Value Per Share
2 |
1.450
|
2.360
|
2.110
|
2.230
|
-
|
1.380
|
1.020
|
0.6300
|
Cash Flow per Share
2 |
0.0700
|
0.3100
|
-0.0200
|
0.0100
|
-
|
0.1500
|
0.1900
|
0.2200
|
Capex
1 |
260
|
526
|
680
|
786
|
536
|
477
|
455
|
477
|
Capex / Sales
|
14.78%
|
22.54%
|
27.23%
|
31.26%
|
18.99%
|
15.77%
|
13.72%
|
13.27%
|
Announcement Date
|
11/02/20
|
09/02/21
|
08/02/22
|
28/02/23
|
29/02/24
|
-
|
-
|
-
|
Last Close Price
2.889
GBP Average target price
6.763
GBP Spread / Average Target +134.09% Consensus |