|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 42.50 EUR | -0.58% |
|
-7.60% | -19.57% |
| 02-07 | How far are these giants from their peak? |  |
| 02-05 | Prosus to focus on fundamentals, no plans for major M&A, says CEO in letter | RE |
Projected Income Statement: Prosus N.V.
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 5,116 | 6,866 | 5,765 | 5,467 | 6,170 | 8,822 | 11,563 | 13,239 |
| Change | - | 34.21% | -16.04% | -5.17% | 12.86% | 42.99% | 31.07% | 14.5% |
| EBITDA 1 | -53 | -411 | -622 | - | 457 | 893.2 | 1,363 | 1,784 |
| Change | - | -675.47% | -51.34% | - | - | 95.45% | 52.62% | 30.89% |
| EBIT 1 | -1,040 | -859 | -1,338 | -546 | 173 | 600.3 | 1,006 | 1,296 |
| Change | - | 17.4% | -55.76% | 59.19% | 131.68% | 246.97% | 67.66% | 28.78% |
| Interest Paid 1 | -179 | -345 | -79 | -557 | - | -569.1 | -577.9 | -618 |
| Earnings before Tax (EBT) 1 | 7,332 | 18,691 | 9,519 | 7,021 | 12,673 | 11,465 | 12,592 | 14,333 |
| Change | - | 154.92% | -49.07% | -26.24% | 80.5% | -9.53% | 9.83% | 13.82% |
| Net income 1 | 7,449 | 18,733 | 10,112 | 6,606 | 12,367 | 10,135 | 10,649 | 12,101 |
| Change | - | 151.48% | -46.02% | -34.67% | 87.21% | -18.05% | 5.06% | 13.64% |
| Announcement Date | 21/06/21 | 27/06/22 | 27/06/23 | 24/06/24 | 23/06/25 | - | - | - |
1USD in Million
Estimates
Forecast Balance Sheet: Prosus N.V.
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 3,100 | 2,447 | 6,534 | 14,063 | 9,339 | 5,920 | 4,477 | 2,617 |
| Change | - | -21.06% | 167.02% | 115.23% | -33.59% | -36.61% | -24.38% | -41.55% |
| Announcement Date | 21/06/21 | 27/06/22 | 27/06/23 | 24/06/24 | 23/06/25 | - | - | - |
1USD in Million
Estimates
Cash Flow Forecast: Prosus N.V.
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| CAPEX 1 | 117 | 234 | 252 | 56 | 106 | 157.9 | 201.2 | 217.9 |
| Change | - | 100% | 7.69% | -77.78% | 89.29% | 49.01% | 27.36% | 8.3% |
| Free Cash Flow (FCF) 1 | 42 | -839 | -372 | 989 | 1,814 | 1,765 | 2,449 | 3,254 |
| Change | - | -2,097.62% | 55.66% | 365.86% | 83.42% | -2.69% | 38.72% | 32.86% |
| Announcement Date | 21/06/21 | 27/06/22 | 27/06/23 | 24/06/24 | 23/06/25 | - | - | - |
1EUR in Million
Estimates
Forecast Financial Ratios: Prosus N.V.
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
Profitability | ||||||||
| EBITDA Margin (%) | -1.04% | -5.99% | -10.79% | - | 7.41% | 10.12% | 11.79% | 13.48% |
| EBIT Margin (%) | -20.33% | -12.51% | -23.21% | -9.99% | 2.8% | 6.8% | 8.7% | 9.79% |
| EBT Margin (%) | 143.32% | 272.23% | 165.12% | 128.43% | 205.4% | 129.95% | 108.9% | 108.26% |
| Net margin (%) | 145.6% | 272.84% | 175.4% | 120.83% | 200.44% | 114.88% | 92.09% | 91.4% |
| FCF margin (%) | 0.82% | -12.22% | -6.45% | 18.09% | 29.4% | 20.01% | 21.18% | 24.57% |
| FCF / Net Income (%) | 0.56% | -4.48% | -3.68% | 14.97% | 14.67% | 17.42% | 23% | 26.89% |
Profitability | ||||||||
| ROA | 10.71% | 5.87% | 3.68% | 5.2% | 9.16% | 12.05% | 11.57% | 11.88% |
| ROE | 13.58% | 7.98% | 5.28% | 7.68% | 13.34% | 16.63% | 17.2% | 17.02% |
Financial Health | ||||||||
| Leverage (Debt/EBITDA) | -58.49x | -5.95x | -10.5x | - | 20.44x | 6.63x | 3.28x | 1.47x |
| Debt / Free cash flow | 73.81x | -2.92x | -17.56x | 14.22x | 5.15x | 3.35x | 1.83x | 0.8x |
Capital Intensity | ||||||||
| CAPEX / Current Assets (%) | 2.29% | 3.41% | 4.37% | 1.02% | 1.72% | 1.79% | 1.74% | 1.65% |
| CAPEX / EBITDA (%) | -220.75% | -56.93% | -40.51% | - | 23.19% | 17.68% | 14.76% | 12.21% |
| CAPEX / FCF (%) | 278.57% | -27.89% | -67.74% | 5.66% | 5.84% | 8.95% | 8.21% | 6.7% |
Items per share | ||||||||
| Cash flow per share 1 | 0.0377 | -0.1736 | -0.037 | 0.3757 | 0.6925 | 0.867 | 1.115 | 1.505 |
| Change | - | -560.02% | 78.68% | 1,114.94% | 84.32% | 25.19% | 28.65% | 34.95% |
| Dividend per Share 1 | 0.0678 | 0.0642 | 0.0642 | 0.07 | 0.2 | 0.1541 | 0.179 | 0.1982 |
| Change | - | -5.2% | 0% | 8.98% | 185.71% | -22.96% | 16.17% | 10.73% |
| Book Value Per Share 1 | 10.22 | 10.88 | 14.88 | 15.42 | 19.42 | 20.52 | 23.39 | 28.84 |
| Change | - | 6.48% | 36.78% | 3.61% | 25.93% | 5.67% | 13.99% | 23.33% |
| EPS 1 | 1.733 | 5.327 | 3.082 | 2.368 | 4.432 | 3.877 | 4.403 | 5.047 |
| Change | - | 207.41% | -42.15% | -23.16% | 87.17% | -12.53% | 13.57% | 14.64% |
| Nbr of stocks (in thousands) | 3,511,353 | 3,095,179 | 2,778,125 | 2,498,516 | 2,281,498 | 2,346,792 | 2,346,792 | 2,346,792 |
| Announcement Date | 21/06/21 | 27/06/22 | 27/06/23 | 24/06/24 | 23/06/25 | - | - | - |
1EUR
Estimates
| 2026 * | 2027 * | |
|---|---|---|
| P/E ratio | 11x | 9.65x |
| PBR | 2.07x | 1.82x |
| EV / Sales | 14.1x | 10.6x |
| Yield | 0.36% | 0.42% |
EPS & Dividend
Y-o-Y evolution of P/E
Year-on-year evolution of the Yield
Sell
Buy
Mean consensus
BUY
Number of Analysts
19
Last Close Price
42.50EUR
Average target price
68.02EUR
Spread / Average Target
+60.03%
Annual profits - Rate of surprise
- Stock Market
- Equities
- PRX Stock
- Financials Prosus N.V.
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition