Market Closed -
Xetra
16:35:51 28/06/2024 BST
|
5-day change
|
1st Jan Change
|
288.9
EUR
|
-2.27%
|
|
-1.11%
|
+67.97%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
23,885
|
48,842
|
39,429
|
14,247
|
33,222
|
58,295
|
-
|
-
|
Enterprise Value (EV)
1 |
22,750
|
47,672
|
37,710
|
12,580
|
30,704
|
54,330
|
52,293
|
49,764
|
P/E ratio
|
-130
x
|
-83.1
x
|
-1,144
x
|
-33.1
x
|
-62.4
x
|
62.6
x
|
43.2
x
|
34.1
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
3.53
x
|
6.2
x
|
4.08
x
|
1.21
x
|
2.51
x
|
3.72
x
|
3.25
x
|
2.89
x
|
EV / Revenue
|
3.36
x
|
6.05
x
|
3.9
x
|
1.07
x
|
2.32
x
|
3.46
x
|
2.91
x
|
2.47
x
|
EV / EBITDA
|
1,625
x
|
-262
x
|
171
x
|
-25.8
x
|
-107
x
|
47.3
x
|
30.2
x
|
22.4
x
|
EV / FCF
|
51.7
x
|
261
x
|
136
x
|
599
x
|
45.3
x
|
34.8
x
|
25.4
x
|
21.2
x
|
FCF Yield
|
1.93%
|
0.38%
|
0.73%
|
0.17%
|
2.21%
|
2.87%
|
3.94%
|
4.71%
|
Price to Book
|
12.1
x
|
17.2
x
|
18.7
x
|
5.93
x
|
13.1
x
|
14.5
x
|
10.6
x
|
7.4
x
|
Nbr of stocks (in thousands)
|
179,067
|
189,586
|
191,554
|
193,130
|
195,139
|
199,054
|
-
|
-
|
Reference price
2 |
133.4
|
257.6
|
205.8
|
73.77
|
170.2
|
292.9
|
292.9
|
292.9
|
Announcement Date
|
05/02/20
|
03/02/21
|
02/02/22
|
31/01/23
|
06/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,764
|
7,880
|
9,668
|
11,727
|
13,247
|
15,682
|
17,950
|
20,187
|
EBITDA
1 |
14
|
-182
|
221
|
-488
|
-288
|
1,149
|
1,730
|
2,224
|
EBIT
1 |
-73
|
-293
|
94
|
-659
|
-446
|
1,007
|
1,559
|
2,048
|
Operating Margin
|
-1.08%
|
-3.72%
|
0.97%
|
-5.62%
|
-3.37%
|
6.42%
|
8.69%
|
10.14%
|
Earnings before Tax (EBT)
1 |
-131
|
-709
|
249
|
-370
|
-505
|
1,052
|
1,612
|
2,169
|
Net income
1 |
-186
|
-581
|
-34
|
-430
|
-532
|
937.1
|
1,358
|
1,743
|
Net margin
|
-2.75%
|
-7.37%
|
-0.35%
|
-3.67%
|
-4.02%
|
5.98%
|
7.57%
|
8.64%
|
EPS
2 |
-1.030
|
-3.100
|
-0.1800
|
-2.230
|
-2.730
|
4.676
|
6.780
|
8.594
|
Free Cash Flow
1 |
440
|
183
|
277
|
21
|
678
|
1,561
|
2,062
|
2,346
|
FCF margin
|
6.51%
|
2.32%
|
2.87%
|
0.18%
|
5.12%
|
9.95%
|
11.49%
|
11.62%
|
FCF Conversion (EBITDA)
|
3,142.86%
|
-
|
125.34%
|
-
|
-
|
135.82%
|
119.21%
|
105.5%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
166.55%
|
151.85%
|
134.55%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
05/02/20
|
03/02/21
|
02/02/22
|
31/01/23
|
06/02/24
|
-
|
-
|
-
|
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 |
2,689
|
2,661
|
2,864
|
3,036
|
3,166
|
3,042
|
3,177
|
3,357
|
3,671
|
3,636
|
3,814
|
3,990
|
4,236
|
4,161
|
4,358
|
EBITDA
1 |
26
|
31
|
-154
|
-184
|
-181
|
-112
|
-203
|
68
|
-41
|
199
|
274.2
|
321.5
|
359.2
|
372.8
|
404.2
|
EBIT
1 |
-7
|
-6
|
-194
|
-228
|
-231
|
-156
|
-247
|
32
|
-75
|
168
|
240.7
|
281.6
|
321.9
|
318.4
|
344.7
|
Operating Margin
|
-0.26%
|
-0.23%
|
-6.77%
|
-7.51%
|
-7.3%
|
-5.13%
|
-7.77%
|
0.95%
|
-2.04%
|
4.62%
|
6.31%
|
7.06%
|
7.6%
|
7.65%
|
7.91%
|
Earnings before Tax (EBT)
1 |
-8
|
155
|
-90
|
-144
|
-291
|
-206
|
-241
|
73
|
-131
|
174
|
267.1
|
318.8
|
362.9
|
329.9
|
388.8
|
Net income
1 |
-39
|
131
|
-125
|
-166
|
-270
|
-225
|
-302
|
65
|
-70
|
197
|
218.3
|
267.3
|
305.5
|
276.1
|
312.9
|
Net margin
|
-1.45%
|
4.92%
|
-4.36%
|
-5.47%
|
-8.53%
|
-7.4%
|
-9.51%
|
1.94%
|
-1.91%
|
5.42%
|
5.72%
|
6.7%
|
7.21%
|
6.64%
|
7.18%
|
EPS
2 |
-0.2000
|
0.2100
|
-0.6500
|
-0.8600
|
-1.400
|
-1.160
|
-1.550
|
0.3300
|
-0.3600
|
0.9700
|
1.091
|
1.289
|
1.463
|
1.480
|
1.672
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
02/02/22
|
27/04/22
|
27/07/22
|
25/10/22
|
31/01/23
|
25/04/23
|
25/07/23
|
24/10/23
|
06/02/24
|
23/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
1,135
|
1,170
|
1,719
|
1,667
|
2,518
|
3,965
|
6,002
|
8,531
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
440
|
183
|
277
|
21
|
678
|
1,561
|
2,062
|
2,346
|
ROE (net income / shareholders' equity)
|
-9.01%
|
-24%
|
-1.38%
|
-19%
|
-21.6%
|
25.6%
|
26.7%
|
27.5%
|
ROA (Net income/ Total Assets)
|
-3.93%
|
-10.2%
|
-0.5%
|
-5.81%
|
-6.66%
|
10.6%
|
12.6%
|
14.6%
|
Assets
1 |
4,729
|
5,724
|
6,747
|
7,404
|
7,991
|
8,823
|
10,763
|
11,941
|
Book Value Per Share
2 |
11.10
|
15.00
|
11.00
|
12.40
|
13.00
|
20.20
|
27.50
|
39.60
|
Cash Flow per Share
2 |
3.170
|
1.380
|
1.860
|
0.2300
|
3.490
|
7.230
|
9.670
|
11.50
|
Capex
1 |
135
|
78
|
85
|
25
|
6
|
22.9
|
29.8
|
31.9
|
Capex / Sales
|
2%
|
0.99%
|
0.88%
|
0.21%
|
0.05%
|
0.15%
|
0.17%
|
0.16%
|
Announcement Date
|
05/02/20
|
03/02/21
|
02/02/22
|
31/01/23
|
06/02/24
|
-
|
-
|
-
|
Last Close Price
292.9
EUR Average target price
322.6
EUR Spread / Average Target +10.15% Consensus |
1st Jan change
|
Capi.
|
---|
| +26.84% | 439B | | +38.61% | 291B | | +18.04% | 152B | | +11.38% | 96.26B | | +23.25% | 87.42B | | +10.00% | 44.48B | | +14.04% | 34.15B | | -15.16% | 30.29B | | +18.98% | 30.11B |
Other Internet Services
|