THOUGHTWORKS HOLDING, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.25 USD | -5.46% |
|
-5.86% | -53.22% |
| 04-17 | Thoughtworks Holding Unveils Acquisition to Expand AI Expertise | MT |
| 03-18 | Thoughtworks Holding, Inc.(NasdaqGS:TWKS) dropped from S&P Software & Services Select Industry Index | CI |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 8,180 | 3,208 | 1,532 | 726.4 | - | - |
| Enterprise Value (EV) 1 | 8,317 | 3,413 | 1,725 | 798.6 | 763.4 | 620.7 |
| P/E ratio | -81.2 x | -30 x | -21.9 x | -25.9 x | 59.4 x | 14.7 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 7.65 x | 2.48 x | 1.36 x | 0.74 x | 0.68 x | 0.6 x |
| EV / Revenue | 7.77 x | 2.63 x | 1.53 x | 0.81 x | 0.72 x | 0.51 x |
| EV / EBITDA | 37.3 x | 13.3 x | 15.4 x | 9.87 x | 6.46 x | 3.74 x |
| EV / FCF | 90.2 x | 52.6 x | 43 x | 26.2 x | 13.9 x | 8.39 x |
| FCF Yield | 1.11% | 1.9% | 2.33% | 3.82% | 7.22% | 11.9% |
| Price to Book | 11.5 x | 3.47 x | 2.01 x | 0.79 x | 0.75 x | 0.7 x |
| Nbr of stocks (in thousands) | 305,117 | 314,839 | 318,426 | 322,827 | - | - |
| Reference price 2 | 26.81 | 10.19 | 4.810 | 2.250 | 2.250 | 2.250 |
| Announcement Date | 01/03/22 | 28/02/23 | 27/02/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 1,070 | 1,296 | 1,127 | 987.8 | 1,062 | 1,214 |
| EBITDA 1 | - | 223.2 | 256.8 | 111.7 | 80.89 | 118.2 | 166 |
| EBIT 1 | - | 19.12 | -47.31 | -20.31 | -9.613 | 17.78 | - |
| Operating Margin | - | 1.79% | -3.65% | -1.8% | -0.97% | 1.67% | - |
| Earnings before Tax (EBT) 1 | - | -13.48 | -74.57 | -43.13 | -30.04 | 3.297 | - |
| Net income 1 | 79.28 | -23.62 | -105.4 | -68.66 | -36.88 | -5.654 | - |
| Net margin | - | -2.21% | -8.13% | -6.09% | -3.73% | -0.53% | - |
| EPS 2 | 11.20 | -0.3300 | -0.3400 | -0.2200 | -0.0867 | 0.0379 | 0.1526 |
| Free Cash Flow 1 | - | 92.24 | 64.88 | 40.11 | 30.5 | 55.1 | 74 |
| FCF margin | - | 8.62% | 5.01% | 3.56% | 3.09% | 5.19% | 6.1% |
| FCF Conversion (EBITDA) | - | 41.32% | 25.27% | 35.9% | 37.7% | 46.63% | 44.57% |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Announcement Date | 14/06/21 | 01/03/22 | 28/02/23 | 27/02/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 285.1 | 286.8 | 320.9 | 332.1 | 332.4 | 310.7 | 307.1 | 287.2 | 280.2 | 252.4 | 243.3 | 243.1 | 249.1 | 252.4 | 252.9 |
| EBITDA 1 | 66.46 | 51.73 | 72.87 | 58.52 | 67.16 | 58.24 | 34.9 | 29.3 | 33.56 | 13.97 | 8.773 | 20.06 | 25.36 | 26.51 | 25.68 |
| EBIT 1 | -16.09 | -31.61 | -59.99 | -8.143 | 1.578 | 22.72 | 5.652 | -1.623 | -9.229 | -15.11 | -10.56 | -2.145 | 1.919 | 0.1468 | 3.325 |
| Operating Margin | -5.64% | -11.02% | -18.69% | -2.45% | 0.47% | 7.31% | 1.84% | -0.57% | -3.29% | -5.99% | -4.34% | -0.88% | 0.77% | 0.06% | 1.31% |
| Earnings before Tax (EBT) 1 | -24.59 | -40.58 | -59.6 | -26.97 | -15.36 | 28.14 | -0.748 | -7.668 | -24.65 | -10.07 | -14.17 | -7.2 | -3.217 | -5.55 | -1.1 |
| Net income 1 | -25.24 | -35.12 | -59.9 | -29.99 | -31.39 | 16.11 | -8.107 | -12.27 | -25.85 | -22.43 | -16.07 | -8.574 | -5.204 | -7.981 | -1.475 |
| Net margin | -8.85% | -12.25% | -18.67% | -9.03% | -9.44% | 5.18% | -2.64% | -4.27% | -9.23% | -8.89% | -6.6% | -3.53% | -2.09% | -3.16% | -0.58% |
| EPS 2 | -0.1000 | -0.1200 | -0.2000 | -0.1000 | -0.1000 | 0.0500 | -0.0300 | -0.0400 | -0.0800 | -0.0700 | -0.0492 | -0.0170 | -0.005020 | -0.0159 | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 15/11/21 | 01/03/22 | 09/05/22 | 15/08/22 | 14/11/22 | 28/02/23 | 09/05/23 | 08/08/23 | 07/11/23 | 27/02/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | 136 | 205 | 193 | 72.3 | 37.1 | - |
| Net Cash position 1 | - | - | - | - | - | - | 106 |
| Leverage (Debt/EBITDA) | - | 0.6106 x | 0.7972 x | 1.726 x | 0.8933 x | 0.3138 x | - |
| Free Cash Flow 1 | - | 92.2 | 64.9 | 40.1 | 30.5 | 55.1 | 74 |
| ROE (net income / shareholders' equity) | - | 21% | 18.9% | -8.85% | -0.31% | 3.77% | 6.7% |
| ROA (Net income/ Total Assets) | - | 8.47% | 9.51% | 2.67% | 1.4% | 4.97% | 6.24% |
| Assets 1 | - | -278.7 | -1,109 | -2,568 | -2,642 | -113.7 | - |
| Book Value Per Share 2 | - | 2.320 | 2.940 | 2.400 | 2.830 | 2.990 | 3.230 |
| Cash Flow per Share 2 | - | 0.4700 | 0.2900 | 0.1500 | 0.2000 | 0.2200 | - |
| Capex 1 | - | 26.1 | 24.5 | 8.95 | 32.5 | 34 | 29 |
| Capex / Sales | - | 2.44% | 1.89% | 0.79% | 3.29% | 3.2% | 2.39% |
| Announcement Date | 14/06/21 | 01/03/22 | 28/02/23 | 27/02/24 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C+
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
10
Last Close Price
2.25
USD
Average target price
4.129
USD
Spread / Average Target
+83.49%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -53.22% | 726M | |
| -13.45% | 191B | |
| +1.32% | 167B | |
| +1.32% | 152B | |
| +3.83% | 99B | |
| +7.97% | 78.79B | |
| +21.50% | 75.03B | |
| -8.21% | 70.51B | |
| -19.94% | 53.21B | |
| -8.05% | 43.78B |
- Stock Market
- Equities
- TWKS Stock
- Financials Thoughtworks Holding, Inc.
