Market Closed -
London S.E.
11:35:28 2024-05-10 am EDT
|
5-day change
|
1st Jan Change
|
68.4
GBX
|
+7.55%
|
|
+8.14%
|
-19.68%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,571
|
2,798
|
555.5
|
1,107
|
910.1
|
-
|
-
|
Enterprise Value (EV)
1 |
7,288
|
2,754
|
1,095
|
1,107
|
1,486
|
1,496
|
1,468
|
P/E ratio
|
-15.8
x
|
-17.6
x
|
-1
x
|
-4.48
x
|
-6.94
x
|
-9.55
x
|
-13.7
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
0.49%
|
1.46%
|
Capitalization / Revenue
|
4.69
x
|
1.28
x
|
0.25
x
|
0.54
x
|
0.43
x
|
0.41
x
|
0.38
x
|
EV / Revenue
|
4.52
x
|
1.26
x
|
0.49
x
|
0.54
x
|
0.71
x
|
0.67
x
|
0.61
x
|
EV / EBITDA
|
48.3
x
|
17.1
x
|
17.1
x
|
9.7
x
|
10
x
|
8.6
x
|
7.15
x
|
EV / FCF
|
-73.4
x
|
-31.2
x
|
-19.2
x
|
-
|
-65.9
x
|
-243
x
|
282
x
|
FCF Yield
|
-1.36%
|
-3.2%
|
-5.22%
|
-
|
-1.52%
|
-0.41%
|
0.35%
|
Price to Book
|
5.48
x
|
1.43
x
|
0.42
x
|
-
|
0.89
x
|
0.99
x
|
1.23
x
|
Nbr of stocks (in thousands)
|
970,647
|
1,220,898
|
1,265,340
|
1,299,619
|
1,330,488
|
-
|
-
|
Reference price
2 |
7.800
|
2.292
|
0.4390
|
0.8516
|
0.6840
|
0.6840
|
0.6840
|
Announcement Date
|
4/15/21
|
4/21/22
|
4/18/23
|
4/10/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,614
|
2,180
|
2,239
|
2,045
|
2,102
|
2,243
|
2,421
|
EBITDA
1 |
150.8
|
161.3
|
64.11
|
114.1
|
147.9
|
173.9
|
205.3
|
EBIT
1 |
45.51
|
-8.235
|
-149.8
|
-134.8
|
-57.16
|
-22.28
|
12.78
|
Operating Margin
|
2.82%
|
-0.38%
|
-6.69%
|
-6.59%
|
-2.72%
|
-0.99%
|
0.53%
|
Earnings before Tax (EBT)
1 |
-534.6
|
-186.3
|
-549.7
|
-252
|
-150
|
-97.42
|
-69.81
|
Net income
1 |
-532.6
|
-138.1
|
-540
|
-248.4
|
-144
|
-104.1
|
-72.21
|
Net margin
|
-33.01%
|
-6.33%
|
-24.11%
|
-12.14%
|
-6.85%
|
-4.64%
|
-2.98%
|
EPS
2 |
-0.4931
|
-0.1300
|
-0.4400
|
-0.1900
|
-0.0985
|
-0.0716
|
-0.0499
|
Free Cash Flow
1 |
-99.32
|
-88.22
|
-57.14
|
-
|
-22.55
|
-6.15
|
5.2
|
FCF margin
|
-6.15%
|
-4.05%
|
-2.55%
|
-
|
-1.07%
|
-0.27%
|
0.21%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
2.53%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
0.003330
|
0.0100
|
Announcement Date
|
4/15/21
|
4/21/22
|
4/18/23
|
4/10/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 S1
|
2023 Q1
|
2023 S1
|
---|
Net sales
1 |
937.9
|
958.8
|
610.5
|
1,221
|
1,077
|
469.4
|
969.3
|
EBITDA
|
-
|
81.22
|
-
|
80.06
|
32.32
|
-
|
47.1
|
EBIT
|
15.78
|
-
|
-
|
-19.45
|
-66.3
|
-
|
-
|
Operating Margin
|
1.68%
|
-
|
-
|
-1.59%
|
-6.16%
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-81.34
|
-
|
-
|
-108.2
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
4/15/21
|
9/16/21
|
4/21/22
|
4/21/22
|
9/15/22
|
6/14/23
|
9/14/23
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
540
|
-
|
576
|
586
|
558
|
Net Cash position
1 |
283
|
44.4
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
8.419
x
|
-
|
3.895
x
|
3.368
x
|
2.717
x
|
Free Cash Flow
1 |
-99.3
|
-88.2
|
-57.1
|
-
|
-22.6
|
-6.15
|
5.2
|
ROE (net income / shareholders' equity)
|
-0.19%
|
-9.52%
|
-13.5%
|
-
|
-13.9%
|
-10.8%
|
-7.54%
|
ROA (Net income/ Total Assets)
|
-0.07%
|
-4.7%
|
-6.34%
|
-
|
-
|
-
|
-
|
Assets
1 |
719,769
|
2,936
|
8,519
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
1.420
|
1.600
|
1.050
|
-
|
0.7700
|
0.6900
|
0.5600
|
Cash Flow per Share
2 |
0.0900
|
0.0200
|
0.0300
|
-
|
0.0800
|
0.1200
|
0.1200
|
Capex
1 |
175
|
112
|
94.9
|
-
|
132
|
107
|
111
|
Capex / Sales
|
10.84%
|
5.12%
|
4.24%
|
-
|
6.28%
|
4.77%
|
4.59%
|
Announcement Date
|
4/15/21
|
4/21/22
|
4/18/23
|
4/10/24
|
-
|
-
|
-
|
Last Close Price
0.684
GBP Average target price
1.058
GBP Spread / Average Target +54.70% Consensus |
1st Jan change
|
Capi.
|
---|
| -19.68% | 1.14B | | +3.26% | 195B | | -6.86% | 189B | | +44.81% | 94.05B | | +7.79% | 85.88B | | -24.34% | 75.95B | | +11.71% | 52.63B | | +16.92% | 25.83B | | +28.61% | 11.11B | | -10.47% | 8.62B |
E-commerce & Auction Services
|