Stock GDYN GRID DYNAMICS HOLDINGS, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Grid Dynamics Holdings, Inc.

Equities

GDYN

US39813G1094

IT Services & Consulting

Market Closed - Nasdaq
Other stock markets
 04:00:00 2024-04-26 pm EDT 		5-day change 1st Jan Change
9.93 USD -0.10% Intraday chart for Grid Dynamics Holdings, Inc. -4.15% -25.51%
Apr. 11 Grid Dynamics Appoints Rahul Shah to Lead Business Expansion in India CI
Mar. 27 Grid Dynamics Holdings, Inc. Introduces GenAI-Powered Data Migration Starter Kit to Accelerate Large-Scale Data Modernization Progra CI

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 640.8 2,478 830.3 1,008 754.4 - -
Enterprise Value (EV) 1 640.8 2,333 573.5 750.4 472.9 437.4 389.4
P/E ratio -45 x -292 x -26.7 x -667 x 139 x 56 x 54.3 x
Yield - - - - - - -
Capitalization / Revenue 5.76 x 11.7 x 2.67 x 3.22 x 2.26 x 1.9 x 1.55 x
EV / Revenue 5.76 x 11 x 1.85 x 2.4 x 1.42 x 1.1 x 0.8 x
EV / EBITDA 51.1 x 59.7 x 9.85 x 17 x 9.64 x 7.17 x 4.94 x
EV / FCF 174 x 176 x 22.4 x 22.6 x 20.6 x 12.9 x 8.28 x
FCF Yield 0.57% 0.57% 4.46% 4.43% 4.86% 7.77% 12.1%
Price to Book - 9.81 x 2.14 x 2.64 x 1.88 x 1.73 x 1.58 x
Nbr of stocks (in thousands) 50,860 65,252 73,999 75,590 75,974 - -
Reference price 2 12.60 37.97 11.22 13.33 9.930 9.930 9.930
Announcement Date 3/4/21 3/3/22 2/23/23 2/22/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 118.3 111.3 211.3 310.5 312.9 333.4 396 485.2
EBITDA 1 - 12.55 39.08 58.21 44.25 49.06 60.98 78.9
EBIT 1 - -15.45 0.05 -21.01 -5.58 5.274 14.94 -
Operating Margin - -13.88% 0.02% -6.77% -1.78% 1.58% 3.77% -
Earnings before Tax (EBT) 1 - -15.21 -2.452 -20.45 4.838 4.711 14.74 -
Net income 1 - -12.6 -7.7 -29.21 -1.765 4.875 11.72 15.55
Net margin - -11.32% -3.64% -9.41% -0.56% 1.46% 2.96% 3.2%
EPS 2 0.8300 -0.2800 -0.1300 -0.4200 -0.0200 0.0714 0.1773 0.1827
Free Cash Flow 1 - 3.68 13.26 25.58 33.22 23 34 47
FCF margin - 3.31% 6.27% 8.24% 10.62% 6.9% 8.59% 9.69%
FCF Conversion (EBITDA) - 29.33% 33.93% 43.95% 75.09% 46.88% 55.75% 59.57%
FCF Conversion (Net income) - - - - - 471.79% 290.02% 302.32%
Dividend per Share 2 - - - - - - - -
Announcement Date 3/9/20 3/4/21 3/3/22 2/23/23 2/22/24 - - -
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 57.93 66.54 71.41 77.34 81.16 80.58 80.08 77.34 77.42 78.07 77.79 80.67 85.52 89.35 90.9
EBITDA 1 12.5 11.58 11.38 13.28 17.09 16.47 10.83 11.98 10.73 10.7 9.893 11.55 13.2 14.35 -
EBIT 1 1.97 -1.526 0.203 -10.85 -4.75 -5.612 -5.992 1.334 0.143 -1.065 -1.405 1.346 2.245 3.088 -
Operating Margin 3.4% -2.29% 0.28% -14.03% -5.85% -6.96% -7.48% 1.72% 0.18% -1.36% -1.81% 1.67% 2.63% 3.46% -
Earnings before Tax (EBT) 1 2.084 -3.013 -0.497 -11.48 -3.3 -5.181 -4.31 4.342 3.302 1.504 -1.686 1.542 2.022 2.833 -
Net income 1 -0.549 -3.606 -2.667 -13.19 -6.659 -6.702 -7.97 2.627 0.676 2.902 -1.342 1.199 1.556 2.197 -
Net margin -0.95% -5.42% -3.73% -17.05% -8.2% -8.32% -9.95% 3.4% 0.87% 3.72% -1.73% 1.49% 1.82% 2.46% -
EPS 2 -0.0100 -0.0600 -0.0400 -0.2000 -0.1000 -0.0900 -0.1100 0.0300 0.0100 0.0400 -0.0181 0.0183 0.0356 0.0404 -
Dividend per Share - - - - - - - - - - - - - - -
Announcement Date 11/4/21 3/3/22 5/5/22 8/4/22 11/3/22 2/23/23 5/4/23 8/3/23 11/2/23 2/22/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 - - 144 257 257 281 317 365
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 - 3.68 13.3 25.6 33.2 23 34 47
ROE (net income / shareholders' equity) - - 12.8% 12.4% 6.72% 5.06% 6.27% 7.3%
ROA (Net income/ Total Assets) - - 11.4% 11% 5.93% 6.35% 7.36% 8.13%
Assets 1 - - -67.54 -266.3 -29.78 76.75 159.3 191.3
Book Value Per Share 2 - - 3.870 5.250 5.050 5.290 5.740 6.270
Cash Flow per Share - - - - - - - -
Capex 1 - 2.25 4.72 6.07 7.87 6 7 9
Capex / Sales - 2.02% 2.23% 1.95% 2.52% 1.8% 1.77% 1.85%
Announcement Date 3/9/20 3/4/21 3/3/22 2/23/23 2/22/24 - - -
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

Ratings for Grid Dynamics Holdings, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
C-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
7
Last Close Price
9.93 USD
Average target price
15.42 USD
Spread / Average Target
+55.25%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other IT Services & Consulting

1st Jan change Capi.
GRID DYNAMICS HOLDINGS, INC. Stock Grid Dynamics Holdings, Inc.
-25.51% 754M
ACCENTURE PLC Stock Accenture plc
-12.23% 194B
TATA CONSULTANCY SERVICES LTD. Stock Tata Consultancy Services Ltd.
+0.74% 166B
IBM Stock IBM
+2.19% 153B
AUTOMATIC DATA PROCESSING, INC. Stock Automatic Data Processing, Inc.
+4.34% 99.85B
RELX PLC Stock RELX PLC
+7.04% 77.56B
CROWDSTRIKE HOLDINGS, INC. Stock CrowdStrike Holdings, Inc.
+19.09% 73.55B
INFOSYS LIMITED Stock Infosys Limited
-7.30% 71B
SNOWFLAKE INC. Stock Snowflake Inc.
-20.54% 52.81B
HCL TECHNOLOGIES LIMITED Stock HCL Technologies Limited
+0.53% 47.86B
Other IT Services & Consulting
  1. Stock Market
  2. Equities
  3. GDYN Stock
  4. Financials Grid Dynamics Holdings, Inc.