Market Closed -
Nasdaq
04:00:00 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
1,406
USD
|
+3.09%
|
|
+3.65%
|
-10.53%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
28,431
|
83,387
|
72,084
|
42,562
|
79,456
|
71,281
|
-
|
-
|
Enterprise Value (EV)
1 |
26,200
|
81,047
|
71,145
|
41,618
|
76,623
|
67,050
|
65,402
|
61,991
|
P/E ratio
|
-154
x
|
-20,940
x
|
807
x
|
88.8
x
|
80.8
x
|
41.7
x
|
30.3
x
|
22.5
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
12.4
x
|
21
x
|
10.2
x
|
4.04
x
|
5.49
x
|
4.05
x
|
3.3
x
|
2.76
x
|
EV / Revenue
|
11.4
x
|
20.4
x
|
10.1
x
|
3.95
x
|
5.29
x
|
3.81
x
|
3.03
x
|
2.4
x
|
EV / EBITDA
|
-328
x
|
348
x
|
110
x
|
29
x
|
29.2
x
|
21.1
x
|
15.5
x
|
11.7
x
|
EV / FCF
|
83.4
x
|
86.6
x
|
181
x
|
16.7
x
|
16.5
x
|
26.3
x
|
17.8
x
|
12.9
x
|
FCF Yield
|
1.2%
|
1.15%
|
0.55%
|
5.97%
|
6.04%
|
3.8%
|
5.6%
|
7.74%
|
Price to Book
|
14.3
x
|
50.6
x
|
44.4
x
|
23.3
x
|
25.9
x
|
14.3
x
|
9.35
x
|
5.96
x
|
Nbr of stocks (in thousands)
|
49,710
|
49,777
|
53,459
|
50,295
|
50,560
|
50,697
|
-
|
-
|
Reference price
2 |
571.9
|
1,675
|
1,348
|
846.2
|
1,572
|
1,406
|
1,406
|
1,406
|
Announcement Date
|
2/10/20
|
3/1/21
|
2/22/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,296
|
3,973
|
7,069
|
10,537
|
14,473
|
17,581
|
21,568
|
25,782
|
EBITDA
1 |
-79.84
|
232.7
|
644.6
|
1,437
|
2,628
|
3,183
|
4,226
|
5,321
|
EBIT
1 |
-153.2
|
127.7
|
440.7
|
1,034
|
2,104
|
2,587
|
3,553
|
4,649
|
Operating Margin
|
-6.67%
|
3.21%
|
6.23%
|
9.81%
|
14.54%
|
14.72%
|
16.47%
|
18.03%
|
Earnings before Tax (EBT)
1 |
-107.2
|
81.32
|
240.6
|
780
|
1,553
|
2,478
|
3,542
|
4,857
|
Net income
1 |
-172
|
-0.707
|
83.3
|
482
|
987
|
1,693
|
2,344
|
3,165
|
Net margin
|
-7.49%
|
-0.02%
|
1.18%
|
4.57%
|
6.82%
|
9.63%
|
10.87%
|
12.27%
|
EPS
2 |
-3.710
|
-0.0800
|
1.670
|
9.530
|
19.46
|
33.70
|
46.47
|
62.54
|
Free Cash Flow
1 |
314.3
|
935.5
|
392.1
|
2,486
|
4,631
|
2,548
|
3,665
|
4,800
|
FCF margin
|
13.69%
|
23.54%
|
5.55%
|
23.59%
|
32%
|
14.49%
|
16.99%
|
18.62%
|
FCF Conversion (EBITDA)
|
-
|
402.05%
|
60.83%
|
173%
|
176.22%
|
80.03%
|
86.73%
|
90.22%
|
FCF Conversion (Net income)
|
-
|
-
|
470.7%
|
515.77%
|
469.2%
|
150.44%
|
156.35%
|
151.69%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/10/20
|
3/1/21
|
2/22/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
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 |
1,857
|
2,131
|
2,248
|
2,597
|
2,690
|
3,002
|
3,037
|
3,415
|
3,760
|
4,261
|
3,867
|
4,144
|
4,434
|
5,100
|
4,755
|
EBITDA
1 |
212.7
|
90.5
|
223
|
350
|
393
|
471
|
466
|
686
|
820
|
707
|
614.9
|
778
|
889
|
868.6
|
876.4
|
EBIT
1 |
160.4
|
23.32
|
139
|
250
|
296
|
349
|
340
|
558
|
685
|
572
|
489.7
|
633
|
725.5
|
714.4
|
699.3
|
Operating Margin
|
8.63%
|
1.09%
|
6.18%
|
9.63%
|
11%
|
11.63%
|
11.2%
|
16.34%
|
18.22%
|
13.42%
|
12.66%
|
15.28%
|
16.36%
|
14.01%
|
14.71%
|
Earnings before Tax (EBT)
1 |
126.1
|
-33.94
|
111
|
163
|
198
|
308
|
320
|
472
|
531
|
230
|
427.9
|
577.9
|
704.5
|
676.3
|
627.5
|
Net income
1 |
95.22
|
-46.1
|
65
|
123
|
129
|
165
|
201
|
262
|
359
|
165
|
301
|
401.2
|
478.3
|
457.5
|
407.5
|
Net margin
|
5.13%
|
-2.16%
|
2.89%
|
4.74%
|
4.8%
|
5.5%
|
6.62%
|
7.67%
|
9.55%
|
3.87%
|
7.78%
|
9.68%
|
10.79%
|
8.97%
|
8.57%
|
EPS
2 |
1.920
|
-0.9200
|
1.300
|
2.430
|
2.560
|
3.250
|
3.970
|
5.160
|
7.160
|
3.250
|
5.949
|
8.064
|
9.489
|
9.481
|
8.410
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/4/21
|
2/22/22
|
5/5/22
|
8/3/22
|
11/3/22
|
2/23/23
|
5/3/23
|
8/2/23
|
11/1/23
|
2/22/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
2,231
|
2,340
|
939
|
944
|
2,833
|
4,230
|
5,879
|
9,290
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
314
|
936
|
392
|
2,486
|
4,631
|
2,548
|
3,665
|
4,801
|
ROE (net income / shareholders' equity)
|
-14.8%
|
-0.04%
|
5.23%
|
28.7%
|
40.3%
|
42.9%
|
39.9%
|
36.1%
|
ROA (Net income/ Total Assets)
|
-4.9%
|
-0.01%
|
1%
|
4.04%
|
6.29%
|
8.06%
|
8.72%
|
8.32%
|
Assets
1 |
3,511
|
5,656
|
8,314
|
11,919
|
15,692
|
21,005
|
26,884
|
38,041
|
Book Value Per Share
2 |
39.90
|
33.10
|
30.40
|
36.40
|
60.60
|
98.20
|
150.0
|
236.0
|
Cash Flow per Share
2 |
9.260
|
23.80
|
19.40
|
57.30
|
101.0
|
48.30
|
60.40
|
82.40
|
Capex
1 |
137
|
247
|
573
|
454
|
509
|
666
|
808
|
855
|
Capex / Sales
|
5.96%
|
6.22%
|
8.1%
|
4.31%
|
3.52%
|
3.79%
|
3.75%
|
3.32%
|
Announcement Date
|
2/10/20
|
3/1/21
|
2/22/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
Last Close Price
1,406
USD Average target price
1,906
USD Spread / Average Target +35.58% Consensus |
1st Jan change
|
Capi.
|
---|
| -10.53% | 71.28B | | -2.53% | 184B | | -8.43% | 91.88B | | +41.15% | 91.6B | | +13.73% | 53.58B | | +19.26% | 26.35B | | +17.48% | 10.05B | | -11.43% | 8.53B | | -15.19% | 5.59B | | -14.39% | 3.7B |
E-commerce & Auction Services
|