Financials Prosus N.V.

Equities

PRX

NL0013654783

Internet Services

Market Closed - Euronext Amsterdam 11:35:20 2024-02-28 am EST After market 01:44:13 pm
27.26 EUR -2.35% Intraday chart for Prosus N.V. 27.43 +0.62%

Valuation

Fiscal Period: Maart 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 113,157 179,068 76,379 99,380 76,158 - -
Enterprise Value (EV) 2 108,706 182,168 78,826 105,914 89,850 85,109 84,946
P/E ratio 30.7 x 25.1 x 4.18 x 10.7 x 14.6 x 12.4 x 9.93 x
Yield 0.16% 0.16% 0.29% 0.19% 0.3% 0.38% 0.35%
Capitalization / Revenue 34 x 35 x 11.1 x 17.2 x 13.9 x 11.9 x 10.4 x
EV / Revenue 32.6 x 35.6 x 11.5 x 18.4 x 16.4 x 13.3 x 11.6 x
EV / EBITDA -336 x -3,437 x -192 x -170 x -3,007 x 258 x 146 x
EV / FCF -355 x 4,337 x -94 x -285 x 140 x 122 x 63.8 x
FCF Yield -0.28% 0.02% -1.06% -0.35% 0.71% 0.82% 1.57%
Price to Book 3.97 x 4.26 x 2.05 x 2.22 x 1.65 x 1.37 x 1.21 x
Nbr of stocks (in thousands) 3,542,183 3,511,353 3,095,179 2,778,125 2,513,605 - -
Reference price 3 28.97 43.49 22.29 33.01 27.92 27.92 27.92
Announcement Date 6/29/20 6/21/21 6/27/22 6/27/23 - - -
1EUR in Million2USD in Million3EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 3,291 3,330 5,116 6,866 5,765 5,491 6,417 7,293
EBITDA 1 - -324 -53 -411 -622 -29.88 329.5 583.3
EBIT 1 - -507 -1,040 -859 -1,338 -367.7 -173.9 1.644
Operating Margin - -15.23% -20.33% -12.51% -23.21% -6.7% -2.71% 0.02%
Earnings before Tax (EBT) 1 - 3,790 7,332 18,691 9,519 6,666 6,092 7,357
Net income 1 - 3,824 7,449 18,733 10,112 5,367 5,801 6,969
Net margin - 114.83% 145.6% 272.84% 175.4% 97.73% 90.41% 95.55%
EPS 2 3.894 0.9423 1.733 5.327 3.082 1.911 2.260 2.812
Free Cash Flow 1 - -306 42 -839 -372 641.9 699.9 1,331
FCF margin - -9.19% 0.82% -12.22% -6.45% 11.69% 10.91% 18.24%
FCF Conversion (EBITDA) - - - - - - 212.38% 228.12%
FCF Conversion (Net income) - - 0.56% - - 11.96% 12.06% 19.09%
Dividend per Share 2 - 0.0462 0.0678 0.0642 0.0642 0.0824 0.1071 0.0987
Announcement Date 6/21/19 6/29/20 6/21/21 6/27/22 6/27/23 - - -
1USD in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2020 S2 2021 S1 2022 S1 2022 S2 2023 S1 2023 S2 2024 S1 2024 S2
Net sales 1 1,913 2,173 3,065 3,801 3,240 3,240 2,556 2,821
EBITDA - -55 - - -251 - 3,186 -
EBIT - - - - - - - -
Operating Margin - - - - - - - -
Earnings before Tax (EBT) - - - - - - - -
Net income - - - - - - - -
Net margin - - - - - - - -
EPS - - - - - - - -
Dividend per Share - - - - - - - -
Announcement Date 6/29/20 11/22/20 11/22/21 6/27/22 11/23/22 6/27/23 12/9/23 -
1USD in Million
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - 3,100 2,447 6,534 13,692 8,950 8,787
Net Cash position 1 - 4,451 - - - - - -
Leverage (Debt/EBITDA) - - -58.49 x -5.954 x -10.5 x -458.2 x 27.16 x 15.07 x
Free Cash Flow 1 - -306 42 -839 -372 642 700 1,331
ROE (net income / shareholders' equity) - 13.6% 13.6% 7.98% 5.28% 11.4% 13% 13.7%
ROA (Net income/ Total Assets) - 11.1% 10.7% 5.87% 3.68% 10.7% 9.08% 10.1%
Assets 1 - 34,376 69,543 319,251 274,790 50,029 63,911 69,110
Book Value Per Share 2 - 7.300 10.20 10.90 14.90 17.00 20.40 23.10
Cash Flow per Share 2 - -0.0500 0.0400 -0.1700 -0.0400 0.2900 0.2000 0.2600
Capex 1 - 97 117 234 252 90.4 219 242
Capex / Sales - 2.91% 2.29% 3.41% 4.37% 1.65% 3.42% 3.31%
Announcement Date 6/21/19 6/29/20 6/21/21 6/27/22 6/27/23 - - -
1USD in Million2EUR
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
B+
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
18
Last Close Price
27.92 EUR
Average target price
42.63 EUR
Spread / Average Target
+52.67%
Consensus

Quarterly revenue - Rate of surprise

-40% Limited-time offer: Our subscriptions help you unlock the best investment opportunities.
SIGN UP NOW