Market Closed -
Nyse
04:00:02 2024-05-28 pm EDT
|
5-day change
|
1st Jan Change
|
63.52
USD
|
-1.15%
|
|
-0.70%
|
+3.17%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
50,731
|
89,952
|
81,349
|
49,322
|
126,702
|
132,726
|
-
|
-
|
Enterprise Value (EV)
1 |
45,125
|
90,685
|
86,330
|
54,276
|
130,754
|
133,830
|
126,166
|
117,991
|
P/E ratio
|
-4.37
x
|
-13.2
x
|
-161
x
|
-5.33
x
|
70.8
x
|
70.2
x
|
30.2
x
|
21.4
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
3.59
x
|
8.08
x
|
4.66
x
|
1.55
x
|
3.4
x
|
3.07
x
|
2.66
x
|
2.31
x
|
EV / Revenue
|
3.19
x
|
8.14
x
|
4.95
x
|
1.7
x
|
3.51
x
|
3.1
x
|
2.53
x
|
2.05
x
|
EV / EBITDA
|
-16.6
x
|
-35.9
x
|
-112
x
|
31.7
x
|
32.3
x
|
21.3
x
|
15.1
x
|
10.7
x
|
EV / FCF
|
-9.19
x
|
-27
x
|
-116
x
|
139
x
|
38.9
x
|
25.4
x
|
17.5
x
|
12.8
x
|
FCF Yield
|
-10.9%
|
-3.71%
|
-0.86%
|
0.72%
|
2.57%
|
3.94%
|
5.72%
|
7.79%
|
Price to Book
|
2.62
x
|
7.29
x
|
5.65
x
|
6.76
x
|
-
|
9.77
x
|
6.95
x
|
5.29
x
|
Nbr of stocks (in thousands)
|
1,705,815
|
1,763,768
|
1,940,118
|
1,994,407
|
2,057,858
|
2,089,520
|
-
|
-
|
Reference price
2 |
29.74
|
51.00
|
41.93
|
24.73
|
61.57
|
63.52
|
63.52
|
63.52
|
Announcement Date
|
2/6/20
|
2/10/21
|
2/9/22
|
2/8/23
|
2/7/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
14,147
|
11,139
|
17,455
|
31,877
|
37,281
|
43,179
|
49,935
|
57,551
|
EBITDA
1 |
-2,725
|
-2,528
|
-774
|
1,713
|
4,052
|
6,291
|
8,368
|
10,997
|
EBIT
1 |
-8,596
|
-4,863
|
-3,834
|
-1,832
|
1,110
|
3,046
|
5,401
|
7,919
|
Operating Margin
|
-60.76%
|
-43.66%
|
-21.97%
|
-5.75%
|
2.98%
|
7.05%
|
10.82%
|
13.76%
|
Earnings before Tax (EBT)
1 |
-8,433
|
-6,946
|
-1,025
|
-9,426
|
2,321
|
2,170
|
5,161
|
7,346
|
Net income
1 |
-8,506
|
-6,768
|
-496
|
-9,141
|
1,887
|
1,806
|
4,546
|
6,206
|
Net margin
|
-60.13%
|
-60.76%
|
-2.84%
|
-28.68%
|
5.06%
|
4.18%
|
9.1%
|
10.78%
|
EPS
2 |
-6.810
|
-3.860
|
-0.2600
|
-4.640
|
0.8700
|
0.9042
|
2.100
|
2.964
|
Free Cash Flow
1 |
-4,909
|
-3,361
|
-743
|
390
|
3,362
|
5,267
|
7,219
|
9,197
|
FCF margin
|
-34.7%
|
-30.17%
|
-4.26%
|
1.22%
|
9.02%
|
12.2%
|
14.46%
|
15.98%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
22.77%
|
82.97%
|
83.72%
|
86.26%
|
83.64%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
178.17%
|
291.62%
|
158.79%
|
148.2%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/6/20
|
2/10/21
|
2/9/22
|
2/8/23
|
2/7/24
|
-
|
-
|
-
|
Fiscal Period: December |
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
|
2025 Q2
|
---|
Net sales
1 |
5,778
|
6,854
|
8,073
|
8,343
|
8,607
|
8,823
|
9,230
|
9,292
|
9,936
|
10,131
|
10,556
|
10,921
|
11,564
|
11,805
|
12,335
|
EBITDA
1 |
86
|
168
|
364
|
516
|
665
|
761
|
916
|
1,092
|
1,283
|
1,382
|
1,506
|
1,614
|
1,821
|
1,878
|
2,039
|
EBIT
1 |
-550
|
-482
|
-713
|
-495
|
-142
|
-262
|
326
|
394
|
652
|
172
|
795.7
|
921.4
|
1,127
|
1,124
|
1,289
|
Operating Margin
|
-9.52%
|
-7.03%
|
-8.83%
|
-5.93%
|
-1.65%
|
-2.97%
|
3.53%
|
4.24%
|
6.56%
|
1.7%
|
7.54%
|
8.44%
|
9.74%
|
9.52%
|
10.45%
|
Earnings before Tax (EBT)
1 |
791
|
-6,168
|
-2,556
|
-1,176
|
474
|
-138
|
455
|
176
|
1,828
|
-630
|
728
|
852.3
|
1,099
|
1,046
|
1,234
|
Net income
1 |
892
|
-5,930
|
-2,601
|
-1,206
|
595
|
-157
|
394
|
221
|
1,429
|
-654
|
659.5
|
776.2
|
974.4
|
1,004
|
1,176
|
Net margin
|
15.44%
|
-86.52%
|
-32.22%
|
-14.46%
|
6.91%
|
-1.78%
|
4.27%
|
2.38%
|
14.38%
|
-6.46%
|
6.25%
|
7.11%
|
8.43%
|
8.5%
|
9.53%
|
EPS
2 |
0.4400
|
-3.030
|
-1.330
|
-0.6100
|
0.2900
|
-0.0800
|
0.1800
|
0.1000
|
0.6600
|
-0.3100
|
0.3036
|
0.3516
|
0.4606
|
0.4792
|
0.5471
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/9/22
|
5/4/22
|
8/2/22
|
11/1/22
|
2/8/23
|
5/2/23
|
8/1/23
|
11/7/23
|
2/7/24
|
5/8/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
733
|
4,981
|
4,954
|
4,052
|
1,103
|
-
|
-
|
Net Cash position
1 |
5,606
|
-
|
-
|
-
|
-
|
-
|
6,561
|
14,735
|
Leverage (Debt/EBITDA)
|
-
|
-0.29
x
|
-6.435
x
|
2.892
x
|
1
x
|
0.1754
x
|
-
|
-
|
Free Cash Flow
1 |
-4,909
|
-3,361
|
-743
|
390
|
3,362
|
5,267
|
7,219
|
9,197
|
ROE (net income / shareholders' equity)
|
-66.7%
|
-51.2%
|
-3.71%
|
-83.9%
|
20.3%
|
13.4%
|
25%
|
26.9%
|
ROA (Net income/ Total Assets)
|
-30.5%
|
-20.8%
|
-1.38%
|
-12.9%
|
5.33%
|
4.05%
|
8.99%
|
9.55%
|
Assets
1 |
27,875
|
32,507
|
36,012
|
70,883
|
35,404
|
44,626
|
50,559
|
64,983
|
Book Value Per Share
2 |
11.40
|
7.000
|
7.420
|
3.660
|
-
|
6.500
|
9.140
|
12.00
|
Cash Flow per Share
2 |
-3.460
|
-1.570
|
-0.2400
|
0.3300
|
1.710
|
2.960
|
3.830
|
-
|
Capex
1 |
588
|
616
|
298
|
252
|
223
|
305
|
292
|
355
|
Capex / Sales
|
4.16%
|
5.53%
|
1.71%
|
0.79%
|
0.6%
|
0.71%
|
0.58%
|
0.62%
|
Announcement Date
|
2/6/20
|
2/10/21
|
2/9/22
|
2/8/23
|
2/7/24
|
-
|
-
|
-
|
Last Close Price
63.52
USD Average target price
87.37
USD Spread / Average Target +37.55% Consensus |
1st Jan change
|
Capi.
|
---|
| +3.17% | 133B | | +26.63% | 451B | | +33.30% | 280B | | +28.11% | 92.61B | | +7.98% | 93.33B | | +65.13% | 61.54B | | +13.70% | 45.98B | | +22.96% | 36.9B | | -4.73% | 34.01B | | +12.04% | 28.35B |
Other Internet Services
|