End-of-day quote
Nyse
06:00:00 2024-05-02 pm EDT
|
5-day change
|
1st Jan Change
|
6.17
USD
|
+0.16%
|
|
+1.98%
|
-4.34%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,008
|
457.3
|
3,012
|
2,803
|
-
|
-
|
Enterprise Value (EV)
1 |
1,008
|
1,376
|
3,898
|
3,593
|
3,421
|
3,127
|
P/E ratio
|
-0.76
x
|
-13.5
x
|
-25.8
x
|
79.1
x
|
34.2
x
|
15.6
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
-
|
0.25
x
|
1.32
x
|
1.13
x
|
1.05
x
|
0.99
x
|
EV / Revenue
|
-
|
0.74
x
|
1.7
x
|
1.45
x
|
1.29
x
|
1.1
x
|
EV / EBITDA
|
-
|
13.4
x
|
10.3
x
|
7.44
x
|
6.27
x
|
4.97
x
|
EV / FCF
|
-
|
-2,820,362
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-0%
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
2.28
x
|
2.49
x
|
2.25
x
|
2.24
x
|
1.7
x
|
Nbr of stocks (in thousands)
|
102,101
|
67,754
|
467,023
|
472,617
|
-
|
-
|
Reference price
2 |
9.870
|
6.750
|
6.450
|
5.930
|
5.930
|
5.930
|
Announcement Date
|
3/22/22
|
3/9/23
|
3/5/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
1,851
|
2,290
|
2,484
|
2,657
|
2,843
|
EBITDA
1 |
-
|
103
|
380
|
482.6
|
546
|
628.9
|
EBIT
1 |
-
|
-198
|
186
|
289.5
|
344.3
|
461
|
Operating Margin
|
-
|
-10.7%
|
8.12%
|
11.65%
|
12.96%
|
16.22%
|
Earnings before Tax (EBT)
1 |
-
|
-287
|
-145
|
53.39
|
133.9
|
246.9
|
Net income
1 |
-473
|
-25
|
-63
|
41.71
|
117
|
167.8
|
Net margin
|
-
|
-1.35%
|
-2.75%
|
1.68%
|
4.41%
|
5.9%
|
EPS
2 |
-12.91
|
-0.5000
|
-0.2500
|
0.0750
|
0.1733
|
0.3800
|
Free Cash Flow
|
-
|
-488
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-26.36%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/22/22
|
3/9/23
|
3/5/24
|
-
|
-
|
-
|
Fiscal Period: December |
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 |
488
|
527
|
578
|
592
|
571
|
549
|
610
|
631.9
|
627.7
|
602.2
|
666.2
|
666.2
|
EBITDA
1 |
41
|
43
|
99
|
106
|
95
|
80
|
123
|
121.2
|
120.4
|
116.4
|
135.2
|
146.6
|
EBIT
1 |
-45
|
-38
|
53
|
57
|
45
|
31
|
76
|
75.63
|
70.76
|
67.11
|
66.3
|
90.53
|
Operating Margin
|
-9.22%
|
-7.21%
|
9.17%
|
9.63%
|
7.88%
|
5.65%
|
12.46%
|
11.97%
|
11.27%
|
11.15%
|
9.95%
|
13.59%
|
Earnings before Tax (EBT)
1 |
-82
|
-85
|
-35
|
-57
|
-10
|
-43
|
8
|
15.53
|
19.15
|
-
|
11.63
|
32.88
|
Net income
|
-20
|
-26
|
-2
|
-14
|
-
|
-47
|
-19
|
-
|
-
|
-
|
-27.61
|
-78.08
|
Net margin
|
-4.1%
|
-4.93%
|
-0.35%
|
-2.36%
|
-
|
-8.56%
|
-3.11%
|
-
|
-
|
-
|
-4.14%
|
-11.72%
|
EPS
2 |
-0.4300
|
-0.5200
|
-0.0300
|
-0.2300
|
-
|
-0.1600
|
-0.0400
|
0.0200
|
0.0100
|
0.0100
|
0.0500
|
0.0400
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/10/22
|
3/9/23
|
5/9/23
|
8/10/23
|
11/7/23
|
3/5/24
|
5/7/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
919
|
886
|
790
|
619
|
325
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
8.922
x
|
2.332
x
|
1.638
x
|
1.133
x
|
0.5161
x
|
Free Cash Flow
|
-
|
-488
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
-3.37%
|
-9.26%
|
7.5%
|
9.19%
|
11.3%
|
ROA (Net income/ Total Assets)
|
-
|
-0.67%
|
-1.68%
|
-2.65%
|
-6.08%
|
-
|
Assets
1 |
-
|
3,748
|
3,740
|
-1,576
|
-1,926
|
-
|
Book Value Per Share
2 |
-
|
2.970
|
2.590
|
2.630
|
2.650
|
3.480
|
Cash Flow per Share
2 |
-
|
-0.8800
|
0.3500
|
0.5400
|
0.5500
|
-
|
Capex
1 |
-
|
94
|
113
|
128
|
134
|
143
|
Capex / Sales
|
-
|
5.08%
|
4.93%
|
5.14%
|
5.04%
|
5.04%
|
Announcement Date
|
3/22/22
|
3/9/23
|
3/5/24
|
-
|
-
|
-
|
Last Close Price
5.93
USD Average target price
8
USD Spread / Average Target +34.91% Consensus |
1st Jan change
|
Capi.
|
---|
| -4.34% | 2.8B | | +25.95% | 430B | | +25.72% | 263B | | +10.33% | 138B | | +8.01% | 100B | | +25.63% | 87.99B | | +17.47% | 46.22B | | +4.52% | 36.88B | | +20.84% | 35.21B | | +15.15% | 29.13B |
Other Internet Services
|