Market Closed -
Euronext Amsterdam
11:35:09 2024-05-03 am EDT
|
5-day change
|
1st Jan Change
|
13.8
EUR
|
+0.88%
|
|
-1.25%
|
+0.13%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,031
|
13,745
|
10,306
|
4,265
|
2,939
|
2,846
|
-
|
-
|
Enterprise Value (EV)
1 |
5,251
|
13,786
|
11,602
|
4,625
|
3,575
|
3,519
|
3,319
|
3,066
|
P/E ratio
|
-41.3
x
|
-86.4
x
|
-8.64
x
|
-0.75
x
|
-1.59
x
|
-9.06
x
|
-15.5
x
|
-37.7
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
12.1
x
|
6.73
x
|
2.29
x
|
0.77
x
|
0.57
x
|
0.54
x
|
0.51
x
|
0.49
x
|
EV / Revenue
|
12.6
x
|
6.75
x
|
2.58
x
|
0.83
x
|
0.69
x
|
0.67
x
|
0.6
x
|
0.52
x
|
EV / EBITDA
|
428
x
|
72.2
x
|
-35.1
x
|
243
x
|
11
x
|
7.71
x
|
5.75
x
|
4.44
x
|
EV / FCF
|
-73.6
x
|
91.9
x
|
-20.2
x
|
-14.7
x
|
-132
x
|
19.8
x
|
9.86
x
|
8.86
x
|
FCF Yield
|
-1.36%
|
1.09%
|
-4.95%
|
-6.79%
|
-0.76%
|
5.05%
|
10.1%
|
11.3%
|
Price to Book
|
4.44
x
|
1.62
x
|
0.79
x
|
0.53
x
|
0.48
x
|
0.5
x
|
0.48
x
|
0.52
x
|
Nbr of stocks (in thousands)
|
61,206
|
148,759
|
212,621
|
215,966
|
213,278
|
206,207
|
-
|
-
|
Reference price
2 |
82.20
|
92.40
|
48.47
|
19.75
|
13.78
|
13.80
|
13.80
|
13.80
|
Announcement Date
|
2/13/20
|
3/10/21
|
3/2/22
|
3/1/23
|
2/28/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
415.9
|
2,042
|
4,495
|
5,561
|
5,167
|
5,260
|
5,561
|
5,851
|
EBITDA
1 |
12.27
|
191
|
-331
|
19
|
324
|
456.2
|
577.1
|
690.7
|
EBIT
1 |
-25.29
|
19
|
-720
|
-5,149
|
-275
|
-127.5
|
-30.21
|
156.6
|
Operating Margin
|
-6.08%
|
0.93%
|
-16.02%
|
-92.59%
|
-5.32%
|
-2.42%
|
-0.54%
|
2.68%
|
Earnings before Tax (EBT)
1 |
-88.1
|
-147
|
-1,052
|
-5,768
|
-2,071
|
-278.5
|
-157.1
|
-33.68
|
Net income
1 |
-115.5
|
-151
|
-1,031
|
-5,667
|
-1,846
|
-271.8
|
-159.7
|
-48.02
|
Net margin
|
-27.77%
|
-7.39%
|
-22.94%
|
-101.91%
|
-35.73%
|
-5.17%
|
-2.87%
|
-0.82%
|
EPS
2 |
-1.990
|
-1.070
|
-5.610
|
-26.51
|
-8.690
|
-1.523
|
-0.8907
|
-0.3660
|
Free Cash Flow
1 |
-71.37
|
150
|
-574
|
-314
|
-27
|
177.8
|
336.6
|
345.8
|
FCF margin
|
-17.16%
|
7.35%
|
-12.77%
|
-5.65%
|
-0.52%
|
3.38%
|
6.05%
|
5.91%
|
FCF Conversion (EBITDA)
|
-
|
78.53%
|
-
|
-
|
-
|
38.97%
|
58.32%
|
50.07%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/13/20
|
3/10/21
|
3/2/22
|
3/1/23
|
2/28/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 Q1
|
2024 S1
|
2024 S2
|
---|
Net sales
1 |
675
|
1,367
|
1,768
|
2,727
|
2,781
|
2,780
|
2,588
|
2,579
|
1,282
|
2,534
|
2,582
|
EBITDA
|
135
|
-
|
-171
|
-141
|
-134
|
153
|
143
|
-
|
-
|
208
|
246
|
EBIT
|
-
|
-96
|
-
|
-453
|
-3,383
|
-
|
-163
|
-112
|
-
|
-
|
-
|
Operating Margin
|
-
|
-7.02%
|
-
|
-16.61%
|
-121.65%
|
-
|
-6.3%
|
-4.34%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/12/20
|
3/10/21
|
8/17/21
|
3/2/22
|
8/3/22
|
3/1/23
|
7/26/23
|
2/28/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
220
|
41
|
1,296
|
360
|
636
|
673
|
473
|
220
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
17.95
x
|
0.2147
x
|
-3.915
x
|
18.95
x
|
1.963
x
|
1.476
x
|
0.8199
x
|
0.3187
x
|
Free Cash Flow
1 |
-71.4
|
150
|
-574
|
-314
|
-27
|
178
|
337
|
346
|
ROE (net income / shareholders' equity)
|
-11.3%
|
-3.14%
|
-8.61%
|
-5.9%
|
-6.91%
|
-3.13%
|
-0.68%
|
0.53%
|
ROA (Net income/ Total Assets)
|
-6.92%
|
-2.51%
|
-6.59%
|
-4.1%
|
-4.27%
|
-0.13%
|
1.32%
|
1.19%
|
Assets
1 |
1,669
|
6,016
|
15,647
|
138,331
|
43,192
|
209,885
|
-12,063
|
-4,045
|
Book Value Per Share
2 |
18.50
|
57.10
|
61.40
|
37.00
|
28.40
|
27.60
|
28.70
|
26.40
|
Cash Flow per Share
2 |
-1.100
|
1.250
|
-2.300
|
-0.7800
|
0.5900
|
1.380
|
1.970
|
2.320
|
Capex
1 |
7.6
|
27
|
151
|
201
|
152
|
184
|
186
|
185
|
Capex / Sales
|
1.83%
|
1.32%
|
3.36%
|
3.61%
|
2.94%
|
3.49%
|
3.34%
|
3.16%
|
Announcement Date
|
2/13/20
|
3/10/21
|
3/2/22
|
3/1/23
|
2/28/24
|
-
|
-
|
-
|
Last Close Price
13.8
EUR Average target price
21.57
EUR Spread / Average Target +56.30% Consensus |
1st Jan change
|
Capi.
|
---|
| +0.13% | 3.07B | | +24.11% | 434B | | +18.99% | 250B | | +17.31% | 101B | | +23.22% | 88.78B | | +57.56% | 58.93B | | +15.09% | 46.54B | | +4.39% | 37.25B | | +20.16% | 35.9B | | +9.10% | 27.61B |
Other Internet Services
|