Market Closed -
Nasdaq
04:00:00 2024-05-07 pm EDT
|
5-day change
|
1st Jan Change
|
1,689
USD
|
+2.11%
|
|
+15.77%
|
+7.45%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
28,431
|
83,387
|
72,084
|
42,562
|
79,456
|
83,846
|
-
|
-
|
Enterprise Value (EV)
1 |
26,200
|
81,047
|
71,145
|
41,618
|
76,623
|
79,721
|
77,834
|
74,614
|
P/E ratio
|
-154
x
|
-20,940
x
|
807
x
|
88.8
x
|
80.8
x
|
47.4
x
|
35.3
x
|
26.7
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
12.4
x
|
21
x
|
10.2
x
|
4.04
x
|
5.49
x
|
4.57
x
|
3.75
x
|
3.18
x
|
EV / Revenue
|
11.4
x
|
20.4
x
|
10.1
x
|
3.95
x
|
5.29
x
|
4.34
x
|
3.48
x
|
2.83
x
|
EV / EBITDA
|
-328
x
|
348
x
|
110
x
|
29
x
|
29.2
x
|
24.1
x
|
18.1
x
|
14
x
|
EV / FCF
|
83.4
x
|
86.6
x
|
181
x
|
16.7
x
|
16.5
x
|
32.7
x
|
24.6
x
|
36.9
x
|
FCF Yield
|
1.2%
|
1.15%
|
0.55%
|
5.97%
|
6.04%
|
3.06%
|
4.07%
|
2.71%
|
Price to Book
|
14.3
x
|
50.6
x
|
44.4
x
|
23.3
x
|
25.9
x
|
16.6
x
|
11
x
|
7.04
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
|
1,654
|
1,654
|
1,654
|
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
|
18,351
|
22,344
|
26,351
|
EBITDA
1 |
-79.84
|
232.7
|
644.6
|
1,437
|
2,628
|
3,309
|
4,302
|
5,328
|
EBIT
1 |
-153.2
|
127.7
|
440.7
|
1,034
|
2,104
|
2,660
|
3,616
|
4,606
|
Operating Margin
|
-6.67%
|
3.21%
|
6.23%
|
9.81%
|
14.54%
|
14.5%
|
16.18%
|
17.48%
|
Earnings before Tax (EBT)
1 |
-107.2
|
81.32
|
240.6
|
780
|
1,553
|
2,568
|
3,596
|
4,894
|
Net income
1 |
-172
|
-0.707
|
83.3
|
482
|
987
|
1,770
|
2,364
|
3,159
|
Net margin
|
-7.49%
|
-0.02%
|
1.18%
|
4.57%
|
6.82%
|
9.64%
|
10.58%
|
11.99%
|
EPS
2 |
-3.710
|
-0.0800
|
1.670
|
9.530
|
19.46
|
34.92
|
46.80
|
61.95
|
Free Cash Flow
1 |
314.3
|
935.5
|
392.1
|
2,486
|
4,631
|
2,437
|
3,167
|
2,022
|
FCF margin
|
13.69%
|
23.54%
|
5.55%
|
23.59%
|
32%
|
13.28%
|
14.17%
|
7.67%
|
FCF Conversion (EBITDA)
|
-
|
402.05%
|
60.83%
|
173%
|
176.22%
|
73.65%
|
73.62%
|
37.95%
|
FCF Conversion (Net income)
|
-
|
-
|
470.7%
|
515.77%
|
469.2%
|
137.72%
|
133.96%
|
64.01%
|
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 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 |
2,131
|
2,248
|
2,597
|
2,690
|
3,002
|
3,037
|
3,415
|
3,760
|
4,261
|
4,333
|
4,653
|
4,967
|
5,630
|
5,054
|
5,429
|
EBITDA
1 |
90.5
|
223
|
350
|
393
|
471
|
466
|
686
|
820
|
707
|
682
|
813.9
|
958.6
|
1,011
|
932
|
1,052
|
EBIT
1 |
23.32
|
139
|
250
|
296
|
349
|
340
|
558
|
685
|
572
|
528
|
642.3
|
760.6
|
813.9
|
758.6
|
871.2
|
Operating Margin
|
1.09%
|
6.18%
|
9.63%
|
11%
|
11.63%
|
11.2%
|
16.34%
|
18.22%
|
13.42%
|
12.19%
|
13.8%
|
15.31%
|
14.46%
|
15.01%
|
16.05%
|
Earnings before Tax (EBT)
1 |
-33.94
|
111
|
163
|
198
|
308
|
320
|
472
|
531
|
230
|
481
|
564.7
|
725.7
|
832.9
|
700.7
|
804.1
|
Net income
1 |
-46.1
|
65
|
123
|
129
|
165
|
201
|
262
|
359
|
165
|
344
|
381.7
|
488.5
|
559.1
|
475.1
|
544.2
|
Net margin
|
-2.16%
|
2.89%
|
4.74%
|
4.8%
|
5.5%
|
6.62%
|
7.67%
|
9.55%
|
3.87%
|
7.94%
|
8.2%
|
9.83%
|
9.93%
|
9.4%
|
10.02%
|
EPS
2 |
-0.9200
|
1.300
|
2.430
|
2.560
|
3.250
|
3.970
|
5.160
|
7.160
|
3.250
|
6.780
|
7.626
|
9.614
|
10.89
|
9.290
|
10.74
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
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
|
5/2/24
|
-
|
-
|
-
|
-
|
-
|
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
|
4,125
|
6,012
|
9,232
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
314
|
936
|
392
|
2,486
|
4,631
|
2,437
|
3,167
|
2,022
|
ROE (net income / shareholders' equity)
|
-14.8%
|
-0.04%
|
5.23%
|
28.7%
|
40.3%
|
42.6%
|
39.5%
|
35.6%
|
ROA (Net income/ Total Assets)
|
-4.9%
|
-0.01%
|
1%
|
4.04%
|
6.29%
|
7%
|
8.62%
|
8.12%
|
Assets
1 |
3,511
|
5,656
|
8,314
|
11,919
|
15,692
|
25,280
|
27,430
|
38,904
|
Book Value Per Share
2 |
39.90
|
33.10
|
30.40
|
36.40
|
60.60
|
99.40
|
150.0
|
235.0
|
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
|
683
|
811
|
871
|
Capex / Sales
|
5.96%
|
6.22%
|
8.1%
|
4.31%
|
3.52%
|
3.72%
|
3.63%
|
3.31%
|
Announcement Date
|
2/10/20
|
3/1/21
|
2/22/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
Last Close Price
1,654
USD Average target price
1,910
USD Spread / Average Target +15.49% Consensus |
1st Jan change
|
Capi.
|
---|
| +7.45% | 83.85B | | +2.40% | 198B | | -5.92% | 193B | | -1.09% | 99.68B | | +41.03% | 95.37B | | +14.14% | 53.59B | | +14.79% | 24.99B | | +27.01% | 10.48B | | -11.88% | 8.77B | | -17.51% | 5.45B |
E-commerce & Auction Services
|