Market Closed -
Nasdaq
04:00:00 2024-06-07 pm EDT
|
5-day change
|
1st Jan Change
|
113.3
USD
|
-0.70%
|
|
+2.87%
|
+14.54%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
45,345
|
51,081
|
18,953
|
39,379
|
46,318
|
-
|
-
|
Enterprise Value (EV)
1 |
40,850
|
47,324
|
15,432
|
35,301
|
41,399
|
40,100
|
37,072
|
P/E ratio
|
-19.3
x
|
-107
x
|
-13.3
x
|
-69.6
x
|
830
x
|
95.8
x
|
39.5
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
15.7
x
|
10.5
x
|
2.88
x
|
4.56
x
|
4.49
x
|
3.86
x
|
3.34
x
|
EV / Revenue
|
14.2
x
|
9.68
x
|
2.34
x
|
4.09
x
|
4.01
x
|
3.34
x
|
2.67
x
|
EV / EBITDA
|
216
x
|
164
x
|
42.7
x
|
29.7
x
|
24.1
x
|
17.4
x
|
12.3
x
|
EV / FCF
|
280
x
|
84.1
x
|
80.8
x
|
22.8
x
|
25.3
x
|
18.7
x
|
14.9
x
|
FCF Yield
|
0.36%
|
1.19%
|
1.24%
|
4.39%
|
3.96%
|
5.36%
|
6.73%
|
Price to Book
|
1.89
x
|
10.7
x
|
2.68
x
|
5.71
x
|
6.01
x
|
4.99
x
|
3.91
x
|
Nbr of stocks (in thousands)
|
317,657
|
343,057
|
388,217
|
398,209
|
408,914
|
-
|
-
|
Reference price
2 |
142.8
|
148.9
|
48.82
|
98.89
|
113.3
|
113.3
|
113.3
|
Announcement Date
|
2/25/21
|
2/16/22
|
2/16/23
|
2/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
885
|
2,886
|
4,888
|
6,583
|
8,635
|
10,314
|
12,008
|
13,863
|
EBITDA
1 |
-
|
189
|
289
|
361
|
1,190
|
1,720
|
2,299
|
3,003
|
EBIT
1 |
-
|
69
|
-452
|
-1,124
|
-579
|
-108.4
|
379
|
1,168
|
Operating Margin
|
-
|
2.39%
|
-9.25%
|
-17.07%
|
-6.71%
|
-1.05%
|
3.16%
|
8.43%
|
Earnings before Tax (EBT)
1 |
-
|
-458
|
-463
|
-1,399
|
-534
|
75.36
|
568.4
|
1,437
|
Net income
1 |
-
|
-461
|
-468
|
-1,365
|
-558
|
50.98
|
486.5
|
1,291
|
Net margin
|
-
|
-15.97%
|
-9.57%
|
-20.74%
|
-6.46%
|
0.49%
|
4.05%
|
9.32%
|
EPS
2 |
-15.44
|
-7.390
|
-1.390
|
-3.680
|
-1.420
|
0.1365
|
1.182
|
2.870
|
Free Cash Flow
1 |
-
|
146
|
563
|
191
|
1,550
|
1,638
|
2,150
|
2,495
|
FCF margin
|
-
|
5.06%
|
11.52%
|
2.9%
|
17.95%
|
15.88%
|
17.9%
|
18%
|
FCF Conversion (EBITDA)
|
-
|
77.25%
|
194.81%
|
52.91%
|
130.25%
|
95.2%
|
93.53%
|
83.09%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
3,212.33%
|
441.97%
|
193.24%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/13/20
|
2/25/21
|
2/16/22
|
2/16/23
|
2/15/24
|
-
|
-
|
-
|
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 |
1,300
|
1,456
|
1,608
|
1,701
|
1,818
|
2,035
|
2,133
|
2,164
|
2,303
|
2,513
|
2,539
|
2,583
|
2,711
|
2,930
|
2,954
|
EBITDA
1 |
47
|
54
|
103
|
87
|
117
|
204
|
279
|
344
|
363
|
371
|
391.9
|
453.1
|
504.7
|
514.9
|
531.1
|
EBIT
1 |
-154
|
-173
|
-273
|
-308
|
-370
|
-171
|
-211
|
-108
|
-89
|
-61
|
-77.04
|
0.0267
|
35.95
|
41.93
|
12.54
|
Operating Margin
|
-11.85%
|
-11.88%
|
-16.98%
|
-18.11%
|
-20.35%
|
-8.4%
|
-9.89%
|
-4.99%
|
-3.86%
|
-2.43%
|
-3.03%
|
0%
|
1.33%
|
1.43%
|
0.42%
|
Earnings before Tax (EBT)
1 |
-153
|
-167
|
-272
|
-301
|
-659
|
-145
|
-181
|
-69
|
-139
|
-18
|
-33.39
|
43.22
|
81.54
|
89.67
|
73.82
|
Net income
1 |
-155
|
-167
|
-263
|
-295
|
-640
|
-161
|
-170
|
-73
|
-154
|
-23
|
-36.43
|
39.49
|
71.36
|
68.07
|
54.72
|
Net margin
|
-11.92%
|
-11.47%
|
-16.36%
|
-17.34%
|
-35.2%
|
-7.91%
|
-7.97%
|
-3.37%
|
-6.69%
|
-0.92%
|
-1.43%
|
1.53%
|
2.63%
|
2.32%
|
1.85%
|
EPS
2 |
-0.4500
|
-0.4800
|
-0.7200
|
-0.7700
|
-1.650
|
-0.4100
|
-0.4400
|
-0.1900
|
-0.3900
|
-0.0600
|
-0.0820
|
0.1012
|
0.1813
|
0.2316
|
0.1855
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/16/22
|
5/5/22
|
8/4/22
|
11/3/22
|
2/16/23
|
5/4/23
|
8/2/23
|
11/1/23
|
2/15/24
|
5/1/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
4,495
|
3,757
|
3,521
|
4,078
|
4,919
|
6,218
|
9,246
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
146
|
563
|
191
|
1,550
|
1,638
|
2,150
|
2,495
|
ROE (net income / shareholders' equity)
|
-
|
-25.5%
|
2.5%
|
-6.01%
|
10.4%
|
17.9%
|
18.9%
|
17.9%
|
ROA (Net income/ Total Assets)
|
-
|
-11.4%
|
1.78%
|
-4.13%
|
6.81%
|
11.2%
|
13.7%
|
-
|
Assets
1 |
-
|
4,043
|
-26,292
|
33,027
|
-8,198
|
456.1
|
3,556
|
-
|
Book Value Per Share
2 |
-
|
75.30
|
13.90
|
18.20
|
17.30
|
18.90
|
22.70
|
29.00
|
Cash Flow per Share
2 |
-
|
4.040
|
2.050
|
0.9900
|
4.260
|
4.900
|
6.470
|
9.100
|
Capex
1 |
-
|
106
|
129
|
176
|
123
|
272
|
315
|
363
|
Capex / Sales
|
-
|
3.67%
|
2.64%
|
2.67%
|
1.42%
|
2.64%
|
2.63%
|
2.62%
|
Announcement Date
|
11/13/20
|
2/25/21
|
2/16/22
|
2/16/23
|
2/15/24
|
-
|
-
|
-
|
Last Close Price
113.3
USD Average target price
134
USD Spread / Average Target +18.33% Consensus |
1st Jan change
|
Capi.
|
---|
| +14.54% | 46.32B | | +27.66% | 443B | | +31.75% | 276B | | +12.57% | 145B | | +7.73% | 93.11B | | +25.68% | 90.17B | | +64.02% | 61.13B | | +23.05% | 35.73B | | -12.79% | 31.13B | | +19.09% | 30.13B |
Other Internet Services
|