Market Closed -
Nyse
04:00:02 2024-05-24 pm EDT
|
5-day change
|
1st Jan Change
|
2.13
USD
|
-5.33%
|
|
+18.99%
|
+42.00%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
24,246
|
6,373
|
2,303
|
3,352
|
-
|
-
|
Enterprise Value (EV)
1 |
22,193
|
4,115
|
293.5
|
1,322
|
938.4
|
401.4
|
P/E ratio
|
-1.98
x
|
-11.7
x
|
-34.3
x
|
31.5
x
|
11.3
x
|
8.76
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
1.2
x
|
0.26
x
|
0.12
x
|
0.16
x
|
0.15
x
|
0.14
x
|
EV / Revenue
|
1.1
x
|
0.17
x
|
0.01
x
|
0.06
x
|
0.04
x
|
0.02
x
|
EV / EBITDA
|
-3.63
x
|
-12.8
x
|
-
|
4.75
x
|
1.86
x
|
0.58
x
|
EV / FCF
|
-3.63
x
|
-104
x
|
-
|
4.81
x
|
3.45
x
|
0.88
x
|
FCF Yield
|
-27.6%
|
-0.96%
|
-
|
20.8%
|
29%
|
113%
|
Price to Book
|
30.5
x
|
20.5
x
|
9.04
x
|
4.21
x
|
4.34
x
|
-
|
Nbr of stocks (in thousands)
|
236,051
|
216,399
|
216,324
|
217,320
|
-
|
-
|
Reference price
2 |
102.7
|
29.45
|
10.65
|
15.43
|
15.43
|
15.43
|
Announcement Date
|
2/15/22
|
2/13/23
|
2/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
11,336
|
20,121
|
24,221
|
19,971
|
21,388
|
22,887
|
23,829
|
EBITDA
1 |
-
|
-6,117
|
-322.7
|
-
|
278.3
|
504
|
698
|
EBIT
1 |
-
|
-6,330
|
-708.8
|
-130.1
|
105.4
|
327.8
|
457.4
|
Operating Margin
|
-
|
-31.46%
|
-2.93%
|
-0.65%
|
0.49%
|
1.43%
|
1.92%
|
Earnings before Tax (EBT)
1 |
-
|
-6,420
|
-800.1
|
-71.86
|
120
|
306.9
|
346
|
Net income
1 |
-3,177
|
-6,429
|
-814.4
|
-99.88
|
120.5
|
273.1
|
293.7
|
Net margin
|
-28.03%
|
-31.95%
|
-3.36%
|
-0.5%
|
0.56%
|
1.19%
|
1.23%
|
EPS
2 |
-
|
-51.75
|
-2.510
|
-0.3100
|
0.4896
|
1.366
|
1.761
|
Free Cash Flow
1 |
-
|
-6,118
|
-39.52
|
-
|
275
|
272
|
454
|
FCF margin
|
-
|
-30.41%
|
-0.16%
|
-
|
1.29%
|
1.19%
|
1.91%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
98.83%
|
53.97%
|
65.04%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
228.25%
|
99.61%
|
154.6%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
4/16/21
|
2/15/22
|
2/13/23
|
2/29/24
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
5,484
|
5,444
|
6,634
|
5,943
|
6,201
|
4,997
|
4,841
|
5,140
|
4,993
|
5,024
|
5,425
|
5,790
|
5,506
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-1,040
|
-
|
-0.239
|
-312
|
52
|
-50.06
|
-49.56
|
-8.628
|
-21.88
|
-11.11
|
33
|
27
|
35
|
Operating Margin
|
-18.96%
|
-
|
-0%
|
-5.25%
|
0.84%
|
-1%
|
-1.02%
|
-0.17%
|
-0.44%
|
-0.22%
|
0.61%
|
0.47%
|
0.64%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
-1,096
|
-478.8
|
-36.49
|
-346.9
|
47.81
|
-54.45
|
-38.73
|
-0.083
|
-6.618
|
10.02
|
33
|
47
|
55
|
Net margin
|
-19.99%
|
-8.8%
|
-0.55%
|
-5.84%
|
0.77%
|
-1.09%
|
-0.8%
|
-0%
|
-0.13%
|
0.2%
|
0.61%
|
0.81%
|
1%
|
EPS
2 |
-3.380
|
-1.480
|
-0.1100
|
-1.070
|
0.1500
|
-0.1700
|
-
|
-
|
-0.0200
|
-
|
1.808
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/15/22
|
6/15/22
|
8/11/22
|
11/11/22
|
2/13/23
|
5/12/23
|
9/1/23
|
11/16/23
|
2/29/24
|
5/13/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
2,052
|
2,258
|
2,009
|
2,030
|
2,414
|
2,951
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-6,118
|
-39.5
|
-
|
275
|
272
|
454
|
ROE (net income / shareholders' equity)
|
-
|
-
|
-111%
|
10.6%
|
40.2%
|
38.3%
|
35.4%
|
ROA (Net income/ Total Assets)
|
-
|
-89.6%
|
-6.15%
|
0.43%
|
3.54%
|
5.02%
|
6.98%
|
Assets
1 |
-
|
7,172
|
13,234
|
-23,200
|
3,402
|
5,442
|
4,207
|
Book Value Per Share
2 |
-
|
3.360
|
1.430
|
1.180
|
3.660
|
3.560
|
-
|
Cash Flow per Share
2 |
-
|
-43.70
|
0.4000
|
-
|
3.280
|
2.460
|
-
|
Capex
1 |
-
|
452
|
127
|
-
|
152
|
108
|
114
|
Capex / Sales
|
-
|
2.24%
|
0.52%
|
-
|
0.71%
|
0.47%
|
0.48%
|
Announcement Date
|
4/16/21
|
2/15/22
|
2/13/23
|
2/29/24
|
-
|
-
|
-
|
Last Close Price
15.43
CNY Average target price
14.25
CNY Spread / Average Target -7.61% Consensus |
1st Jan change
|
Capi.
|
---|
| +42.00% | 463M | | +7.70% | 219B | | +4.84% | 197B | | +42.00% | 92.24B | | +7.76% | 85.86B | | -26.87% | 73.41B | | +10.24% | 51.98B | | +24.74% | 27.56B | | +23.55% | 10.6B | | -10.25% | 8.65B |
E-commerce & Auction Services
|