Market Closed -
London S.E.
11:35:21 2024-06-07 am EDT
|
5-day change
|
1st Jan Change
|
216
GBX
|
-0.23%
|
|
+4.60%
|
+45.45%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,813
|
484.9
|
790.5
|
1,162
|
-
|
-
|
Enterprise Value (EV)
1 |
1,719
|
411.5
|
881.9
|
1,077
|
1,054
|
1,020
|
P/E ratio
|
-68.1
x
|
-33.3
x
|
118
x
|
166
x
|
138
x
|
95.3
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
13.8
x
|
3.26
x
|
4.48
x
|
5.62
x
|
4.77
x
|
4.02
x
|
EV / Revenue
|
13.1
x
|
2.76
x
|
5
x
|
5.21
x
|
4.32
x
|
3.53
x
|
EV / EBITDA
|
443
x
|
-93.1
x
|
56.9
x
|
52.7
x
|
38.9
x
|
28.2
x
|
EV / FCF
|
-178
x
|
-40.8
x
|
50.9
x
|
54.8
x
|
40
x
|
26.9
x
|
FCF Yield
|
-0.56%
|
-2.45%
|
1.96%
|
1.82%
|
2.5%
|
3.72%
|
Price to Book
|
30.8
x
|
10.6
x
|
13.2
x
|
21.9
x
|
19.2
x
|
14.8
x
|
Nbr of stocks (in thousands)
|
409,205
|
415,489
|
418,179
|
419,783
|
-
|
-
|
Reference price
2 |
4.429
|
1.167
|
1.890
|
2.768
|
2.768
|
2.768
|
Announcement Date
|
3/22/22
|
3/21/23
|
3/19/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
102
|
131.4
|
148.9
|
176.3
|
206.8
|
243.8
|
288.9
|
EBITDA
1 |
-
|
3.877
|
-4.421
|
15.5
|
20.45
|
27.11
|
36.16
|
EBIT
1 |
-
|
-4.355
|
-11.78
|
6.5
|
9.252
|
13.76
|
20.73
|
Operating Margin
|
-
|
-3.31%
|
-7.91%
|
3.69%
|
4.47%
|
5.64%
|
7.18%
|
Earnings before Tax (EBT)
1 |
-
|
-26.61
|
-15.04
|
-1.9
|
6.9
|
12.13
|
13.71
|
Net income
1 |
-12.28
|
-25.89
|
-14.64
|
7.1
|
6.745
|
8.55
|
9.827
|
Net margin
|
-12.04%
|
-19.7%
|
-9.83%
|
4.03%
|
3.26%
|
3.51%
|
3.4%
|
EPS
2 |
-
|
-0.0650
|
-0.0350
|
0.0160
|
0.0167
|
0.0200
|
0.0291
|
Free Cash Flow
1 |
-
|
-9.665
|
-10.1
|
17.32
|
19.65
|
26.32
|
37.9
|
FCF margin
|
-
|
-7.35%
|
-6.78%
|
9.82%
|
9.5%
|
10.8%
|
13.12%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
111.73%
|
96.11%
|
97.1%
|
104.81%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
243.92%
|
291.33%
|
307.89%
|
385.67%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/22/21
|
3/22/22
|
3/21/23
|
3/19/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Net sales
1 |
62.45
|
69
|
73
|
-
|
84.57
|
91.73
|
99.6
|
108.6
|
EBITDA
1 |
-
|
0.108
|
-6.592
|
1.014
|
5.696
|
9.8
|
9.9
|
9.9
|
EBIT
1 |
-
|
-4.264
|
-10.36
|
-2.577
|
-2.257
|
5.2
|
2.55
|
3.23
|
Operating Margin
|
-
|
-6.18%
|
-14.19%
|
-
|
-2.67%
|
5.67%
|
2.56%
|
2.97%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
-
|
-
|
-9
|
-5.404
|
-2.503
|
9.603
|
2.11
|
2.88
|
Net margin
|
-
|
-
|
-12.33%
|
-
|
-2.96%
|
10.47%
|
2.12%
|
2.65%
|
EPS
2 |
-
|
-
|
-0.0220
|
-0.0130
|
-0.006000
|
0.0220
|
0.0100
|
0.0200
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
9/15/21
|
3/22/22
|
9/13/22
|
3/21/23
|
9/19/23
|
3/19/24
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
91.5
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
93.2
|
73.5
|
-
|
84.5
|
108
|
142
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
5.901
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-9.67
|
-10.1
|
17.3
|
19.7
|
26.3
|
37.9
|
ROE (net income / shareholders' equity)
|
-
|
-24.8%
|
-27.8%
|
13%
|
17%
|
24.8%
|
41.3%
|
ROA (Net income/ Total Assets)
|
-
|
-7.7%
|
-8.31%
|
5.05%
|
11%
|
11.6%
|
12.8%
|
Assets
1 |
-
|
336.3
|
176.2
|
140.6
|
61.32
|
73.71
|
76.77
|
Book Value Per Share
2 |
-
|
0.1400
|
0.1100
|
0.1400
|
0.1300
|
0.1400
|
0.1900
|
Cash Flow per Share
2 |
-
|
-0.0100
|
-0.0100
|
0.0500
|
0.0800
|
0.0900
|
0.1000
|
Capex
1 |
-
|
4.22
|
7.4
|
3.56
|
6.6
|
7.3
|
10.1
|
Capex / Sales
|
-
|
3.21%
|
4.97%
|
2.02%
|
3.19%
|
2.99%
|
3.48%
|
Announcement Date
|
3/22/21
|
3/22/22
|
3/21/23
|
3/19/24
|
-
|
-
|
-
|
Last Close Price
2.768
USD Average target price
2.953
USD Spread / Average Target +6.70% Consensus |
1st Jan change
|
Capi.
|
---|
| +46.13% | 1.16B | | +27.66% | 452B | | +33.20% | 279B | | +11.91% | 144B | | +7.98% | 93.32B | | +25.83% | 91.51B | | +70.03% | 63.37B | | +15.32% | 46.64B | | +25.04% | 36.22B | | -11.83% | 31.47B |
Other Internet Services
|