Market Closed -
Nasdaq
04:00:00 2024-07-05 pm EDT
|
5-day change
|
1st Jan Change
|
1.5
USD
|
-1.32%
|
|
+19.05%
|
-54.82%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
55,636
|
19,555
|
12,287
|
6,174
|
2,884
|
-
|
-
|
Enterprise Value (EV)
1 |
50,115
|
19,084
|
8,017
|
2,203
|
-81.52
|
-62.03
|
-104.2
|
P/E ratio
|
-19.1
x
|
-8.04
x
|
-6.07
x
|
-3.13
x
|
-3.16
x
|
21.7
x
|
51.1
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
9.69
x
|
2.85
x
|
1.31
x
|
0.59
x
|
0.29
x
|
0.23
x
|
0.22
x
|
EV / Revenue
|
8.73
x
|
2.78
x
|
0.86
x
|
0.21
x
|
-0.01
x
|
-0
x
|
-0.01
x
|
EV / EBITDA
|
-49.1
x
|
-8.03
x
|
-
|
-1.38
x
|
-0.23
x
|
-0.1
x
|
-0.09
x
|
EV / FCF
|
-45
x
|
-7.14
x
|
-8.45
x
|
-5.68
x
|
-0.52
x
|
-0.07
x
|
-0.11
x
|
FCF Yield
|
-2.22%
|
-14%
|
-11.8%
|
-17.6%
|
-192%
|
-1,461%
|
-913%
|
Price to Book
|
7.98
x
|
5.12
x
|
1.75
x
|
1.12
x
|
0.59
x
|
0.47
x
|
0.62
x
|
Nbr of stocks (in thousands)
|
233,607
|
233,932
|
255,589
|
262,011
|
264,536
|
-
|
-
|
Reference price
2 |
238.2
|
83.59
|
48.07
|
23.56
|
10.90
|
10.90
|
10.90
|
Announcement Date
|
3/8/21
|
3/8/22
|
3/8/23
|
3/25/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,100
|
5,740
|
6,866
|
9,368
|
10,506
|
9,787
|
12,655
|
12,925
|
EBITDA
1 |
-
|
-1,020
|
-2,377
|
-
|
-1,593
|
354.6
|
620.1
|
1,181
|
EBIT
1 |
-
|
-1,764
|
-2,199
|
-1,433
|
-487.8
|
-1,005
|
-211.9
|
138.1
|
Operating Margin
|
-
|
-30.73%
|
-32.02%
|
-15.29%
|
-4.64%
|
-10.27%
|
-1.67%
|
1.07%
|
Earnings before Tax (EBT)
1 |
-
|
-1,710
|
-2,483
|
-2,013
|
-1,963
|
-1,161
|
-414.2
|
-254
|
Net income
1 |
-1,670
|
-2,081
|
-2,471
|
-2,008
|
-1,958
|
-1,105
|
-143.1
|
-37.86
|
Net margin
|
-53.87%
|
-36.25%
|
-35.99%
|
-21.44%
|
-18.63%
|
-11.3%
|
-1.13%
|
-0.29%
|
EPS
2 |
-6.800
|
-12.48
|
-10.40
|
-7.920
|
-7.520
|
-3.453
|
0.5015
|
0.2134
|
Free Cash Flow
1 |
-
|
-1,113
|
-2,674
|
-949.2
|
-388.1
|
156.2
|
906.4
|
951.2
|
FCF margin
|
-
|
-19.39%
|
-38.95%
|
-10.13%
|
-3.69%
|
1.6%
|
7.16%
|
7.36%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
44.05%
|
146.17%
|
80.57%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
5/12/20
|
3/8/21
|
3/8/22
|
3/8/23
|
3/25/24
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
2,032
|
2,025
|
2,281
|
2,380
|
2,681
|
2,576
|
2,811
|
2,867
|
2,752
|
2,452
|
2,308
|
2,375
|
2,594
|
2,223
|
EBITDA
|
-
|
-577.6
|
-560.6
|
-437.4
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-505.4
|
-501.4
|
-424.2
|
-300.1
|
-207
|
-216.6
|
-28.56
|
-52.4
|
-190.2
|
-229.7
|
-213.7
|
-225.5
|
-205
|
-287.9
|
Operating Margin
|
-24.87%
|
-24.75%
|
-18.6%
|
-12.61%
|
-7.72%
|
-8.41%
|
-1.02%
|
-1.83%
|
-6.91%
|
-9.37%
|
-9.26%
|
-9.5%
|
-7.9%
|
-12.95%
|
Earnings before Tax (EBT)
1 |
-585.6
|
-605.5
|
-580.1
|
-455.4
|
-371.8
|
-
|
-
|
-
|
-1,284
|
-330
|
-227.4
|
-260
|
-227.1
|
-302.9
|
Net income
1 |
-577.8
|
-604.2
|
-578.8
|
-454.3
|
-370.6
|
-350.4
|
-158.7
|
-
|
-1,282
|
-328
|
-214.5
|
-184
|
-131
|
-
|
Net margin
|
-28.43%
|
-29.83%
|
-25.38%
|
-19.09%
|
-13.82%
|
-13.61%
|
-5.65%
|
-
|
-46.6%
|
-13.38%
|
-9.29%
|
-7.75%
|
-5.05%
|
-
|
EPS
2 |
-2.440
|
-2.480
|
-2.400
|
-1.760
|
-1.440
|
-1.360
|
-0.6000
|
-0.1600
|
-4.880
|
-1.240
|
-0.1200
|
-0.1800
|
-0.1200
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/8/22
|
5/16/22
|
8/22/22
|
11/17/22
|
3/8/23
|
5/10/23
|
8/15/23
|
11/14/23
|
3/25/24
|
5/15/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
5,521
|
471
|
4,270
|
3,971
|
2,966
|
2,947
|
2,989
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-1,113
|
-2,674
|
-949
|
-388
|
156
|
906
|
951
|
ROE (net income / shareholders' equity)
|
-
|
-32.7%
|
-45.7%
|
-37.2%
|
-31.2%
|
-19%
|
-1.3%
|
-5.19%
|
ROA (Net income/ Total Assets)
|
-
|
-30.1%
|
-28.4%
|
-18.5%
|
-4.11%
|
-9.7%
|
2.35%
|
2.14%
|
Assets
1 |
-
|
6,917
|
8,712
|
10,846
|
47,594
|
11,396
|
-6,098
|
-1,772
|
Book Value Per Share
2 |
-
|
29.90
|
16.30
|
27.40
|
21.00
|
18.50
|
23.20
|
17.70
|
Cash Flow per Share
2 |
-
|
-1.660
|
-11.20
|
-3.720
|
-1.460
|
0.7200
|
3.000
|
3.750
|
Capex
1 |
-
|
23.9
|
16.9
|
3.74
|
7.25
|
15.4
|
17.2
|
19.3
|
Capex / Sales
|
-
|
0.42%
|
0.25%
|
0.04%
|
0.07%
|
0.16%
|
0.14%
|
0.15%
|
Announcement Date
|
5/12/20
|
3/8/21
|
3/8/22
|
3/8/23
|
3/25/24
|
-
|
-
|
-
|
Last Close Price
10.9
CNY Average target price
28.74
CNY Spread / Average Target +163.54% Consensus |
1st Jan change
|
Capi.
|
---|
| -54.82% | 397M | | -6.92% | 189B | | -3.86% | 177B | | +45.42% | 93.69B | | -13.18% | 87.19B | | +5.56% | 84.11B | | +10.65% | 52.18B | | +21.21% | 26.78B | | +43.04% | 12.01B | | -25.45% | 7.18B |
E-commerce & Auction Services
|