Real-time Estimate
Tradegate
02:30:13 2024-07-18 am EDT
|
5-day change
|
1st Jan Change
|
1.555
EUR
|
+2.44%
|
|
+3.83%
|
+3.83%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,890
|
1,536
|
1,980
|
2,030
|
-
|
-
|
Enterprise Value (EV)
1 |
2,645
|
660.5
|
1,437
|
1,414
|
1,329
|
1,174
|
P/E ratio
|
-11.7
x
|
-5.36
x
|
-63.8
x
|
-108
x
|
45.4
x
|
22.3
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
2.13
x
|
0.75
x
|
0.98
x
|
0.95
x
|
0.86
x
|
0.78
x
|
EV / Revenue
|
1.45
x
|
0.32
x
|
0.71
x
|
0.66
x
|
0.56
x
|
0.45
x
|
EV / EBITDA
|
-20.1
x
|
-9.37
x
|
16.8
x
|
11.5
x
|
6.96
x
|
4.5
x
|
EV / FCF
|
-11.8
x
|
-2.94
x
|
-78.9
x
|
39.7
x
|
14.6
x
|
9.13
x
|
FCF Yield
|
-8.46%
|
-34%
|
-1.27%
|
2.52%
|
6.83%
|
11%
|
Price to Book
|
3.62
x
|
1.98
x
|
3.93
x
|
4.18
x
|
3.64
x
|
2.79
x
|
Nbr of stocks (in thousands)
|
1,854,797
|
1,792,095
|
1,551,849
|
1,561,201
|
-
|
-
|
Reference price
2 |
2.097
|
0.8570
|
1.276
|
1.300
|
1.300
|
1.300
|
Announcement Date
|
3/17/22
|
3/16/23
|
3/14/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
771.8
|
1,824
|
2,041
|
2,030
|
2,147
|
2,362
|
2,599
|
EBITDA
1 |
-
|
-131.4
|
-70.5
|
85.4
|
123.3
|
191
|
260.8
|
EBIT
1 |
-
|
-269.5
|
-131.9
|
-43.7
|
-30.87
|
31.34
|
105.2
|
Operating Margin
|
-
|
-14.77%
|
-6.46%
|
-2.15%
|
-1.44%
|
1.33%
|
4.05%
|
Earnings before Tax (EBT)
1 |
-
|
-298.2
|
-230.6
|
-10.9
|
-1.532
|
63.56
|
144.8
|
Net income
1 |
-
|
-308.5
|
-294.1
|
-31.8
|
-15.36
|
47.61
|
96.54
|
Net margin
|
-
|
-16.91%
|
-14.41%
|
-1.57%
|
-0.72%
|
2.02%
|
3.71%
|
EPS
2 |
-0.2600
|
-0.1800
|
-0.1600
|
-0.0200
|
-0.0120
|
0.0287
|
0.0582
|
Free Cash Flow
1 |
-
|
-223.7
|
-224.6
|
-18.2
|
35.66
|
90.8
|
128.6
|
FCF margin
|
-
|
-12.26%
|
-11.01%
|
-0.9%
|
1.66%
|
3.84%
|
4.95%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
28.93%
|
47.53%
|
49.3%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
190.73%
|
133.15%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/6/21
|
3/17/22
|
3/16/23
|
3/14/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
---|
Net sales
1 |
922.5
|
901.9
|
1,013
|
-
|
512
|
508.3
|
1,020
|
1,010
|
515.5
|
527.1
|
1,039
|
520.3
|
568.3
|
1,090
|
-
|
EBITDA
1 |
-
|
-104.4
|
-67.9
|
-2.6
|
-
|
-
|
39.4
|
-
|
25
|
-
|
53.65
|
-
|
-
|
69
|
-
|
EBIT
|
-107.2
|
-187
|
-
|
-
|
-
|
-
|
-46.1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-11.62%
|
-20.73%
|
-
|
-
|
-
|
-
|
-4.52%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-193.4
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-199.8
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-22.15%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-0.003100
|
-0.003170
|
-
|
-0.003070
|
-0.003380
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/11/21
|
3/17/22
|
8/10/22
|
3/16/23
|
5/10/23
|
8/10/23
|
8/10/23
|
3/14/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
1,244
|
875
|
544
|
615
|
700
|
856
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-224
|
-225
|
-18.2
|
35.7
|
90.8
|
129
|
ROE (net income / shareholders' equity)
|
-
|
-49.4%
|
-31.3%
|
-3.39%
|
-3.49%
|
9.15%
|
15.1%
|
ROA (Net income/ Total Assets)
|
-
|
-28.3%
|
-20.1%
|
-2.68%
|
0.11%
|
8.75%
|
11.1%
|
Assets
1 |
-
|
1,089
|
1,462
|
1,188
|
-14,435
|
544.3
|
868.2
|
Book Value Per Share
2 |
-
|
0.5800
|
0.4300
|
0.3200
|
0.3100
|
0.3600
|
0.4700
|
Cash Flow per Share
2 |
-
|
-0.1000
|
-0.0800
|
0.0100
|
0.0700
|
0.1200
|
0.1600
|
Capex
1 |
-
|
56
|
80.4
|
43.7
|
49.3
|
55.9
|
60.3
|
Capex / Sales
|
-
|
3.07%
|
3.94%
|
2.15%
|
2.3%
|
2.37%
|
2.32%
|
Announcement Date
|
1/6/21
|
3/17/22
|
3/16/23
|
3/14/24
|
-
|
-
|
-
|
Average target price
1.591
GBP Spread / Average Target +22.38% Consensus |
1st Jan change
|
Capi.
|
---|
| +26.29% | 437B | | +32.98% | 279B | | +11.45% | 143B | | +8.71% | 93.96B | | +21.49% | 87.53B | | +56.85% | 58.67B | | +4.32% | 42.18B | | +12.10% | 33.46B | | -13.13% | 31.01B |
Other Internet Services
|