Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
14.54 USD | -0.68% |
|
-6.13% | -1.22% |
Valuation
Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|
Capitalization 1 | 1,024 | 713.6 | 1,121 | 1,130 | - | - |
Enterprise Value (EV) 1 | 855.9 | 629.7 | 1,020 | 962.4 | 861.6 | 738.4 |
P/E ratio | -19 x | -68.6 x | -98.1 x | 64.2 x | 30.4 x | 19.5 x |
Yield | - | - | - | - | - | - |
Capitalization / Revenue | 2.7 x | 1.32 x | 1.87 x | 1.8 x | 1.6 x | 1.41 x |
EV / Revenue | 2.25 x | 1.17 x | 1.7 x | 1.53 x | 1.22 x | 0.92 x |
EV / EBITDA | 31.6 x | 9.38 x | 10.5 x | 8.38 x | 5.72 x | 4.15 x |
EV / FCF | -54.2 x | - | - | 15.1 x | 19.8 x | 8.32 x |
FCF Yield | -1.85% | - | - | 6.62% | 5.05% | 12% |
Price to Book | 4.03 x | - | - | 2.73 x | 2.26 x | 1.89 x |
Nbr of stocks (in thousands) | 65,835 | 74,334 | 76,125 | 77,738 | - | - |
Reference price 2 | 15.55 | 9.600 | 14.72 | 14.54 | 14.54 | 14.54 |
Announcement Date | 2/24/22 | 2/14/23 | 2/14/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Net sales 1 | - | 379.6 | 538.9 | 599.4 | 629.2 | 704.9 | 800.3 |
EBITDA 1 | - | 27.1 | 67.1 | 97.6 | 114.9 | 150.6 | 177.8 |
EBIT 1 | - | -39 | -19 | 3.6 | 24.15 | 50.15 | 88.05 |
Operating Margin | - | -10.27% | -3.53% | 0.6% | 3.84% | 7.11% | 11% |
Earnings before Tax (EBT) 1 | - | -37.7 | -20 | 6.3 | 27.64 | 53.39 | 86.22 |
Net income 1 | 5.3 | -42.5 | -10.2 | -11.8 | 18.35 | 40.59 | 67.17 |
Net margin | - | -11.2% | -1.89% | -1.97% | 2.92% | 5.76% | 8.39% |
EPS 2 | 0.2000 | -0.8200 | -0.1400 | -0.1500 | 0.2265 | 0.4790 | 0.7450 |
Free Cash Flow 1 | - | -15.8 | - | - | 63.7 | 43.5 | 88.8 |
FCF margin | - | -4.16% | - | - | 10.12% | 6.17% | 11.1% |
FCF Conversion (EBITDA) | - | - | - | - | 55.44% | 28.89% | 49.93% |
FCF Conversion (Net income) | - | - | - | - | 347.08% | 107.17% | 132.2% |
Dividend per Share 2 | - | - | - | - | - | - | - |
Announcement Date | 10/8/21 | 2/24/22 | 2/14/23 | 2/14/24 | - | - | - |
Income Statement Evolution (Quarterly data)
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 | 99.5 | 129.1 | 125.2 | 142.6 | 142 | 169.6 | 143.3 | 152.8 | 133.7 | 161.9 | 149.8 | 165.8 | 152.1 | 178.3 | 164.8 |
EBITDA 1 | 13.5 | 8.9 | 12.7 | 14.5 | 31 | 20.9 | 20.7 | 26.7 | 29.3 | 25.5 | 17.58 | 34.54 | 37.25 | 38.27 | 26.4 |
EBIT 1 | -9.4 | -9.1 | -6.8 | -8.8 | 7.9 | -0.8 | -2.8 | 4 | 4.6 | 3.7 | -5.114 | 11.19 | 14.37 | 8.291 | - |
Operating Margin | -9.45% | -7.05% | -5.43% | -6.17% | 5.56% | -0.47% | -1.95% | 2.62% | 3.44% | 2.29% | -3.41% | 6.75% | 9.45% | 4.65% | - |
Earnings before Tax (EBT) 1 | -8.1 | -9.3 | -9.1 | -9.2 | 7.6 | -0.1 | -3.6 | 4.7 | 5.3 | 4.8 | -4.3 | 12.55 | 15.05 | 9.6 | 1.2 |
Net income 1 | -7.9 | -10.5 | -9.3 | 0.7 | 8.9 | 1.7 | -10.7 | -0.5 | -2.3 | 1.1 | -4.625 | 9.7 | 12.25 | 5.9 | -2.5 |
Net margin | -7.94% | -8.13% | -7.43% | 0.49% | 6.27% | 1% | -7.47% | -0.33% | -1.72% | 0.68% | -3.09% | 5.85% | 8.05% | 3.31% | -1.52% |
EPS 2 | -0.1300 | -0.1600 | -0.1400 | 0.0100 | 0.1200 | 0.0200 | -0.1400 | -0.0100 | -0.0300 | 0.0100 | -0.0538 | 0.1143 | 0.1465 | 0.0800 | 0.0247 |
Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 2/24/22 | 5/3/22 | 8/4/22 | 11/2/22 | 2/14/23 | 5/2/23 | 8/2/23 | 10/26/23 | 2/14/24 | 4/25/24 | - | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - | - |
Net Cash position 1 | - | 168 | 83.9 | 100 | 168 | 269 | 392 |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
Free Cash Flow 1 | - | -15.8 | - | - | 63.7 | 43.5 | 88.8 |
ROE (net income / shareholders' equity) | - | -25% | -3.4% | -3.33% | 4.34% | 11.2% | 12% |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - |
Book Value Per Share 2 | - | 3.860 | - | - | 5.330 | 6.430 | 7.710 |
Cash Flow per Share | - | 0.1400 | 0.3400 | - | - | - | - |
Capex 1 | - | 2.3 | 4.6 | 0.7 | 41.4 | 44.8 | 47.2 |
Capex / Sales | - | 0.61% | 0.85% | 0.12% | 6.58% | 6.36% | 5.9% |
Announcement Date | 10/8/21 | 2/24/22 | 2/14/23 | 2/14/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
![Consensus](/images/consensus_flch.gif)
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
-1.22% | 1.13B | |
-4.41% | 51.83B | |
-5.25% | 30.49B | |
+50.40% | 26.65B | |
+37.88% | 26.64B | |
+28.55% | 19.72B | |
+9.54% | 13.89B | |
+36.13% | 12.57B | |
+25.09% | 8.88B | |
+165.18% | 8.01B |
- Stock Market
- Equities
- NRDS Stock
- Financials NerdWallet, Inc.