PROSUS N.V. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 34.78 EUR | -0.40% |
|
-2.82% | +28.87% |
| May. 17 | Tech Down Ahead of Nvidia Earnings -- Tech Roundup | DJ |
| May. 17 | News Highlights : Top Company News of the Day - Friday at 5 PM ET | DJ |
Valuation
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 113,157 | 179,068 | 76,379 | 99,380 | 93,104 | - | - |
| Enterprise Value (EV) 2 | 108,706 | 182,168 | 78,826 | 105,914 | 101,994 | 100,990 | 106,514 |
| P/E ratio | 30.7 x | 25.1 x | 4.18 x | 10.7 x | 17.8 x | 14.6 x | 12.1 x |
| Yield | 0.16% | 0.16% | 0.29% | 0.19% | 0.24% | 0.3% | 0.28% |
| Capitalization / Revenue | 34 x | 35 x | 11.1 x | 17.2 x | 17.1 x | 14.6 x | 12.8 x |
| EV / Revenue | 32.6 x | 35.6 x | 11.5 x | 18.4 x | 18.7 x | 15.8 x | 14.6 x |
| EV / EBITDA | -336 x | -3,437 x | -192 x | -170 x | -1,543 x | 389 x | 236 x |
| EV / FCF | -355 x | 4,337 x | -94 x | -285 x | 169 x | 112 x | 75.5 x |
| FCF Yield | -0.28% | 0.02% | -1.06% | -0.35% | 0.59% | 0.89% | 1.32% |
| Price to Book | 3.97 x | 4.26 x | 2.05 x | 2.22 x | 2.03 x | 1.7 x | 1.5 x |
| Nbr of stocks (in thousands) | 3,542,183 | 3,511,353 | 3,095,179 | 2,778,125 | 2,466,630 | - | - |
| Reference price 3 | 28.97 | 43.49 | 22.29 | 33.01 | 34.78 | 34.78 | 34.78 |
| Announcement Date | 6/29/20 | 6/21/21 | 6/27/22 | 6/27/23 | - | - | - |
1EUR in Million2USD in Million3EUR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 3,291 | 3,330 | 5,116 | 6,866 | 5,765 | 5,442 | 6,396 | 7,289 |
| EBITDA 1 | - | -324 | -53 | -411 | -622 | -66.09 | 259.6 | 451.1 |
| EBIT 1 | - | -507 | -1,040 | -859 | -1,338 | -335.8 | -173.7 | 13.04 |
| Operating Margin | - | -15.23% | -20.33% | -12.51% | -23.21% | -6.17% | -2.72% | 0.18% |
| Earnings before Tax (EBT) 1 | - | 3,790 | 7,332 | 18,691 | 9,519 | 5,709 | 5,852 | 6,969 |
| Net income 1 | - | 3,824 | 7,449 | 18,733 | 10,112 | 5,152 | 5,814 | 6,828 |
| Net margin | - | 114.83% | 145.6% | 272.84% | 175.4% | 94.66% | 90.91% | 93.66% |
| EPS 2 | 3.894 | 0.9423 | 1.733 | 5.327 | 3.082 | 1.953 | 2.375 | 2.877 |
| Free Cash Flow 1 | - | -306 | 42 | -839 | -372 | 602 | 897.7 | 1,410 |
| FCF margin | - | -9.19% | 0.82% | -12.22% | -6.45% | 11.06% | 14.04% | 19.35% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | 345.76% | 312.61% |
| FCF Conversion (Net income) | - | - | 0.56% | - | - | 11.68% | 15.44% | 20.66% |
| Dividend per Share 2 | - | 0.0462 | 0.0678 | 0.0642 | 0.0642 | 0.0834 | 0.1040 | 0.0975 |
| Announcement Date | 6/21/19 | 6/29/20 | 6/21/21 | 6/27/22 | 6/27/23 | - | - | - |
1USD in Million2EUR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: Maart | 2020 S2 | 2021 S1 | 2022 S1 | 2022 S2 | 2023 S1 | 2023 S2 | 2024 S1 | 2024 S2 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,913 | 2,173 | 3,065 | 3,801 | 3,240 | 3,240 | 2,556 | 2,821 |
| EBITDA | - | -55 | - | - | -251 | - | 3,186 | - |
| EBIT | - | - | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - |
| Net income | - | - | - | - | - | - | - | - |
| Net margin | - | - | - | - | - | - | - | - |
| EPS | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 6/29/20 | 11/22/20 | 11/22/21 | 6/27/22 | 11/23/22 | 6/27/23 | 12/9/23 | - |
1USD in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 3,100 | 2,447 | 6,534 | 8,890 | 7,885 | 13,410 |
| Net Cash position 1 | - | 4,451 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | -58.49 x | -5.954 x | -10.5 x | -134.5 x | 30.37 x | 29.73 x |
| Free Cash Flow 1 | - | -306 | 42 | -839 | -372 | 602 | 898 | 1,410 |
| ROE (net income / shareholders' equity) | - | 13.6% | 13.6% | 7.98% | 5.28% | 11.5% | 13.3% | 14.1% |
| ROA (Net income/ Total Assets) | - | 11.1% | 10.7% | 5.87% | 3.68% | 9.46% | 9.16% | 9.95% |
| Assets 1 | - | 34,376 | 69,543 | 319,251 | 274,790 | 54,477 | 63,505 | 68,608 |
| Book Value Per Share 2 | - | 7.300 | 10.20 | 10.90 | 14.90 | 17.20 | 20.40 | 23.20 |
| Cash Flow per Share 2 | - | -0.0500 | 0.0400 | -0.1700 | -0.0400 | 0.2800 | 0.4000 | 0.4200 |
| Capex 1 | - | 97 | 117 | 234 | 252 | 172 | 203 | 244 |
| Capex / Sales | - | 2.91% | 2.29% | 3.41% | 4.37% | 3.17% | 3.18% | 3.35% |
| Announcement Date | 6/21/19 | 6/29/20 | 6/21/21 | 6/27/22 | 6/27/23 | - | - | - |
1USD in Million2EUR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
B+
Sell
Buy
Mean consensus
BUY
Number of Analysts
18
Last Close Price
34.78
EUR
Average target price
42.35
EUR
Spread / Average Target
+21.79%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +28.87% | 93.1B | |
| +28.41% | 447B | |
| +32.84% | 279B | |
| +4.37% | 134B | |
| +6.12% | 91.72B | |
| +63.99% | 61.12B | |
| +14.10% | 46.14B | |
| +24.73% | 37.24B | |
| -1.67% | 35.1B | |
| +11.88% | 28.31B |
- Stock Market
- Equities
- PRX Stock
- Financials Prosus N.V.
