Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
2.01 USD | -0.99% |
|
-2.90% | -17.62% |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 823.3 | 700.8 | 686.9 | 455.5 | 153.1 | 132 | - | - |
Enterprise Value (EV) 1 | 595.2 | 473 | 430.5 | 161.9 | 26.01 | 10.18 | -1.207 | -22.92 |
P/E ratio | 46.7 x | -2.87 x | 63.9 x | -3.5 x | -0.92 x | -17.5 x | 87.5 x | 21.4 x |
Yield | - | - | - | - | - | - | - | - |
Capitalization / Revenue | 0.98 x | 2.82 x | 1.9 x | 0.85 x | 0.32 x | 0.28 x | 0.26 x | 0.24 x |
EV / Revenue | 0.71 x | 1.9 x | 1.19 x | 0.3 x | 0.05 x | 0.02 x | -0 x | -0.04 x |
EV / EBITDA | 8.5 x | -38.5 x | 12.4 x | 1.51 x | 0.48 x | -72.6 x | -0.07 x | -1.01 x |
EV / FCF | 8.99 x | 199 x | 15 x | 2.6 x | 1.07 x | -2.99 x | -0.19 x | -2.36 x |
FCF Yield | 11.1% | 0.5% | 6.68% | 38.5% | 93.4% | -33.4% | -522% | -42.3% |
Price to Book | 0.92 x | 1.06 x | 0.99 x | 0.77 x | 0.72 x | 1.04 x | 1.01 x | 2.61 x |
Nbr of stocks (in thousands) | 70,464 | 70,734 | 71,650 | 72,215 | 69,245 | 69,818 | - | - |
Reference price 2 | 11.68 | 9.907 | 9.587 | 6.307 | 2.211 | 1.891 | 1.891 | 1.891 |
Announcement Date | 2/11/20 | 2/9/21 | 2/8/22 | 2/7/23 | 2/6/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 838.6 | 248.9 | 361.5 | 535 | 485 | 479.4 | 513.7 | 541 |
EBITDA 1 | 70 | -12.3 | 34.6 | 107.5 | 54.1 | -0.1402 | 16.46 | 22.77 |
EBIT 1 | 38.15 | -252.7 | 10.05 | -120.3 | -156.6 | -12.81 | 4.322 | 2.38 |
Operating Margin | 4.55% | -101.5% | 2.78% | -22.48% | -32.28% | -2.67% | 0.84% | 0.44% |
Earnings before Tax (EBT) 1 | 37.69 | -253.1 | 23.29 | -120.2 | -151.9 | -11.12 | 8.678 | 4.8 |
Net income 1 | 17.16 | -245.4 | 10.7 | -127.2 | -164.5 | -8.516 | 4.424 | 3.7 |
Net margin | 2.05% | -98.58% | 2.96% | -23.78% | -33.91% | -1.78% | 0.86% | 0.68% |
EPS 2 | 0.2500 | -3.450 | 0.1500 | -1.800 | -2.400 | -0.1083 | 0.0216 | 0.0882 |
Free Cash Flow 1 | 66.2 | 2.371 | 28.76 | 62.29 | 24.29 | -3.4 | 6.3 | 9.7 |
FCF margin | 7.89% | 0.95% | 7.96% | 11.64% | 5.01% | -0.71% | 1.23% | 1.79% |
FCF Conversion (EBITDA) | 94.58% | - | 83.11% | 57.95% | 44.89% | - | 38.27% | 42.59% |
FCF Conversion (Net income) | 385.78% | - | 268.64% | - | - | - | 142.42% | 262.16% |
Dividend per Share 2 | - | - | - | - | - | - | - | - |
Announcement Date | 2/11/20 | 2/9/21 | 2/8/22 | 2/7/23 | 2/6/24 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2021 Q3 | 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 | 138.6 | 89.13 | 101.6 | 144.8 | 183.7 | 104.9 | 111 | 124.4 | 157.9 | 91.7 | 101.4 | 119.1 | 163 | 97.13 | 108.5 |
EBITDA 1 | 15.5 | 19.6 | 21.1 | 30.3 | 33.5 | 22.6 | 18.6 | 12.2 | 16 | 7.3 | -9.2 | -4.441 | 8.43 | 5.471 | -6.939 |
EBIT 1 | 8.584 | 13.18 | -4.843 | -59.77 | -73.41 | 17.76 | 14.76 | 8.567 | -184.3 | 4.411 | -11.56 | -6.203 | 4.352 | 0.6331 | -9.709 |
Operating Margin | 6.19% | 14.79% | -4.76% | -41.29% | -39.96% | 16.93% | 13.29% | 6.88% | -116.76% | 4.81% | -11.4% | -5.21% | 2.67% | 0.65% | -8.95% |
Earnings before Tax (EBT) 1 | 8.831 | 25.74 | -4.626 | -59.54 | -73 | 16.92 | 15.56 | 9.838 | -182.6 | 5.352 | -10.72 | -5.916 | 4.627 | 2.07 | -9.737 |
Net income 1 | 5.528 | 15.2 | -10.7 | -59.81 | -67.14 | 10.42 | 9.888 | 5.776 | -182.6 | 2.494 | -8.384 | -5.347 | 4.086 | 1.414 | -7.617 |
Net margin | 3.99% | 17.06% | -10.52% | -41.31% | -36.55% | 9.94% | 8.91% | 4.64% | -115.69% | 2.72% | -8.27% | -4.49% | 2.51% | 1.46% | -7.02% |
EPS 2 | 0.1000 | 0.2000 | -0.1500 | -0.8500 | -0.9500 | 0.1500 | 0.1500 | 0.1000 | -2.650 | 0.0500 | -0.0200 | -0.0658 | 0.0443 | 0.0130 | -0.0413 |
Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 11/1/21 | 2/8/22 | 5/2/22 | 8/9/22 | 11/1/22 | 2/7/23 | 5/2/23 | 8/1/23 | 11/1/23 | 2/6/24 | 4/30/24 | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - | - | - |
Net Cash position 1 | 228 | 228 | 256 | 294 | 127 | 122 | 133 | 155 |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
Free Cash Flow 1 | 66.2 | 2.37 | 28.8 | 62.3 | 24.3 | -3.4 | 6.3 | 9.7 |
ROE (net income / shareholders' equity) | 3.06% | -31.5% | 1.58% | -20.3% | 10.7% | -1% | 2.72% | 10% |
ROA (Net income/ Total Assets) | 2.43% | -25.3% | 1.29% | 12.4% | 8.19% | -0.3% | 3.86% | - |
Assets 1 | 707.5 | 969.5 | 832.7 | -1,028 | -2,008 | 2,867 | 114.7 | - |
Book Value Per Share 2 | 12.70 | 9.380 | 9.670 | 8.220 | 3.090 | 1.820 | 1.870 | 0.7200 |
Cash Flow per Share | 1.040 | 0.1100 | 0.4400 | 0.9300 | - | - | - | - |
Capex 1 | 8.02 | 5.5 | 3.78 | 3.98 | 3.51 | 2.57 | 2.93 | 2.92 |
Capex / Sales | 0.96% | 2.21% | 1.05% | 0.74% | 0.72% | 0.54% | 0.57% | 0.54% |
Announcement Date | 2/11/20 | 2/9/21 | 2/8/22 | 2/7/23 | 2/6/24 | - | - | - |
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. | |
---|---|---|
-16.80% | 142M | |
+29.22% | 435B | |
+40.36% | 293B | |
+16.03% | 148B | |
+12.51% | 97.98B | |
+23.42% | 86.61B | |
+67.08% | 62.81B | |
+9.17% | 43.94B | |
+11.73% | 32.79B | |
-15.58% | 30.32B |
- Stock Market
- Equities
- TRVG Stock
- Financials trivago N.V.