Market Closed -
Nasdaq
04:00:00 2024-05-31 pm EDT
|
5-day change
|
1st Jan Change
|
1,726
USD
|
+1.51%
|
|
+1.89%
|
+9.80%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
28,431
|
83,387
|
72,084
|
42,562
|
79,456
|
87,482
|
-
|
-
|
Enterprise Value (EV)
1 |
26,200
|
81,047
|
71,145
|
41,618
|
76,623
|
83,332
|
80,940
|
78,015
|
P/E ratio
|
-154
x
|
-20,940
x
|
807
x
|
88.8
x
|
80.8
x
|
50.1
x
|
37.4
x
|
27.1
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
12.4
x
|
21
x
|
10.2
x
|
4.04
x
|
5.49
x
|
4.49
x
|
3.83
x
|
3.19
x
|
EV / Revenue
|
11.4
x
|
20.4
x
|
10.1
x
|
3.95
x
|
5.29
x
|
4.28
x
|
3.54
x
|
2.84
x
|
EV / EBITDA
|
-328
x
|
348
x
|
110
x
|
29
x
|
29.2
x
|
25.5
x
|
18.7
x
|
14.1
x
|
EV / FCF
|
83.4
x
|
86.6
x
|
181
x
|
16.7
x
|
16.5
x
|
34.2
x
|
25.6
x
|
38.6
x
|
FCF Yield
|
1.2%
|
1.15%
|
0.55%
|
5.97%
|
6.04%
|
2.92%
|
3.91%
|
2.59%
|
Price to Book
|
14.3
x
|
50.6
x
|
44.4
x
|
23.3
x
|
25.9
x
|
18.4
x
|
12.1
x
|
7.73
x
|
Nbr of stocks (in thousands)
|
49,710
|
49,777
|
53,459
|
50,295
|
50,560
|
50,697
|
-
|
-
|
Reference price
2 |
571.9
|
1,675
|
1,348
|
846.2
|
1,572
|
1,726
|
1,726
|
1,726
|
Announcement Date
|
2/10/20
|
3/1/21
|
2/22/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,296
|
3,973
|
7,069
|
10,537
|
14,473
|
19,477
|
22,863
|
27,433
|
EBITDA
1 |
-79.84
|
232.7
|
644.6
|
1,437
|
2,628
|
3,273
|
4,318
|
5,538
|
EBIT
1 |
-153.2
|
127.7
|
440.7
|
1,034
|
2,104
|
2,650
|
3,623
|
4,779
|
Operating Margin
|
-6.67%
|
3.21%
|
6.23%
|
9.81%
|
14.54%
|
13.6%
|
15.85%
|
17.42%
|
Earnings before Tax (EBT)
1 |
-107.2
|
81.32
|
240.6
|
780
|
1,553
|
2,554
|
3,532
|
4,859
|
Net income
1 |
-172
|
-0.707
|
83.3
|
482
|
987
|
1,753
|
2,335
|
3,242
|
Net margin
|
-7.49%
|
-0.02%
|
1.18%
|
4.57%
|
6.82%
|
9%
|
10.21%
|
11.82%
|
EPS
2 |
-3.710
|
-0.0800
|
1.670
|
9.530
|
19.46
|
34.42
|
46.18
|
63.56
|
Free Cash Flow
1 |
314.3
|
935.5
|
392.1
|
2,486
|
4,631
|
2,437
|
3,167
|
2,022
|
FCF margin
|
13.69%
|
23.54%
|
5.55%
|
23.59%
|
32%
|
12.51%
|
13.85%
|
7.37%
|
FCF Conversion (EBITDA)
|
-
|
402.05%
|
60.83%
|
173%
|
176.22%
|
74.46%
|
73.34%
|
36.51%
|
FCF Conversion (Net income)
|
-
|
-
|
470.7%
|
515.77%
|
469.2%
|
139.03%
|
135.65%
|
62.36%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/10/20
|
3/1/21
|
2/22/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
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
|
2025 Q2
|
---|
Net sales
1 |
2,131
|
2,248
|
2,597
|
2,690
|
3,002
|
3,037
|
3,415
|
3,760
|
4,261
|
4,333
|
4,719
|
5,013
|
5,632
|
5,227
|
5,482
|
EBITDA
1 |
90.5
|
223
|
350
|
393
|
471
|
466
|
686
|
820
|
707
|
682
|
849.5
|
946.3
|
933.1
|
898.3
|
1,061
|
EBIT
1 |
23.32
|
139
|
250
|
296
|
349
|
340
|
558
|
685
|
572
|
528
|
679.5
|
761.1
|
768.6
|
730.5
|
877.6
|
Operating Margin
|
1.09%
|
6.18%
|
9.63%
|
11%
|
11.63%
|
11.2%
|
16.34%
|
18.22%
|
13.42%
|
12.19%
|
14.4%
|
15.18%
|
13.65%
|
13.97%
|
16.01%
|
Earnings before Tax (EBT)
1 |
-33.94
|
111
|
163
|
198
|
308
|
320
|
472
|
531
|
230
|
481
|
630.9
|
723.7
|
720.4
|
661.6
|
825.6
|
Net income
1 |
-46.1
|
65
|
123
|
129
|
165
|
201
|
262
|
359
|
165
|
344
|
430.4
|
493.9
|
491.6
|
459.2
|
568.8
|
Net margin
|
-2.16%
|
2.89%
|
4.74%
|
4.8%
|
5.5%
|
6.62%
|
7.67%
|
9.55%
|
3.87%
|
7.94%
|
9.12%
|
9.85%
|
8.73%
|
8.78%
|
10.38%
|
EPS
2 |
-0.9200
|
1.300
|
2.430
|
2.560
|
3.250
|
3.970
|
5.160
|
7.160
|
3.250
|
6.780
|
8.465
|
9.671
|
9.899
|
9.354
|
11.37
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/22/22
|
5/5/22
|
8/3/22
|
11/3/22
|
2/23/23
|
5/3/23
|
8/2/23
|
11/1/23
|
2/22/24
|
5/2/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
2,231
|
2,340
|
939
|
944
|
2,833
|
4,150
|
6,543
|
9,467
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
314
|
936
|
392
|
2,486
|
4,631
|
2,437
|
3,167
|
2,022
|
ROE (net income / shareholders' equity)
|
-14.8%
|
-0.04%
|
5.23%
|
28.7%
|
40.3%
|
43.5%
|
39.9%
|
36.4%
|
ROA (Net income/ Total Assets)
|
-4.9%
|
-0.01%
|
1%
|
4.04%
|
6.29%
|
7.72%
|
7.59%
|
8.07%
|
Assets
1 |
3,511
|
5,656
|
8,314
|
11,919
|
15,692
|
22,700
|
30,767
|
40,191
|
Book Value Per Share
2 |
39.90
|
33.10
|
30.40
|
36.40
|
60.60
|
94.00
|
142.0
|
223.0
|
Cash Flow per Share
2 |
9.260
|
23.80
|
19.40
|
57.30
|
101.0
|
48.30
|
60.40
|
82.40
|
Capex
1 |
137
|
247
|
573
|
454
|
509
|
674
|
803
|
941
|
Capex / Sales
|
5.96%
|
6.22%
|
8.1%
|
4.31%
|
3.52%
|
3.46%
|
3.51%
|
3.43%
|
Announcement Date
|
2/10/20
|
3/1/21
|
2/22/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
Last Close Price
1,726
USD Average target price
1,960
USD Spread / Average Target +13.58% Consensus |
1st Jan change
|
Capi.
|
---|
| +9.80% | 87.48B | | +2.35% | 208B | | +1.07% | 189B | | +28.33% | 83.28B | | -24.07% | 76.22B | | +24.35% | 27.46B | | +29.94% | 11.13B | | -9.46% | 8.72B | | -21.22% | 5.21B | | -13.65% | 3.74B |
E-commerce & Auction Services
|