Market Closed -
Nasdaq
04:00:00 2024-05-31 pm EDT
|
5-day change
|
1st Jan Change
|
191.4
USD
|
-1.53%
|
|
+7.29%
|
-15.63%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,976
|
2,857
|
9,531
|
8,382
|
-
|
-
|
Enterprise Value (EV)
1 |
3,422
|
2,273
|
8,783
|
7,415
|
7,218
|
6,681
|
P/E ratio
|
-41.3
x
|
-47.1
x
|
648
x
|
120
x
|
76.4
x
|
47.5
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
15.9
x
|
7.73
x
|
17.9
x
|
11.4
x
|
8.94
x
|
6.99
x
|
EV / Revenue
|
13.6
x
|
6.15
x
|
16.5
x
|
10.1
x
|
7.7
x
|
5.57
x
|
EV / EBITDA
|
-3,210
x
|
147
x
|
93.8
x
|
42.6
x
|
28.9
x
|
19
x
|
EV / FCF
|
-
|
-
|
60.9
x
|
29.6
x
|
24
x
|
18
x
|
FCF Yield
|
-
|
-
|
1.64%
|
3.38%
|
4.17%
|
5.56%
|
Price to Book
|
-
|
-
|
14.7
x
|
9.96
x
|
7.52
x
|
5.62
x
|
Nbr of stocks (in thousands)
|
37,472
|
40,170
|
42,014
|
43,122
|
-
|
-
|
Reference price
2 |
106.1
|
71.13
|
226.8
|
191.4
|
191.4
|
191.4
|
Announcement Date
|
3/3/22
|
2/28/23
|
2/28/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
250.8
|
369.5
|
531.1
|
733
|
937.6
|
1,198
|
EBITDA
1 |
-
|
-1.066
|
15.46
|
93.68
|
174
|
249.9
|
351.4
|
EBIT
1 |
-
|
-60.01
|
-65.2
|
-13.26
|
52.2
|
103.2
|
204.9
|
Operating Margin
|
-
|
-23.93%
|
-17.64%
|
-2.5%
|
7.12%
|
11%
|
17.1%
|
Earnings before Tax (EBT)
1 |
-
|
-59.96
|
-58.64
|
17.78
|
78.68
|
131
|
219.8
|
Net income
1 |
-15.78
|
-60.14
|
-59.57
|
16.07
|
78.58
|
127.9
|
206
|
Net margin
|
-
|
-23.98%
|
-16.12%
|
3.03%
|
10.72%
|
13.64%
|
17.19%
|
EPS
2 |
-1.240
|
-2.570
|
-1.510
|
0.3500
|
1.597
|
2.507
|
4.033
|
Free Cash Flow
1 |
-
|
-
|
-
|
144.3
|
250.4
|
301.3
|
371.4
|
FCF margin
|
-
|
-
|
-
|
27.16%
|
34.16%
|
32.14%
|
30.99%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
154.01%
|
143.93%
|
120.58%
|
105.69%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
897.95%
|
318.62%
|
235.67%
|
180.32%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
4/30/21
|
3/3/22
|
2/28/23
|
2/28/24
|
-
|
-
|
-
|
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 |
73.01
|
81.22
|
88.39
|
96.06
|
103.8
|
115.7
|
126.8
|
137.6
|
151
|
167.6
|
177
|
188.1
|
200.3
|
212.8
|
225
|
EBITDA
1 |
0.329
|
3.946
|
4.198
|
2.13
|
5.183
|
15.11
|
20.87
|
22.5
|
35.2
|
44
|
38.63
|
40.12
|
51.32
|
59
|
56.41
|
EBIT
1 |
-17.42
|
-11.85
|
-15.03
|
-19.98
|
-18.15
|
-8.519
|
-4.865
|
-4.67
|
4.795
|
16.44
|
8.543
|
8.888
|
18.5
|
25.51
|
22.34
|
Operating Margin
|
-23.85%
|
-14.59%
|
-17.01%
|
-20.8%
|
-17.48%
|
-7.37%
|
-3.84%
|
-3.39%
|
3.18%
|
9.81%
|
4.83%
|
4.73%
|
9.23%
|
11.98%
|
9.93%
|
Earnings before Tax (EBT)
1 |
-17.41
|
-12.13
|
-14.9
|
-18.39
|
-13.21
|
-2.698
|
2.41
|
2.932
|
15.13
|
25.85
|
14.03
|
14.55
|
24.17
|
30.4
|
27.34
|
Net income
1 |
-17.52
|
-12.15
|
-15.04
|
-18.44
|
-13.93
|
-2.582
|
3.725
|
2.807
|
12.12
|
26.96
|
14.25
|
14.57
|
23.75
|
30.24
|
28.04
|
Net margin
|
-23.99%
|
-14.96%
|
-17.02%
|
-19.2%
|
-13.42%
|
-2.23%
|
2.94%
|
2.04%
|
8.03%
|
16.09%
|
8.05%
|
7.75%
|
11.85%
|
14.21%
|
12.46%
|
EPS
2 |
-0.4600
|
-0.3100
|
-0.3800
|
-0.4600
|
-0.3500
|
-0.0600
|
0.0800
|
0.0600
|
0.2600
|
0.5700
|
0.2906
|
0.2878
|
0.4764
|
0.6052
|
0.5547
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/3/22
|
5/12/22
|
8/4/22
|
11/10/22
|
2/28/23
|
5/9/23
|
8/8/23
|
11/8/23
|
2/28/24
|
5/8/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
554
|
585
|
748
|
967
|
1,164
|
1,701
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
144
|
250
|
301
|
371
|
ROE (net income / shareholders' equity)
|
-
|
-27.8%
|
-
|
2.68%
|
16.3%
|
20.3%
|
18.4%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
18%
|
17.4%
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
437
|
734.2
|
-
|
Book Value Per Share
2 |
-
|
-
|
-
|
15.40
|
19.20
|
25.40
|
34.00
|
Cash Flow per Share
2 |
-
|
0.3900
|
1.360
|
3.300
|
5.050
|
6.420
|
-
|
Capex
1 |
-
|
3.59
|
5.56
|
3.19
|
4.81
|
5.93
|
7.51
|
Capex / Sales
|
-
|
1.43%
|
1.51%
|
0.6%
|
0.66%
|
0.63%
|
0.63%
|
Announcement Date
|
4/30/21
|
3/3/22
|
2/28/23
|
2/28/24
|
-
|
-
|
-
|
Last Close Price
194.4
USD Average target price
253.6
USD Spread / Average Target +30.47% Consensus |
1st Jan change
|
Capi.
|
---|
| -15.63% | 8.38B | | +22.55% | 436B | | +31.87% | 279B | | +4.92% | 134B | | +6.46% | 92.38B | | +23.70% | 91.27B | | +57.95% | 60.43B | | +11.34% | 45.2B | | +19.19% | 35.95B | | -10.48% | 32.29B |
Other Internet Services
|