Market Closed -
Xetra
11:36:01 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
16.22
EUR
|
+0.37%
|
|
+17.37%
|
-18.41%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
17.94
|
102.7
|
160.7
|
163.9
|
129.3
|
104.5
|
-
|
-
|
Enterprise Value (EV)
1 |
27.14
|
101.5
|
158.3
|
153.7
|
129.3
|
76.79
|
62.59
|
50.83
|
P/E ratio
|
8.29
x
|
14.3
x
|
9.11
x
|
5.66
x
|
4.12
x
|
2.88
x
|
2.47
x
|
2.16
x
|
Yield
|
-
|
2.77%
|
4.45%
|
7.1%
|
-
|
15.2%
|
17.5%
|
19.8%
|
Capitalization / Revenue
|
0.28
x
|
0.96
x
|
1.07
x
|
0.59
x
|
0.4
x
|
0.28
x
|
0.24
x
|
0.22
x
|
EV / Revenue
|
0.43
x
|
0.95
x
|
1.06
x
|
0.56
x
|
0.4
x
|
0.21
x
|
0.15
x
|
0.11
x
|
EV / EBITDA
|
4.72
x
|
6.37
x
|
5.82
x
|
3.53
x
|
2.57
x
|
1.39
x
|
0.99
x
|
0.72
x
|
EV / FCF
|
1.1
x
|
7.2
x
|
7.89
x
|
6.69
x
|
-
|
4.35
x
|
2.37
x
|
1.59
x
|
FCF Yield
|
90.6%
|
13.9%
|
12.7%
|
15%
|
-
|
23%
|
42.2%
|
63%
|
Price to Book
|
0.41
x
|
2.05
x
|
2.7
x
|
2.01
x
|
-
|
0.72
x
|
0.56
x
|
0.45
x
|
Nbr of stocks (in thousands)
|
6,185
|
6,185
|
6,505
|
6,505
|
6,505
|
6,440
|
-
|
-
|
Reference price
2 |
2.900
|
16.60
|
24.70
|
25.20
|
19.88
|
16.22
|
16.22
|
16.22
|
Announcement Date
|
4/2/20
|
3/17/21
|
2/28/22
|
2/21/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
63.14
|
107
|
150
|
276.1
|
326.4
|
371.8
|
427.6
|
476.7
|
EBITDA
1 |
5.751
|
15.95
|
27.19
|
43.5
|
50.3
|
55.38
|
63.49
|
70.72
|
EBIT
1 |
4.77
|
15.21
|
26.28
|
42.08
|
45.8
|
50.92
|
58.19
|
64.13
|
Operating Margin
|
7.56%
|
14.22%
|
17.52%
|
15.24%
|
14.03%
|
13.69%
|
13.61%
|
13.45%
|
Earnings before Tax (EBT)
1 |
3.864
|
14.38
|
25.34
|
40.86
|
45
|
50.31
|
57.69
|
64.37
|
Net income
1 |
2.212
|
7.159
|
17.82
|
29.05
|
31.84
|
35.37
|
40.56
|
45.52
|
Net margin
|
3.5%
|
6.69%
|
11.88%
|
10.52%
|
9.75%
|
9.51%
|
9.49%
|
9.55%
|
EPS
2 |
0.3500
|
1.160
|
2.710
|
4.450
|
4.820
|
5.632
|
6.559
|
7.508
|
Free Cash Flow
1 |
24.6
|
14.1
|
20.06
|
22.98
|
-
|
17.65
|
26.4
|
32
|
FCF margin
|
38.95%
|
13.19%
|
13.38%
|
8.32%
|
-
|
4.75%
|
6.17%
|
6.71%
|
FCF Conversion (EBITDA)
|
427.69%
|
88.42%
|
73.8%
|
52.84%
|
-
|
31.87%
|
41.58%
|
45.25%
|
FCF Conversion (Net income)
|
1,112.09%
|
196.99%
|
112.58%
|
79.13%
|
-
|
49.9%
|
65.09%
|
70.3%
|
Dividend per Share
2 |
-
|
0.4600
|
1.100
|
1.790
|
-
|
2.465
|
2.845
|
3.210
|
Announcement Date
|
4/2/20
|
3/17/21
|
2/28/22
|
2/21/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
-
|
46.8
|
52.61
|
64.19
|
116.8
|
76.5
|
82.8
|
82.87
|
76.8
|
82.6
|
84.13
|
85.74
|
88.84
|
97.46
|
98.13
|
EBITDA
1 |
-
|
8.186
|
8.288
|
10.08
|
-
|
12.4
|
12.7
|
12.8
|
12.4
|
13.3
|
11.8
|
12.34
|
12.65
|
14.49
|
15.72
|
EBIT
1 |
-
|
-
|
7.981
|
9.744
|
17.72
|
12
|
12.32
|
11.91
|
11.6
|
12
|
10.29
|
11.19
|
11.5
|
13.04
|
14.23
|
Operating Margin
|
-
|
-
|
15.17%
|
15.18%
|
15.17%
|
15.69%
|
14.88%
|
14.38%
|
15.1%
|
14.53%
|
12.23%
|
13.05%
|
12.95%
|
13.38%
|
14.5%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
7.742
|
9.842
|
17.58
|
12.26
|
11.01
|
11.46
|
11.11
|
12.18
|
10.25
|
10.94
|
11.25
|
13.14
|
14.01
|
Net income
1 |
4.579
|
-
|
5.837
|
6.976
|
-
|
8.6
|
7.595
|
8.215
|
8
|
8.6
|
7.023
|
7.841
|
8.107
|
9.336
|
9.506
|
Net margin
|
-
|
-
|
11.09%
|
10.87%
|
-
|
11.24%
|
9.17%
|
9.91%
|
10.42%
|
10.41%
|
8.35%
|
9.15%
|
9.13%
|
9.58%
|
9.69%
|
EPS
2 |
-
|
-
|
0.9000
|
1.060
|
-
|
1.320
|
1.170
|
1.250
|
1.220
|
1.330
|
1.020
|
1.219
|
1.302
|
1.524
|
1.565
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
1.790
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/2/21
|
2/28/22
|
5/5/22
|
8/2/22
|
8/2/22
|
11/4/22
|
2/21/23
|
5/5/23
|
8/3/23
|
11/2/23
|
2/22/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
9.2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
1.14
|
2.35
|
10.2
|
-
|
27.7
|
41.9
|
53.6
|
Leverage (Debt/EBITDA)
|
1.6
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
24.6
|
14.1
|
20.1
|
23
|
-
|
17.7
|
26.4
|
32
|
ROE (net income / shareholders' equity)
|
4.82%
|
15%
|
31.7%
|
41.2%
|
-
|
31.7%
|
28.4%
|
25.8%
|
ROA (Net income/ Total Assets)
|
3.31%
|
9.87%
|
19%
|
25.1%
|
-
|
20%
|
18.9%
|
17.8%
|
Assets
1 |
66.92
|
72.54
|
94
|
115.7
|
-
|
176.9
|
214.6
|
255.7
|
Book Value Per Share
2 |
6.990
|
8.090
|
9.150
|
12.50
|
-
|
22.40
|
28.90
|
36.00
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
0.4
|
0.7
|
0.7
|
0.82
|
-
|
11.8
|
11.7
|
9
|
Capex / Sales
|
0.63%
|
0.65%
|
0.47%
|
0.3%
|
-
|
3.18%
|
2.72%
|
1.89%
|
Announcement Date
|
4/2/20
|
3/17/21
|
2/28/22
|
2/21/23
|
2/22/24
|
-
|
-
|
-
|
Last Close Price
16.22
EUR Average target price
66.67
EUR Spread / Average Target +311.02% Consensus |
1st Jan change
|
Capi.
|
---|
| -18.41% | 112M | | +18.66% | 414B | | +15.27% | 242B | | +12.15% | 144B | | +20.63% | 104B | | +17.19% | 83.87B | | +54.11% | 57.64B | | +33.59% | 53.37B | | +6.02% | 37.83B | | +15.88% | 34.11B |
Other Internet Services
|