PROSUS N.V. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 31.62 EUR | +2.65% |
|
+10.81% | +17.19% |
| Apr. 23 | Prosus-backed PayU gets India cenbank nod to operate as payment aggregator | RE |
| Apr. 05 | PROSUS : JP Morgan gives a Buy rating | ZD |
Valuation
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 113,157 | 179,068 | 76,379 | 99,380 | 83,869 | - | - |
| Enterprise Value (EV) 2 | 108,706 | 182,168 | 78,826 | 105,914 | 92,762 | 91,753 | 90,774 |
| P/E ratio | 30.7 x | 25.1 x | 4.18 x | 10.7 x | 15.5 x | 13.3 x | 11.1 x |
| Yield | 0.16% | 0.16% | 0.29% | 0.19% | 0.27% | 0.33% | 0.31% |
| Capitalization / Revenue | 34 x | 35 x | 11.1 x | 17.2 x | 15.3 x | 13.1 x | 11.5 x |
| EV / Revenue | 32.6 x | 35.6 x | 11.5 x | 18.4 x | 16.9 x | 14.3 x | 12.4 x |
| EV / EBITDA | -336 x | -3,437 x | -192 x | -170 x | -1,331 x | 358 x | 204 x |
| EV / FCF | -355 x | 4,337 x | -94 x | -285 x | 154 x | 119 x | 69.9 x |
| FCF Yield | -0.28% | 0.02% | -1.06% | -0.35% | 0.65% | 0.84% | 1.43% |
| Price to Book | 3.97 x | 4.26 x | 2.05 x | 2.22 x | 1.85 x | 1.54 x | 1.36 x |
| Nbr of stocks (in thousands) | 3,542,183 | 3,511,353 | 3,095,179 | 2,778,125 | 2,484,121 | - | - |
| Reference price 3 | 28.97 | 43.49 | 22.29 | 33.01 | 31.62 | 31.62 | 31.62 |
| 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 | 5,492 | 6,417 | 7,295 |
| EBITDA 1 | - | -324 | -53 | -411 | -622 | -69.68 | 256.1 | 443.9 |
| EBIT 1 | - | -507 | -1,040 | -859 | -1,338 | -367.5 | -173.7 | 1.844 |
| Operating Margin | - | -15.23% | -20.33% | -12.51% | -23.21% | -6.69% | -2.71% | 0.03% |
| Earnings before Tax (EBT) 1 | - | 3,790 | 7,332 | 18,691 | 9,519 | 6,666 | 6,412 | 7,357 |
| Net income 1 | - | 3,824 | 7,449 | 18,733 | 10,112 | 5,929 | 6,068 | 6,999 |
| Net margin | - | 114.83% | 145.6% | 272.84% | 175.4% | 107.96% | 94.55% | 95.95% |
| EPS 2 | 3.894 | 0.9423 | 1.733 | 5.327 | 3.082 | 2.046 | 2.386 | 2.842 |
| Free Cash Flow 1 | - | -306 | 42 | -839 | -372 | 602 | 771.6 | 1,299 |
| FCF margin | - | -9.19% | 0.82% | -12.22% | -6.45% | 10.96% | 12.02% | 17.8% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | 301.3% | 292.55% |
| FCF Conversion (Net income) | - | - | 0.56% | - | - | 10.15% | 12.72% | 18.55% |
| Dividend per Share 2 | - | 0.0462 | 0.0678 | 0.0642 | 0.0642 | 0.0840 | 0.1048 | 0.0990 |
| 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 | 8,893 | 7,884 | 6,905 |
| Net Cash position 1 | - | 4,451 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | -58.49 x | -5.954 x | -10.5 x | -127.6 x | 30.79 x | 15.55 x |
| Free Cash Flow 1 | - | -306 | 42 | -839 | -372 | 602 | 772 | 1,299 |
| ROE (net income / shareholders' equity) | - | 13.6% | 13.6% | 7.98% | 5.28% | 11.5% | 12.9% | 13.5% |
| ROA (Net income/ Total Assets) | - | 11.1% | 10.7% | 5.87% | 3.68% | 9.5% | 8.75% | 9.68% |
| Assets 1 | - | 34,376 | 69,543 | 319,251 | 274,790 | 62,422 | 69,368 | 72,321 |
| Book Value Per Share 2 | - | 7.300 | 10.20 | 10.90 | 14.90 | 17.10 | 20.50 | 23.20 |
| Cash Flow per Share 2 | - | -0.0500 | 0.0400 | -0.1700 | -0.0400 | 0.2900 | 0.3800 | 0.4500 |
| Capex 1 | - | 97 | 117 | 234 | 252 | 115 | 199 | 242 |
| Capex / Sales | - | 2.91% | 2.29% | 3.41% | 4.37% | 2.09% | 3.1% | 3.32% |
| 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
17
Last Close Price
31.62
EUR
Average target price
42.84
EUR
Spread / Average Target
+35.46%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +17.19% | 83.87B | |
| +18.66% | 414B | |
| +15.27% | 242B | |
| +12.15% | 144B | |
| +20.63% | 104B | |
| +54.11% | 57.64B | |
| +33.59% | 53.37B | |
| +6.02% | 37.83B | |
| +15.88% | 32.51B | |
| -8.32% | 23.18B |
- Stock Market
- Equities
- PRX Stock
- Financials Prosus N.V.
