Prosus N.V.

ENXTAM-PRX

Basic

Market Cap
€77.41B
EV
€74.98B
Shares Out
2,437.05M
Revenue
$5,467M
Employees
21,048

Margins

Gross
40.64%
EBITDA
-0.15%
Operating
-3.05%
Pre-Tax
128.43%
Net
120.83%
FCF
18.35%

Returns (5Yr Avg)

ROA
17.34%
ROTA
23.59%
ROE
23.12%
ROCE
-1.51%
ROIC
-1.8%

Valuation (TTM)

P/E
—
P/B
—
EV/Sales
—
EV/EBITDA
—
P/FCF
—
EV/Gross Profit
—

Valuation (NTM)

Price Target
€43.77
P/E
—
PEG
—
EV/Sales
—
EV/EBITDA
—
P/FCF
—

Financial Health

Cash
$18.99B
Net Debt
-$2,662M
Debt/Equity
0.4
EBIT/Interest
-0.3

Growth (CAGR)

Rev 3Yr
2.24%
Rev 5Yr
15.54%
Rev 10Yr
—
Dil EPS 3Yr
28.98%
Dil EPS 5Yr
34.88%
Dil EPS 10Yr
—
Rev Fwd 2Yr
15.92%
EBITDA Fwd 2Yr
—
EPS Fwd 2Yr
13.19%
EPS LT Growth Est
46.64%

Dividends

Yield
—
Payout
5.88%
DPS
$0.11
DPS Growth 3Yr
12.69%
DPS Growth 5Yr
—
DPS Growth 10Yr
—
DPS Growth Fwd 2Yr
32.7%

Metric	Mar '11	Mar '12	Mar '17	Mar '18	Mar '19	Mar '20	Mar '21	Mar '22	Mar '23	Mar '24
Total Revenues						3,330	5,116	5,220	4,947	5,467
Total Revenues % Chg.	—					25.4%	53.6%	2%	-5.2%	10.5%
Cost of Goods Sold, Total	—	—				2,177	3,455	3,849	3,310	3,245
Gross Profit						1,153	1,661	1,371	1,637	2,222
Selling General & Admin Expenses, Total						1,762	2,614	2,152	2,023	2,388
Depreciation & Amortization			—	—	—	—	—	—	—	—
Amortization of Goodwill and Intangible Assets	—		—	—	—	—	—	—	—	—
Other Operating Expenses	—	—				-8	23	-32	-8	1
Other Operating Expenses, Total						1,754	2,637	2,120	2,015	2,389
Operating Income						-601	-976	-749	-378	-167
Interest Expense, Total						-223	-262	-398	-553	-557
Interest And Investment Income						206	87	97	536	912
Net Interest Expenses						-17	-175	-301	-17	355
Income (Loss) On Equity Invest.	—	—				3,930	7,095	9,257	5,174	2,810
Currency Exchange Gains (Loss)						32	55	133	26	-29
Other Non Operating Income (Expenses)	—					29	122	-8	-81	102
EBT, Excl. Unusual Items						3,373	6,121	8,332	4,724	3,071
Impairment of Goodwill	—	—		—		-10	-68	-246	-612	-372
Gain (Loss) On Sale Of Investments						374	1,279	10,726	5,682	4,329
Gain (Loss) On Sale Of Assets	—	—				—	—	—	-4	-5
Asset Writedown	—	—				—	—	—	-33	-2
Other Unusual Items			—	—	—	—	—	-217	—	—
EBT, Incl. Unusual Items						3,737	7,332	18,595	9,757	7,021
Income Tax Expense	—					75	-67	54	42	161
Earnings From Continuing Operations						3,662	7,399	18,541	9,715	6,860
Earnings Of Discontinued Operations	—	—		—		—	—	53	307	-270
Minority Interest	—	—				109	50	139	90	16
Net Income						3,771	7,449	18,733	10,112	6,606
Net Income to Common Incl Extra Items						3,771	7,449	18,733	10,112	6,606
Net Income to Common Excl. Extra Items						3,771	7,449	18,680	9,805	6,876
Total Shares Outstanding	—		—	—		3,542.2	3,516.3	3,095.2	3,068.9	2,495.5
Weighted Avg. Shares Outstanding	—		—	—		9,008.3	8,992.2	8,350.7	3,978.4	3,750.3
Weighted Avg. Shares Outstanding Dil	—		—	—		9,008.3	8,992.2	8,350.7	3,978.4	3,750.3
EPS	—		—	—		0.4	0.8	2.2	2.5	1.8
EPS Diluted	—		—	—		0.4	0.8	2.2	2.5	1.7
EBITDA						-486	-831	-647	-220	-8
Effective Tax Rate	—					2%	-0.9%	0.3%	0.4%	2.3%