Prosus N.V. (PRX)

Basic

  • Market Cap

    €68.34B

  • EV

    €64.65B

  • Shares Out

    2,513.61M

  • Revenue

    $6,052M

  • Employees

    22,634

Margins

  • Gross

    32.14%

  • EBITDA

    -7.44%

  • Operating

    -9.52%

  • Pre-Tax

    175.71%

  • Net

    181.06%

  • FCF

    10.26%

Returns (5Yr Avg)

  • ROA

    -0.9%

  • ROTA

    22.26%

  • ROE

    21.79%

  • ROCE

    -1.54%

  • ROIC

    -1.82%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    €42.63

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    $19.93B

  • Net Debt

    -$3,942M

  • Debt/Equity

    0.4

  • EBIT/Interest

    -1.03

Growth (CAGR)

  • Rev 3Yr

    13.99%

  • Rev 5Yr

    20.14%

  • Rev 10Yr

  • Dil EPS 3Yr

    44.82%

  • Dil EPS 5Yr

  • Dil EPS 10Yr

  • Rev Fwd 2Yr

    5.5%

  • EBITDA Fwd 2Yr

  • EPS Fwd 2Yr

    -14.36%

  • EPS LT Growth Est

    42.57%

Dividends

  • Yield

  • Payout

    4.87%

  • DPS

    $0.07

  • DPS Growth 3Yr

    7.94%

  • DPS Growth 5Yr

  • DPS Growth 10Yr

  • DPS Growth Fwd 2Yr

    29.15%

Select a metric from the list below to chart it

Mar '11

Mar '12

Mar '17

Mar '18

Mar '19

Mar '20

Mar '21

Mar '22

Mar '23

LTM

Total Revenues

2,655

3,330

5,116

5,220

5,765

6,052

Total Revenues % Chg.

15.3%

25.4%

53.6%

2%

10.4%

21.6%

Cost of Goods Sold, Total

1,600

2,177

3,455

3,849

4,108

4,107

Gross Profit

1,055

1,153

1,661

1,371

1,657

1,945

Selling General & Admin Expenses, Total

1,437

1,762

2,614

2,152

2,248

2,521

Depreciation & Amortization

Amortization of Goodwill and Intangible Assets

Other Operating Expenses

32

-8

23

-32

-8

Other Operating Expenses, Total

1,469

1,754

2,637

2,120

2,240

2,521

Operating Income

-414

-601

-976

-749

-583

-576

Interest Expense, Total

-200

-223

-262

-398

-555

-557

Interest And Investment Income

265

206

87

97

537

774

Net Interest Expenses

65

-17

-175

-301

-18

217

Income (Loss) On Equity Invest.

3,409

3,930

7,095

9,257

5,174

5,267

Currency Exchange Gains (Loss)

61

32

55

133

100

-150

Other Non Operating Income (Expenses)

53

29

122

-8

-82

88

EBT, Excl. Unusual Items

3,174

3,373

6,121

8,332

4,591

4,846

Impairment of Goodwill

-6

-10

-68

-246

-684

-1,018

Gain (Loss) On Sale Of Investments

1,340

374

1,279

10,726

5,683

6,879

Gain (Loss) On Sale Of Assets

-1

-4

-8

Asset Writedown

-1

-67

-65

Other Unusual Items

-217

EBT, Incl. Unusual Items

4,506

3,737

7,332

18,595

9,519

10,634

Income Tax Expense

258

75

-67

54

39

102

Earnings From Continuing Operations

4,248

3,662

7,399

18,541

9,480

10,532

Earnings Of Discontinued Operations

-738

53

542

341

Minority Interest

71

109

50

139

90

85

Net Income

3,581

3,771

7,449

18,733

10,112

10,958

Net Income to Common Incl Extra Items

3,581

3,771

7,449

18,733

10,112

10,958

Net Income to Common Excl. Extra Items

4,319

3,771

7,449

18,680

9,570

10,617

Total Shares Outstanding

2,585.8

3,542.2

3,516.3

3,095.2

3,068.9

3,808.2

Weighted Avg. Shares Outstanding

9,008.3

9,008.3

8,992.2

8,350.7

7,523

7,403.6

Weighted Avg. Shares Outstanding Dil

9,008.3

9,008.3

8,992.2

8,350.7

7,523

7,403.6

EPS

0.4

0.4

0.8

2.2

1.3

1.5

EPS Diluted

0.4

0.4

0.8

2.2

1.3

1.5

EBITDA

-302

-486

-831

-647

-461

-450