Prosus N.V. (PRX)

Basic

  • Market Cap

    €77.09B

  • EV

    €73.39B

  • Shares Out

    2,565.03M

  • 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%

  • ROE

    21.79%

  • ROCE

    -1.54%

  • ROIC

    -1.82%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • EV/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    €43.18

  • P/E

  • EV/Sales

  • EV/EBITDA

  • EV/FCF

Per Share

  • Rev

    $0.82

  • Earnings (Dil)

    $1.47

  • FCF

    $0.08

  • Book Value

    $10.5

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

    8.97%

  • EBITDA Fwd 2Yr

  • EPS Fwd 2Yr

    -18.98%

  • EPS LT Growth Est

    47.86%

Dividends

  • Yield

  • Payout

    4.87%

  • DPS

    $0.07

  • DPS Growth 3Yr

    7.94%

  • DPS Growth 5Yr

  • DPS Growth 10Yr

  • DPS Growth Fwd 2Yr

    37.52%

Select a metric from the list below to chart it

Mar '11
Mar '17
Mar '19
Mar '21
Mar '23

Total Revenues

2,655.0

3,330.0

5,116.0

5,220.0

5,765.0

6,052.0

Total Revenues % Chg.

15.3%

25.4%

53.6%

2.0%

10.4%

21.6%

Cost of Goods Sold, Total

1,600.0

2,177.0

3,455.0

3,849.0

4,108.0

4,107.0

Gross Profit

1,055.0

1,153.0

1,661.0

1,371.0

1,657.0

1,945.0

Selling General & Admin Expenses, Total

1,437.0

1,762.0

2,614.0

2,152.0

2,248.0

2,521.0

Depreciation & Amortization

Amortization of Goodwill and Intangible Assets

Other Operating Expenses

32.0

-8.0

23.0

-32.0

-8.0

Other Operating Expenses, Total

1,469.0

1,754.0

2,637.0

2,120.0

2,240.0

2,521.0

Operating Income

-414.0

-601.0

-976.0

-749.0

-583.0

-576.0

Interest Expense, Total

-200.0

-223.0

-262.0

-398.0

-555.0

-557.0

Interest And Investment Income

265.0

206.0

87.0

97.0

537.0

774.0

Net Interest Expenses

65.0

-17.0

-175.0

-301.0

-18.0

217.0

Income (Loss) On Equity Invest.

3,409.0

3,930.0

7,095.0

9,257.0

5,174.0

5,267.0

Currency Exchange Gains (Loss)

61.0

32.0

55.0

133.0

100.0

-150.0

Other Non Operating Income (Expenses)

53.0

29.0

122.0

-8.0

-82.0

88.0

EBT, Excl. Unusual Items

3,174.0

3,373.0

6,121.0

8,332.0

4,591.0

4,846.0

Impairment of Goodwill

-6.0

-10.0

-68.0

-246.0

-684.0

-1,018.0

Gain (Loss) On Sale Of Investments

1,340.0

374.0

1,279.0

10,726.0

5,683.0

6,879.0

Gain (Loss) On Sale Of Assets

-1.0

-4.0

-8.0

Asset Writedown

-1.0

-67.0

-65.0

Other Unusual Items

-217.0

EBT, Incl. Unusual Items

4,506.0

3,737.0

7,332.0

18,595.0

9,519.0

10,634.0

Income Tax Expense

258.0

75.0

-67.0

54.0

39.0

102.0

Earnings From Continuing Operations

4,248.0

3,662.0

7,399.0

18,541.0

9,480.0

10,532.0

Earnings Of Discontinued Operations

-738.0

53.0

542.0

341.0

Minority Interest

71.0

109.0

50.0

139.0

90.0

85.0

Net Income

3,581.0

3,771.0

7,449.0

18,733.0

10,112.0

10,958.0

Net Income to Common Incl Extra Items

3,581.0

3,771.0

7,449.0

18,733.0

10,112.0

10,958.0

Net Income to Common Excl. Extra Items

4,319.0

3,771.0

7,449.0

18,680.0

9,570.0

10,617.0

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

7,523.0

7,403.6

Weighted Avg. Shares Outstanding Dil

9,008.3

9,008.3

8,992.2

8,350.7

7,523.0

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

-302.0

-486.0

-831.0

-647.0

-461.0

-450.0