No data to show
XCSE
DONKEY
Market cap33mUSD
Jul 18, Last price
8.15DKK
1D
7.95%
1Q
28.35%
IPO
-27.23%
Name
Donkeyrepublic Holding A/S
Chart & Performance
P/E
—
P/S
0.20
EPS
—
Div Yield, %
—
Shrs. gr., 5y
8.67%
Rev. gr., 5y
100.67%
Revenues
147m
+27.72%
Net income
-10m
L-57.75%
CFO
23m
+646.13%
Profile
DonkeyRepublic Holding A/S, a data driven technology company, provides bike sharing solutions in Europe. The company develops software which enables the rental of bikes. It offers pedal bikes and e-bikes. The company was founded in 2014 and is headquartered in Copenhagen, Denmark.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|
| 2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | |
| Income | |||||||
Revenues | 146,617 27.72% | 114,792 1,155.15% | 9,146 77.23% | ||||
Cost of revenue | 41,880 | 40,526 | 10,434 | ||||
Unusual Expense (Income) | |||||||
NOPBT | 104,737 | 74,266 | (1,288) | ||||
NOPBT Margin | 71.44% | 64.70% | |||||
Operating Taxes | 468 | 391 | (232) | ||||
Tax Rate | 0.45% | 0.53% | |||||
NOPAT | 104,269 | 73,875 | (1,055) | ||||
Net income | (9,752) -57.75% | (23,083) 297.65% | (5,805) 77.66% | ||||
Dividends | |||||||
Dividend yield | |||||||
Proceeds from repurchase of equity | 36,043 | 30,061 | |||||
BB yield | -25.49% | -31.24% | |||||
| Debt | |||||||
Debt current | 44 | 31,423 | 13,990 | ||||
Long-term debt | 32,079 | 53,821 | 9,728 | ||||
Deferred revenue | |||||||
Other long-term liabilities | 1,715 | 1,715 | 487 | ||||
Net debt | 4,865 | 54,603 | 17,210 | ||||
| Cash flow | |||||||
Cash from operating activities | 22,660 | 3,037 | (1,616) | ||||
CAPEX | (17,438) | (18,942) | (9,704) | ||||
Cash from investing activities | (28,709) | (19,459) | (9,723) | ||||
Cash from financing activities | (210) | 17,815 | 5,425 | ||||
FCF | 104,445 | 1,231 | (4,329) | ||||
| Balance | |||||||
Cash | 27,257 | 30,642 | 5,059 | ||||
Long term investments | 1,449 | ||||||
Excess cash | 19,926 | 24,902 | 6,051 | ||||
Stockholders' equity | 84,338 | 58,047 | 6,867 | ||||
Invested Capital | 97,296 | 119,212 | 24,872 | ||||
ROIC | 96.32% | 102.54% | |||||
ROCE | 89.35% | 51.53% | |||||
| EV | |||||||
Common stock shares outstanding | 23,564 | 18,327 | 15,465 | ||||
Price | 6.00 14.29% | 5.25 -38.67% | 8.56 12.63% | ||||
Market cap | 141,383 46.94% | 96,218 -27.32% | 132,382 48.66% | ||||
EV | 146,249 | 151,714 | 150,471 | ||||
EBITDA | 125,407 | 92,094 | 515 | ||||
EV/EBITDA | 1.17 | 1.65 | 292.20 | ||||
Interest | 9,317 | 10,295 | 1,085 | ||||
Interest/NOPBT | 8.90% | 13.86% | |||||