XLONHSW
Market cap205mUSD
Dec 23, Last price
131.00GBP
1D
0.00%
1Q
-8.07%
Jan 2017
-40.62%
IPO
-33.81%
Name
Hostelworld Group PLC
Chart & Performance
Profile
Hostelworld Group plc operates an online booking platform worldwide. The company offers software and data processing services that facilitate hostel, B&B, hotel, and other accommodation bookings. The company also provides business information consulting and marketing planning services; and marketing, and research and development services. In addition, it is engaged in technology trading business. It operates approximately 1,100 hostels. Hostelworld Group plc was founded in 1999 and is based in Dublin, Ireland.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 93,264 33.83% | 69,690 312.34% | 16,901 10.00% | |||||||
Cost of revenue | 91,161 | 67,281 | 35,158 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,103 | 2,409 | (18,257) | |||||||
NOPBT Margin | 2.25% | 3.46% | ||||||||
Operating Taxes | 6,206 | (649) | (562) | |||||||
Tax Rate | 295.10% | |||||||||
NOPAT | (4,103) | 3,058 | (17,695) | |||||||
Net income | 5,136 -129.75% | (17,263) -52.07% | (36,016) -26.28% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 5,885 | 791 | 86 | |||||||
Long-term debt | 5,422 | 31,416 | 28,295 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 6,425 | 9,438 | 8,049 | |||||||
Net debt | 3,476 | 13,015 | 2,678 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 17,425 | (749) | (13,751) | |||||||
CAPEX | (101) | (4,793) | (4,472) | |||||||
Cash from investing activities | (4,087) | (4,793) | (4,472) | |||||||
Cash from financing activities | (24,812) | (752) | 25,269 | |||||||
FCF | 4,232 | 2,616 | (13,508) | |||||||
Balance | ||||||||||
Cash | 6,714 | 18,212 | 24,517 | |||||||
Long term investments | 1,117 | 980 | 1,186 | |||||||
Excess cash | 3,168 | 15,708 | 24,858 | |||||||
Stockholders' equity | 44,753 | 37,915 | 52,778 | |||||||
Invested Capital | 73,162 | 76,778 | 78,108 | |||||||
ROIC | 3.95% | |||||||||
ROCE | 2.76% | 2.60% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 126,356 | 117,338 | 116,321 | |||||||
Price | 1.37 18.49% | 1.15 68.18% | 0.69 -12.74% | |||||||
Market cap | 172,476 27.60% | 135,173 69.65% | 79,680 -5.09% | |||||||
EV | 175,952 | 148,188 | 82,358 | |||||||
EBITDA | 13,877 | 14,006 | (5,846) | |||||||
EV/EBITDA | 12.68 | 10.58 | ||||||||
Interest | 4,274 | 3,446 | ||||||||
Interest/NOPBT | 177.42% |