Try our mobile app

General information

Whoosh is a leader in the development and integration of solutions for urban micromobility and the largest scooter-sharing operator in 40 cities of Russia and the CIS with a fleet of 82000 scooters
  • Good financial results growth rate 27.1% (average between last period year over year growth for revenue and EBITDA), there is slowdown compared to average historical growth rates (41.9%)
  • Dividend yield for the last twelve months 1.2%
  • Free cash flow yield -7.9% (LTM)
  • Share price is 34.1% higher than minimum and 48.8% lower than maximum for the last 3 years
  • The company is undervalued by EV / LTM EBITDA multiple compared to target level (4.7x vs
    )
  • Fundamental value created in LTM (estimate)

Key Financials (Download financials)

Ticker: WUSH
Share price, RUB:  (-2.1%)172.67
year average price 197.28  


year start price 306.23 2024-06-16

max close price 306.23 2024-06-16

min close price 128.79 2024-12-16

current price 172.67 2025-06-15
Common stocks: 100 000 000
Dividend Yield:  1.2%
FCF Yield LTM: -7.9%
EV / LTM EBITDA:4.7x
EV / EBITDA annualized: 4.5x
Last revenue growth (y/y):  27.3%
Last growth of EBITDA (y/y):  26.9%
Historical revenue growth:  52.0%
Historical growth of EBITDA:  31.9%
Target EV / EBITDA (hist percentile):
Fundamental value created in LTM:
Fundamental value created in LTM:
 Mult Upside+81.8%
 FCF Creation-7.9%
 Growth+27.1%
 Growth Corr-14.8%
 
 Sum+86.3%
EV / LTM EBITDA mutiple calculation
Market Cap (m RUB): 17 267
Net Debt (m RUB): 10 089
EV (Enterprise Value): 27 356
EBITDA LTM (m RUB): 5 838
Net Income LTM (m RUB): 1 986
EV / LTM EBITDA: 4.7x
Net Debt / LTM EBITDA (if EBITDA > 0): 1.7x
Average daily trading volume for the week, RUB mln: 641
P / E 8.7x
P / E ann-d5.0x
P / B 2.4x
EBITDA margin ann-d 38.3%
Net income margin ann-d 21.6%

Revenue and EBITDA

Semi-Annual values (m RUB)

Change (y/y)

Cash Flow

FCF (m RUB), before FX effects elimination

Net Debt / Cash and Equivalents (m RUB)

Share price and dividends (Download history)

Share price

Payment RUB per share

Multiple and potential

EV / LTM EBITDA and 50% percentile

Potential dynamics

Daily trade volumes

Millions of RUB

P/B and P/E multipliers

P / B

P / E

More information for subscribed users:
detailed calculation of
Potential and Created Value,
commodities affecting the company