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 134.4% (average between last period year over year growth for revenue and EBITDA), there is acceleration compared to average historical growth rates (59.8%)
  • Dividend yield for the last twelve months 1.3%
  • Free cash flow yield -6.9% (LTM)
  • Share price is 23.3% higher than minimum and 52.9% lower than maximum for the last 3 years
  • The company is undervalued by EV / LTM EBITDA multiple compared to target level (3.0x vs
    )
  • Fundamental value created in LTM (estimate)
  • Taking into account the impact of the key rate 20.0% on the change in financial parameters: EBITDA adjustment is -690 mln rub as NetDebt * (current key rate - normalized 7%) / 2, expected EBITDA adjusted for key rate increases is 11 678 mln rub, expected mult is 2.3x, target mult is 7.3x, potential is +372.1%

Key Financials (Download financials)

Ticker: WUSH
Share price, RUB:  (-1.3%)158.84
year average price 194.14  


year start price 289.60 2024-06-25

max close price 297.35 2024-07-02

min close price 128.79 2024-12-16

current price 158.84 2025-06-24
Common stocks: 100 000 000
Dividend Yield:  1.3%
FCF Yield LTM: -6.9%
EV / LTM EBITDA:3.0x
EV / EBITDA annualized: 2.2x
Last revenue growth (y/y):  127.4%
Last growth of EBITDA (y/y):  141.3%
Historical revenue growth:  68.6%
Historical growth of EBITDA:  50.9%
Target EV / EBITDA (hist percentile):
Express share price potential:
Fundamental value created in LTM:
Fundamental value created in LTM:
 Mult Upside+220.2%
 FCF Creation-6.9%
 Growth+134.4%
 Growth Corr+37.3%
 
 Sum+385.0%
EV / LTM EBITDA mutiple calculation
Market Cap (m RUB): 15 884
Net Debt (m RUB): 10 089
EV (Enterprise Value): 25 973
EBITDA LTM (m RUB): 8 606
Net Income LTM (m RUB): 2 245
EV / LTM EBITDA: 3.0x
Net Debt / LTM EBITDA (if EBITDA > 0): 1.2x
Average daily trading volume for the week, RUB mln: 389
P / E 7.1x
P / E ann-d4.0x
P / B 2.2x
EBITDA margin ann-d 40.8%
Net income margin ann-d 13.9%

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