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 50.5% (average between last period year over year growth for revenue and EBITDA), there is slowdown compared to average historical growth rates (97.6%)
  • Dividend yield for the last twelve months 3.2%
  • Free cash flow yield -11.7% (LTM)
  • Share price is 108.8% higher than minimum and 4.1% lower than maximum for the last 3 years
  • The company is overvalued by EV / LTM EBITDA multiple compared to target level (9.2x vs
    )
  • Fundamental value created in LTM (estimate)
  • Taking into account the impact of the key rate 16.0% on the change in financial parameters: EBITDA adjustment is -422 mln rub as NetDebt * (current key rate - normalized 7%) / 2, expected EBITDA adjusted for key rate increases is 4 315 mln rub, expected mult is 9.7x, target mult is 8.4x, potential is -17.3%

Key Financials (Download financials)

Ticker: WUSH
Share price, RUB:  (-1.3%)323.57
year average price 233.99  


year start price 202.95 2023-03-30

min close price 196.50 2023-12-14

max close price 337.48 2024-03-25

current price 323.57 2024-03-28
Common stocks: 100 000 000

Dividend Yield:  3.2%
FCF Yield LTM: -11.7%
EV / LTM EBITDA: 9.2x
EV / EBITDA annualized: 8.4x
Last revenue growth (y/y):  72.2%
Last growth of EBITDA (y/y):  28.7%
Historical revenue growth:  107.1%
Historical growth of EBITDA:  88.0%
Target EV / EBITDA (hist percentile):
Express share price potential:
Fundamental value created in LTM:
EV / LTM EBITDA mutiple calculation
Market Cap (m RUB): 32 357
Net Debt (m RUB): 8 471
EV (Enterprise Value): 40 828
EBITDA LTM (m RUB): 4 454
EV / LTM EBITDA: 9.2x
Average daily trading volume for the week, RUB mln: 1437.05

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

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