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 39.0% (average between last period year over year growth for revenue and EBITDA), there is slowdown compared to average historical growth rates (70.7%)
  • Dividend yield for the last twelve months 1.2%
  • Free cash flow yield -26.2% (LTM)
  • Share price is 35.1% higher than minimum and 48.4% lower than maximum for the last 3 years
  • The company is undervalued by EV / LTM EBITDA multiple compared to target level (5.4x vs
    )
  • Fundamental value created in LTM (estimate)
  • Taking into account the impact of the key rate 21% on the change in financial parameters: EBITDA adjustment is -914 mln rub as NetDebt * (current key rate - normalized 7%) / 2, expected EBITDA adjusted for key rate increases is 5 226 mln rub, expected mult is 5.8x, target mult is 7.9x, potential is +62.5%

Key Financials (Download financials)

Ticker: WUSH
Share price, RUB:  (0%)173.99
year average price 238.34  


year start price 230.76 2024-01-17

max close price 337.48 2024-03-25

min close price 128.79 2024-12-16

current price 174.84 2025-01-15
Common stocks: 100 000 000
Dividend Yield:  1.2%
FCF Yield LTM: -26.2%
EV / LTM EBITDA: 5.4x
EV / EBITDA annualized: 5x
Last revenue growth (y/y):  41.9%
Last growth of EBITDA (y/y):  36.0%
Historical revenue growth:  80.7%
Historical growth of EBITDA:  60.7%
Target EV / EBITDA (hist percentile):
Express share price potential:
Fundamental value created in LTM:
Fundamental value created in LTM:
 Mult Upside+64.6%
 FCF Creation-26.2%
 Growth+39.0%
 Growth Corr-31.7%
 
 Sum+45.6%
EV / LTM EBITDA mutiple calculation
Market Cap (m RUB): 17 399
Net Debt (m RUB): 10 364
EV (Enterprise Value): 27 763
EBITDA LTM (m RUB): 5 187
Net Income LTM (m RUB): 2 199
EV / LTM EBITDA: 5.4x
Average daily trading volume for the week, RUB mln: 314
P / E 7.9x
P / B 2.1x

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