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 26.7% (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 1.5%
  • Free cash flow yield -8.5% (LTM)
  • Share price is 12.4% higher than minimum and 57.1% lower than maximum for the last 3 years
  • The company is undervalued by EV / LTM EBITDA multiple compared to target level (4.2x vs
    )
  • Fundamental value created in LTM (estimate)

Key Financials (Download financials)

Ticker: WUSH
Share price, RUB:  (+1.9%)144.7
year average price 185.70  


year start price 269.10 2024-07-19

max close price 269.48 2024-07-22

min close price 128.79 2024-12-16

current price 144.54 2025-07-18
Common stocks: 100 000 000
Dividend Yield:  1.5%
FCF Yield LTM: -8.5%
EV / LTM EBITDA:4.2x
EV / EBITDA annualized: 4.0x
Last revenue growth (y/y):  27.2%
Last growth of EBITDA (y/y):  26.3%
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+113.1%
 FCF Creation-8.5%
 Growth+26.7%
 Growth Corr-15.2%
 
 Sum+116.1%
EV / LTM EBITDA mutiple calculation
Market Cap (m RUB): 14 470
Net Debt (m RUB): 10 089
EV (Enterprise Value): 24 559
EBITDA LTM (m RUB): 5 838
Net Income LTM (m RUB): 1 986
EV / LTM EBITDA: 4.2x
Net Debt / LTM EBITDA (if EBITDA > 0): 1.7x
Average daily trading volume for the week, RUB mln: 564
P / E 7.3x
P / E ann-d4.2x
P / B 2.0x
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