Prosus N.V.

€37.55As of Sun 8 Nov 2026, 12:00 UTC

AMS:PRXConsumer Disc

Country Netherlands

PE (Fwd) •••

TSR 7Y CAGR 2.98%

Div yield 0.75%

ROE 22.21%

Internet Retail

Beta (5Y) 0.76

PE TTM 8.287

TSR TTM (37.34%)

Mkt cap €76.23B

ROIC 0.59%

SE Grade™

Value

Quality

Moat

Consensus

Reference

€41

8.21%

(16.77%)

Hold 0|8|9|12|5

TTM

FYE 31 Mar USD

FY2017

FY2018

FY2019

FY2020

FY2021

FY2022

FY2023

FY2024

FY2025

FY2026

FY2027E

Trend

10Y

Peers

23.30

Revenue$B

17.19

18.56

20.19

21.28

23.19

24.58

26.14

27.52

29.03

30.96

25.22

5.95%

6.89%

15.07

Revenue growth%

10.68

13.19

11.25

13.11

11.45

11.28

9.57

11.84

9.21

11.13

9.02

11.13

11.26

3.30

Gross margin%

28.54

30.70

28.90

30.09

32.94

33.73

34.79

34.75

35.31

35.03

2.75

34.79

33.34

29.12

Operating margin%

15.84

15.17

17.36

16.52

18.00

20.05

20.77

18.18

19.01

21.45

3.91

20.05

18.09

23.24

Net margin%

25.15

25.01

24.66

26.01

25.05

25.98

28.35

29.99

28.54

11.37

28.35

25.99

35.85

P/E ratio (avg)x

33.11

31.34

29.77

28.71

28.90

27.05

26.14

24.52

25.05

26.23

28.44

26.14

27.88

19.96

EV/EBITx

12.69

12.82

12.69

11.81

10.37

10.84

9.279

8.090

7.115

6.495

35.77

8.090

10.60

22.64

FCF yield (avg)%

16.23

13.35

15.67

15.45

15.58

13.04

15.00

16.97

19.70

19.74

24.60

16.97

15.62

8.64

FCF margin%

16.29

15.39

12.74

15.55

14.50

12.51

13.91

13.19

13.25

13.92

3.42

13.25

13.92

1.378

FCF / Net incomex

1.189

1.142

1.064

1.016

1.135

1.257

1.443

1.470

1.606

1.539

0.247

1.470

1.223

22.96

ROIC%

26.40

26.71

24.16

24.56

26.15

27.99

28.49

27.84

29.83

30.09

26.21

28.49

27.28

15.31

Return on equity%

8.77

8.50

6.67

4.68

5.73

5.51

4.36

2.07

0.96

0.40

2.25

2.07

5.10

27.69

Return on assets%

22.14

23.56

23.28

21.31

21.47

19.81

17.95

17.34

16.66

16.06

7.95

17.34

20.56

5.23

EPS$

4.91

4.79

4.75

5.04

4.94

5.09

5.62

6.24

6.45

6.26

5.38

4.87%

2.02%

—

17.30

EPS growth%

14.90

14.14

15.16

17.82

19.34

19.76

20.24

22.93

25.37

24.08

7.10

22.93

19.55

0.84

Bookvalue per sh$

1.56

1.54

1.70

1.91

2.03

2.31

2.24

2.43

2.31

2.30

2.49

2.56%

3.50%

—

4.81

FCF per share$

2.44

2.74

2.54

2.46

2.67

2.43

2.76

2.83

2.67

2.55

2.78

(0.94%)

1.40%

—

1.80

Dividend per sh$

5.66

6.49

6.36

7.63

7.85

8.44

9.60

10.46

12.01

13.08

1.42

10.75%

8.69%

—

4.40

Div yield (avg)%

7.51

7.76

8.11

6.93

8.86

6.55

5.46

3.11

5.29

5.90

12.17

5.46

6.74

18.91

Payout ratio%

25.66

24.08

23.16

25.66

22.91

20.35

18.95

18.23

18.39

19.71

28.24

18.95

21.63

2.028

Shares (diluted)B

3.147

3.107

3.659

4.015

4.177

4.952

5.757

6.093

5.835

5.999

1.995

7.51%

6.75%

10.81

Buyback yield%

2.74

1.98

0.40

1.11

3.13

2.32

4.29

6.85

5.70

4.28

8.95

4.29

2.93

0.404

D/E ratiox

0.192

0.208

0.217

0.227

0.224

0.213

0.215

0.205

0.195

0.184

1.036

0.205

0.210

14.99

Enterprise value$B

4.534

4.559

4.600

4.607

4.652

5.338

5.760

5.379

5.318

5.595

24.65

3.76%

1.41%

19.53

LT debt$B

14.74

16.62

19.33

20.21

23.91

24.56

27.15

30.60

34.52

38.15

19.31

9.80%

9.62%

Peers (US$85.60B)

Cap (US$)

Nebius Group N.V.

35.49B

788.3x

Adyen N.V.

31.94B

25.34x

Elastic N.V.

9.038B

24.49x

Synopsys, Inc.

86.32B

79.87x

Capital

TTM

10Y

Leveragex

0.158

0.232

0.198

EBIT/Intx

2.693

0.328

0.303

Own earn%

(10.33)

(114.21)

(95.79)

Sh yield%

15.21

9.95

9.85

Owners

Insiders/Inst%

2.50

57.84

Short interest%

1.54

SBC / revenue%

3.79

Record

10Y

Profitable years

10/10

Revenue growth years

10/10

EPS growth years

10/10

Dividend streakyrs

Op margin range%

15–21

$1 testx

—

Incr. ROIC%

Prosus N.V. engages in e-commerce and internet businesses across Asia, Europe, Latin America, North America and other international markets, operating internet platforms spanning classifieds, payments and fintech, etail, food delivery, education technology, ventures and Tencent, among others. The company also provides an online food delivery service and was formerly known as Myriad International Holdings N.V.

Growth vs revenue

Latest

Trend

10Y CAGR

Rel growth

Revenue

$30.96B

6.89%

1.00×

Cost of revenue

$20.59B

6.89%

1.00×

Operating expenses

$5.898B

6.60%

0.97×