NASDAQ: DDOG - Datadog, Inc.

Yield per half year: -3.18%
Dividend yield: 0.00%
Sector: Technology

Reporting Datadog, Inc.

Reports

IFRS
Reporting Annual Quarterly
2019 2020
Финансовый отчет link link


Capitalization

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Капитализация, млрд $
0 0 0 5.28 29.57 50.36 24.99 31.7 30.43 28.38 43.11
Выручка, млрд $
0.1008 0.1981 0.1981 0.3628 0.6035 1.03 1.68 2.13 2.13 1.16 42.48
Чистая прибыль, млрд $
-0.0026 -0.0108 -0.0108 -0.0167 -0.0245 -0.0207 -0.0502 0.0486 0.0486 -0.0127 -223.82
EV, млрд $
-0.06 -0.054 -0.0536 4.7 30.13 55.37 23.68 43.09 43.85 31.39 55.76
EBIT, млрд $
-0.003 -0.0102 -0.0201 0.0082 0.0026 -0.0215 0.0665 -0.0335 0.0071 -227.04
EBITDA, млрд $
-0.000252 -0.005 -0.0042 -0.0078 0.0237 0.0256 0.0411 0.1502 0.011 0.0466 -280.68
Баланс стоимость, млрд $
-0.083 -0.085 -0.076 0.7823 0.9574 1.04 1.41 2.03 2.03 1.24 21.01
FCF, млрд $
0.006 -0.005 -0.005 0.000791 0.0832 0.2505 0.3535 0.5975 0.5975 0.2571 276.38
Операционный денежный поток, млрд $
0.0138 0.0108 0.0108 0.0242 0.1091 0.2865 0.4184 0.66 0.66 0.2996 93.71
Операционная прибыль, млрд $
-0.003 -0.011 -0.0201 0.0082 0.0026 -0.0249 -0.0335 -0.0335 -0.0135 10.76
Операционные расходы, млрд $
0.0803 0.1626 0.1626 0.294 0.487 0.8137 1.39 1.75 1.75 0.9469 42.87
CAPEX, млрд $
0.0078 0.0158 0.0158 0.0234 0.0259 0.036 0.0649 0.0276 0.0624 0.0356 3.36


Balance sheet

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Наличность, млрд $
0.06 0.06 0.0536 0.5973 0.2249 0.271 0.339 0.3303 0.3303 0.3525 -11.17
Short Term Investments $
0.1767 1.29 1.28 1.55 2.25 2.25 1.31 66.34
Total Receivables $
0.0329 0.0563 0.1024 0.1634 0.2688 0.3996 0.5093 0.5244 0.2887 37.83
Total Current Assets $
0.1004 0.122 0.9039 1.72 1.87 2.34 3.18 3.13 2.00 28.61
Чистые активы, млрд $
-0.0757 -0.076 0.122 0.9039 1.72 1.87 0.1253 2.46 0.1253 1.42 22.17
Активы, млрд $
0.1271 0.1271 0.1798 1.04 1.89 2.38 3 3.94 3.94 2.45 30.52
Short Term Debt $
0.0136 0.0017 0.0119 0.0163 0.0202 0.0442 0.0482 0.022 0.0282 32.28
Long Term Debt $
0.5759 0.7355 0.7388 0.7422 0.7422 0.6981 6.55
Задолженность, млрд $
0.2028 0.2558 0.2557 0.9329 1.34 1.59 1.91 1.91 1.21 49.51
Чистый долг, млрд $
-0.06 -0.0536 -0.0536 -0.5369 0.4187 0.5368 0.4985 0.572 0.572 0.2978 -201.27
Долг, млрд $
0 0 0 0.0604 0.6436 0.8077 0.8375 0.9023 0.7642 0.6503 71.74
Interest income $
0.022 0.0218 0.0372 0.0843 0.0413 39.91
Расходы на обслуживание долга $
0.0042 0.0304 0.0211 0.0132 0.0063 0.0063 0.0150 8.45
Чист. проц. доходы, млрд $
0.022 0.0218 0.0372 0.0843 0.0843 0.0413 39.91
Goodwill $
0.0063 0.0076 0.0091 0.0176 0.2922 0.3483 0.3527 0.2040 107.81
Амортизация, млрд $
0.0027 0.006 0.0124 0.0155 0.0229 0.0626 0.0837 0.0445 0.0394 46.51
Себестоимость, млрд $
0.0234 0.0465 0.0465 0.0889 0.1302 0.2342 0.3467 0.4099 0.4107 0.2420 35.75
Товарно материальные запасы $
0 0.0331 0.041 0.0331 0.0370 11.30


Share

IFRS
Reporting Annual Quarterly
2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS -0.03 -0.0429 -0.1195 -0.0817 -0.0671 -0.159 0.1387 0.1387 -0.0577 -203.02
Цена акции ао 40.35 105.05 98.44 76.67 121.38 142.89 110.58 110.58 109.99 2.35
Число акций ао, млн 79 250 139 300 309 315.41 350.29 350.29 282.74 20.30
FCF/акцию 0.0758 -0.02 0.0057 0.277 0.8106 1.12 1.71 1.71 0.7847 212.91


Efficiency

IFRS
Reporting Annual Quarterly
2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 3.39 14.18 -4.73 -2.82 -2.08 -4.09 2.83 2.4 38.06 -2.1780 -190.24
ROA, % -2.02 -7.02 -2.74 -1.68 -0.9714 -1.86 1.4 1.23 15.19 -1.1703 -187.43
ROIC, % -4.29 -1.46 -1.22 -2.12 0.11 28.12 -2.2725 -16.16
ROS, % -2.55 -5.43 -4.4 1.36 0.26 -2.99 2.28 2.28 2.28 2.28 23.14 0.8220 54.38
ROCE, % 3.9 -15.17 -2.4 0.5157 0.142 -0.9592 2.27 -1.65 -1.65 44.12 0.0637 -226.19
Ebit margin, % -5.55 -0.3704 0.2556 -1.29 3.13 -1.57 -1.57 0.0310 33.49
Рентаб EBITDA, % 0.59 -2.13 -2.14 3.92 2.49 2.45 7.06 0.5169 0.5169 32.13 3.29 -33.32
Чистая рентаб, % -2.9 -5.43 -4.61 -4.07 -2.02 -2.99 2.28 2.28 23.14 -2.2820 -186.87
Operation Margin, % -2.93 -5.57 -5.55 -2.28 -1.86 -1.49 -1.57 -1.57 -1.57 -1.57 26.06 -1.6120 -3.33
Чистая процентная маржа, % -2.55 -5.43 -4.61 -4.07 -2.02 0.17 26.15 -3.7360 -4.55
Доходность FCF, % 0.0067 0.3773 0.5981 1.03 1.88 0.7784 208.76


Coefficients

IFRS
Reporting Annual Quarterly
2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
-701.44 2000 2300 2300 875.44 891.16 57.20 1354.80 -204.53
P/BV
6.69 31.03 52.66 16.44 20.99 21.37 13.49 25.56 25.69
P/S
14.43 49.23 53.3 13.84 19.98 20.34 9.55 30.16 6.72
P/FCF
14818.12 367.04 245.91 97.46 86.08 50.92 50.92 50.92 56.77 106.26 -27.02
E/P
-0.0014 -0.0011 -0.000495 -0.0015 0.0015 0.0016 0.0016 0.0016 0.03 0.0005 -226.45
EV/EBIT
-493.11 -13480.68 21052.5 -1099.66 647.62 -1310.49 -1310.49 -1310.49 3595.90 -157.39
EV/EBITDA
-101.56 12.73 -604.53 1273.32 2165.52 576.23 286.87 3986.37 154.11 739.48 -186.15
EV/S
27.38 37.15 41.18 14.14 20.25 20.6 20.6 20.6 9.72 23.35 -12.94
EV/FCF
12555.28 269.44 169.13 66.99 72.11 73.39 73.39 73.39 80.58 91.00 -15.38
Debt/EBITDA
-16.76 27.2 31.59 20.38 6.01 69.47 69.47 69.47 21.92 39.38 17.07
Netdebt/Ebitda
238.19 10.71 162.34 -54.23 107.32 12.13 3.81 52 52 52 17.81 45.45 -13.49
Debt/Ratio
0.25 0.49 0.56 0.2787 0.2292 0.1942 0.1942 0.1942 0.20 0.2913 -19.09
Debt/Equity
0.33 0.97 1.29 0.5938 0.4455 6.1 6.1 6.1 4.27 2.91 36.44
Debt/Net Income
-3.62 -24.12 -36.43 -16.7 18.58 15.73 15.73 15.73 3.66 -0.6180 -184.54
Бета
0 1.16 0.99 2.88 2.33 3.31 3.31 0.52 2.13 23.33
Индекс Альтмана
28.45 20.77 29.27 12.51 12.85 9.96 9.96 9.96 7.13 14.91 -19.39


Dividends

IFRS
Reporting Annual Quarterly
2019 2020 2021 2022 2023 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.6406 0.6406 0.004 0.004 0.3223 -71.89
Дивиденд
0
Див доход, ао, %
0 0 0 0 0 0 0.88
Дивиденды / прибыль, %
-3833.52 0 0 0 0 38.21 -3833.5200 0.00


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM CAGR 5
НИОКР, млрд
0.0247 0.0552 0.0552 0.1114 0.2106 0.3544 53.52
Всего задолженность
0.1122 0.2002 0.2978 38.46
Персонал, чел
2185 3200 4800 5200 24.20