NASDAQ: DDOG - Datadog, Inc.

Yield per half year: +15.9%
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
Выручка, млрд $
0.1008 0.1981 0.1981 0.3628 0.6035 1.03 1.68 2.13 2.13
Чистая прибыль, млрд $
-0.0026 -0.0108 -0.0108 -0.0167 -0.0245 -0.0207 -0.0502 0.0486 0.0486
EV, млрд $
-0.06 -0.054 -0.0536 4.7 30.13 55.37 23.68 43.09 43.85
EBIT, млрд $
-0.003 -0.0102 -0.0201 0.0082 0.0026 -0.0215 0.0665 -0.0335
EBITDA, млрд $
-0.000252 -0.005 -0.0042 -0.0078 0.0237 0.0256 0.0411 0.1502 0.011
Баланс стоимость, млрд $
-0.083 -0.085 -0.076 0.7823 0.9574 1.04 1.41 2.03 2.03
FCF, млрд $
0.006 -0.005 -0.005 0.000791 0.0832 0.2505 0.3535 0.5975 0.5975
Операционный денежный поток, млрд $
0.0138 0.0108 0.0108 0.0242 0.1091 0.2865 0.4184 0.66 0.66
Операционная прибыль, млрд $
-0.003 -0.011 -0.0201 0.0082 0.0026 -0.0249 -0.0335 -0.0335
Операционные расходы, млрд $
0.0803 0.1626 0.1626 0.294 0.487 0.8137 1.39 1.75 1.75
CAPEX, млрд $
0.0078 0.0158 0.0158 0.0234 0.0259 0.036 0.0649 0.0276 0.0624


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
Short Term Investments $
0.1767 1.29 1.28 1.55 2.25 2.25
Total Receivables $
0.0329 0.0563 0.1024 0.1634 0.2688 0.3996 0.5093 0.5244
Total Current Assets $
0.1004 0.122 0.9039 1.72 1.87 2.34 3.18 3.13
Чистые активы, млрд $
-0.0757 -0.076 0.122 0.9039 1.72 1.87 0.1253 2.46 0.1253
Активы, млрд $
0.1271 0.1271 0.1798 1.04 1.89 2.38 3 3.94 3.94
Short Term Debt $
0.0136 0.0017 0.0119 0.0163 0.0202 0.0442 0.0482 0.022
Long Term Debt $
0.5759 0.7355 0.7388 0.7422 0.7422
Задолженность, млрд $
0.2028 0.2558 0.2557 0.9329 1.34 1.59 1.91 1.91
Чистый долг, млрд $
-0.06 -0.0536 -0.0536 -0.5369 0.4187 0.5368 0.4985 0.572 0.572
Долг, млрд $
0 0 0 0.0604 0.6436 0.8077 0.8375 0.9023 0.7642
Interest income $
0.022 0.0218 0.0372 0.0843
Расходы на обслуживание долга $
0.0042 0.0304 0.0211 0.0132 0.0063 0.0063
Чист. проц. доходы, млрд $
0.022 0.0218 0.0372 0.0843 0.0843
Goodwill $
0.0063 0.0076 0.0091 0.0176 0.2922 0.3483 0.3527
Амортизация, млрд $
0.0027 0.006 0.0124 0.0155 0.0229 0.0626 0.0837 0.0445
Себестоимость, млрд $
0.0234 0.0465 0.0465 0.0889 0.1302 0.2342 0.3467 0.4099 0.4107
Товарно материальные запасы $
0 0.0331 0.041 0.0331


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
Цена акции ао 40.35 105.05 98.44 76.67 121.38 142.89 140.42 140.42
Число акций ао, млн 79 250 139 300 309 315.41 350.29 350.29
FCF/акцию 0.0758 -0.02 0.0057 0.277 0.8106 1.12 1.71 1.71


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 37.68
ROA, % -2.02 -7.02 -2.74 -1.68 -0.9714 -1.86 1.4 1.23 14.91
ROIC, % -4.29 -1.46 -1.22 -2.12 0.11 26.50
ROS, % -2.55 -5.43 -4.4 1.36 0.26 -2.99 2.28 2.28 2.28 2.28 23.13
ROCE, % 3.9 -15.17 -2.4 0.5157 0.142 -0.9592 2.27 -1.65 29.47
Рентаб EBITDA, % 0.59 -2.13 -2.14 3.92 2.49 2.45 7.06 0.5169 31.91
Чистая рентаб, % -2.9 -5.43 -4.61 -4.07 -2.02 -2.99 2.28 2.28 23.13
Operation Margin, % -2.93 -5.57 -5.55 -2.28 -1.86 -1.49 -1.57 -1.57 -1.57 -1.57 26.06
Чистая процентная маржа, % -2.55 -5.43 -4.61 -4.07 -2.02 0.17 26.15
Доходность FCF, % 0.0067 0.3773 0.5981 1.03 1.88


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 57.53
P/BV
6.69 31.03 52.66 16.44 20.99 21.37 13.62
P/S
14.43 49.23 53.3 13.84 19.98 20.34 9.63
P/FCF
14818.12 367.04 245.91 97.46 86.08 50.92 50.92 50.92 56.48
E/P
-0.0014 -0.0011 -0.000495 -0.0015 0.0015 0.0016 0.0016 0.0016 0.03
EV/EBITDA
-101.56 12.73 -604.53 1273.32 2165.52 576.23 286.87 3986.37 153.94
EV/Ebit
-493.11 -13480.68 21052.5 -1099.66 647.62 -1310.49 -1310.49 -1310.49
EV/S
27.38 37.15 41.18 14.14 20.25 20.6 20.6 20.6 9.75
EV/FCF
12555.28 269.44 169.13 66.99 72.11 73.39 73.39 73.39 79.91
Debt/EBITDA
-16.76 27.2 31.59 20.38 6.01 69.47 69.47 69.47 21.91
Netdebt/Ebitda
238.19 10.71 162.34 -54.23 107.32 12.13 3.81 52 52 52 17.88
Debt/Ratio
0.25 0.49 0.56 0.2787 0.2292 0.1942 0.1942 0.1942 0.20
Debt/Equity
0.33 0.97 1.29 0.5938 0.4455 6.1 6.1 6.1 4.32
Debt/Net Income
-3.62 -24.12 -36.43 -16.7 18.58 15.73 15.73 15.73 3.65
Бета
0 1.16 0.99 2.88 2.33 3.08 3.08 0.27
Индекс Альтмана
28.45 20.77 29.27 12.51 12.85 9.96 9.96 9.96 7.16


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
Дивиденд
0
Див доход, ао, %
0 0 0 0 0 0 0.86
Дивиденды / прибыль, %
-3833.52 0 0 0 0 35.93


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
Всего задолженность
0.1122 0.2002 0.2978
ebit_margin
-5.55 -0.3704 0.2556 -1.29 3.13
Персонал, чел
2185 3200 4800 5200