Data is not available at this time.
Etsy, Inc. operates a leading global online marketplace specializing in handmade, vintage, and unique goods, serving a niche segment of the e-commerce industry. The company generates revenue primarily through transaction fees, listing fees, and payment processing, leveraging its platform to connect independent sellers with buyers seeking distinctive products. Etsy’s ecosystem includes subsidiaries like Reverb (musical instruments), Depop (fashion resale), and Elo7 (Brazilian handmade goods), diversifying its market reach. Positioned in the specialty retail sector, Etsy differentiates itself from mass-market competitors by fostering a community-driven, creator-centric model. Its focus on sustainability and ethical consumption resonates with younger, environmentally conscious consumers, strengthening its brand loyalty. Despite competition from Amazon Handmade and eBay, Etsy maintains a defensible moat through its curated inventory and seller support tools. The platform’s scalability and asset-light model allow for high-margin growth, though it faces challenges in balancing fee increases with seller retention.
Etsy reported revenue of €2.81 billion for FY 2024, with net income of €303.3 million, reflecting a diluted EPS of €2.33. The company’s operating cash flow of €752.5 million underscores strong cash generation, while capital expenditures were minimal at €14.2 million, indicating an asset-light model. Gross margins remain healthy, driven by high-margin fee-based revenue, though operating expenses related to marketing and platform investments weigh on profitability.
Etsy’s earnings power is supported by its scalable platform, which requires minimal incremental costs to grow transactions. The company’s capital efficiency is evident in its robust operating cash flow, which funds growth initiatives without significant debt reliance. However, its high beta of 2.157 suggests earnings volatility tied to discretionary consumer spending, a risk in economic downturns.
Etsy holds €811.2 million in cash and equivalents against total debt of €2.39 billion, reflecting a leveraged but manageable position. The absence of dividends allows reinvestment in growth, though debt servicing costs could pressure margins if interest rates rise. Liquidity remains adequate, with operating cash flow covering near-term obligations.
Etsy’s growth hinges on expanding its seller base and buyer engagement, particularly in international markets like Brazil via Elo7. The company does not pay dividends, prioritizing reinvestment in technology and acquisitions. Revenue growth has slowed post-pandemic, requiring innovation to sustain momentum in a competitive e-commerce landscape.
With a market cap of €4.22 billion, Etsy trades at a premium to traditional retailers, reflecting its growth potential and platform scalability. Investors expect continued margin expansion and market share gains, though macroeconomic headwinds and competition could temper valuation multiples.
Etsy’s strategic advantages include its niche focus, strong brand, and scalable model. Challenges include fee sensitivity among sellers and competition from broader e-commerce players. The outlook depends on execution in international markets and maintaining seller trust while balancing profitability goals.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |