Previous Close | $24.15 |
Intrinsic Value | $8.32 |
Upside potential | -66% |
Data is not available at this time.
Criteo S.A. operates as a global technology company specializing in digital performance marketing, primarily leveraging its AI-driven advertising platform to deliver personalized retargeting solutions for e-commerce and retail advertisers. The company generates revenue through a cost-per-click (CPC) model, where advertisers pay only when users engage with targeted ads, ensuring measurable ROI. Criteo’s platform integrates first-party data, machine learning, and predictive algorithms to optimize ad placements across web, mobile, and connected TV channels, enhancing conversion rates for clients. Positioned in the competitive ad-tech sector, Criteo differentiates itself through its proprietary AI engine and extensive retailer partnerships, enabling scalable, performance-based campaigns. While facing pressure from privacy regulations and platform changes, the company has pivoted toward privacy-compliant solutions, such as its Commerce Media Platform, to sustain growth in a cookieless future. Its market position remains strong among mid-market and enterprise retailers, though it competes with larger players like Google and Meta in the broader digital advertising landscape.
Criteo reported revenue of $1.93 billion for FY 2024, with net income of $111.4 million, reflecting a net margin of approximately 5.8%. The company’s diluted EPS stood at $1.90, demonstrating modest profitability. Operating cash flow was robust at $258.2 million, though capital expenditures of $77.9 million indicate ongoing investments in technology and infrastructure. These metrics suggest efficient cash generation but highlight the capital-intensive nature of its ad-tech operations.
Criteo’s earnings power is underpinned by its scalable AI platform, which drives high-margin performance advertising. The company’s capital efficiency is evident in its ability to convert 13.3% of revenue into operating cash flow, though reinvestment needs temper free cash flow. With no dividends, retained earnings are likely directed toward R&D and strategic initiatives to bolster its competitive edge in a dynamic market.
Criteo maintains a solid balance sheet, with $290.7 million in cash and equivalents against $103.4 million in total debt, yielding a healthy net cash position. The low leverage ratio indicates strong liquidity and financial flexibility. This stability supports ongoing innovation and potential M&A activity, though the absence of dividend payouts may reflect a focus on growth over shareholder returns.
Criteo’s growth is tied to the expansion of its Commerce Media Platform and adoption of privacy-centric solutions. Historical trends show resilience amid industry headwinds, but revenue growth has moderated. The company does not pay dividends, opting to reinvest cash flows into technology and market expansion, aligning with its strategy to capture long-term opportunities in retail media and connected TV advertising.
Trading at a P/E ratio of approximately 14.7x based on FY 2024 EPS, Criteo’s valuation reflects market expectations of steady but not explosive growth. Investors likely weigh its AI capabilities and retail media potential against sector competition and regulatory risks. The stock’s performance hinges on execution in transitioning to a post-cookie advertising ecosystem.
Criteo’s key advantages include its AI-driven targeting, retailer partnerships, and early moves toward privacy compliance. The outlook depends on its ability to monetize retail media and CTV while navigating industry disruption. Success in these areas could drive re-rating, though macroeconomic and competitive pressures remain key risks.
Company filings (10-K), investor presentations
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 |