Valuation HiPay Group BOERSE MUENCHEN

Stocks

Market Closed - BOERSE MUENCHEN Other stock markets 16:43:09 2026-07-31 EDT			5-day change	1st Jan Change
5.300 ^EUR	+0.38%		-1.85%	-30.26%

07-29	Hipays first-half revenue declines
05-13	HiPay retreats following quarterly revenue release

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	91.38	17.31	35.12	25.3	49	33.46	-
Change	-	-81.05%	102.87%	-27.97%	93.65%	-31.7%	-
Enterprise Value (EV) ¹	110.7	41.06	60.62	44.62	64.54	44.36	41.66
Change	-	-62.89%	47.64%	-26.4%	44.65%	-31.26%	-6.09%
P/E	-20.9x	-2.22x	16.1x	4.32x	8.34x	12.9x	10.8x
PBR	-	-	-	-	-	-	-
PEG	-	-0x	-0x	0x	-0.4x	-0.2x	0.6x
Capitalization / Revenue	1.7x	0.29x	0.54x	0.34x	0.66x	0.43x	0.42x
EV / Revenue	2.05x	0.7x	0.93x	0.6x	0.86x	0.57x	0.52x
EV / EBITDA	39.6x	31.6x	6.19x	4.15x	7.85x	5.55x	5.08x
EV / EBIT	-163x	-12.7x	12.4x	7.2x	12.3x	12x	10.4x
EV / FCF	57.4x	-14.3x	21.9x	9.67x	-228x	9.05x	8.01x
FCF Yield	1.74%	-6.98%	4.58%	10.3%	-0.44%	11%	12.5%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-0.88	-1.57	0.44	1.18	0.93	0.41	0.49
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	53.9	58.9	65.5	74.3	74.78	77.4	80.1
EBITDA ¹	2.798	1.3	9.8	10.76	8.219	8	8.2
EBIT ¹	-0.68	-3.227	4.9	6.201	5.254	3.7	4
Net income ¹	-4.348	-7.781	2.2	5.835	5.894	2.6	3.1
Net Debt ¹	19.28	23.75	25.5	19.32	15.55	10.9	8.2
Reference price ²	18.420	3.490	7.080	5.100	7.760	5.300	5.300
Nbr of stocks (in thousands)	4,961	4,961	4,961	4,961	6,314	6,314	-
Announcement Date	4/7/22	4/6/23	4/11/24	4/11/25	5/3/26	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
VISA, INC.	29.16x	14.88x	21.16x	0.74%	672B
BLOCK, INC.	35.92x	1.77x	10.18x	-.--%	48.81B
PAYPAL HOLDINGS, INC.	11.35x	1.49x	7.67x	0.98%	48.94B
FISERV, INC.	9.44x	2.68x	6.19x	-.--%	28.76B
CORPAY, INC.	18.02x	5.69x	10.83x	-.--%	24.98B
GLOBAL PAYMENTS INC.	-68.85x	3.25x	6.92x	1.22%	23B
PAYPAY CORPORATION	20.53x	6.23x	19.89x	-.--%	10.24B
ONE97 COMMUNICATIONS LIMITED	143.89x	8.67x	132.99x	-.--%	9.01B
EDENRED SE	15.51x	2.64x	6.25x	4.96%	7.57B
Average	23.88x	5.26x	24.68x	0.88%	97.04B
Weighted average by Cap.	25.95x	12.16x	19.64x	0.7%