Company Valuation: HiPay Group

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 34.47 -
Change - -81.05% 102.87% -27.97% 93.65% -29.64% -
Enterprise Value (EV) 1 110.7 41.06 60.62 44.62 64.54 45.37 42.67
Change - -62.89% 47.64% -26.4% 44.65% -29.7% -5.95%
P/E -20.9x -2.22x 16.1x 4.32x 8.34x 13.3x 11.1x
PBR - - - - - - -
PEG - -0x -0x 0x -0.4x -0.2x 0.6x
Capitalization / Revenue 1.7x 0.29x 0.54x 0.34x 0.66x 0.45x 0.43x
EV / Revenue 2.05x 0.7x 0.93x 0.6x 0.86x 0.59x 0.53x
EV / EBITDA 39.6x 31.6x 6.19x 4.15x 7.85x 5.67x 5.2x
EV / EBIT -163x -12.7x 12.4x 7.2x 12.3x 12.3x 10.7x
EV / FCF 57.4x -14.3x 21.9x 9.67x -228x 9.26x 8.21x
FCF Yield 1.74% -6.98% 4.58% 10.3% -0.44% 10.8% 12.2%
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 5.460 5.460
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

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.32x0.59x5.67x - 39.33M
27.88x14.9x21.17x0.76% 670B
11.01x1.5x7.65x0.96% 49.27B
35.21x1.75x10.07x-.--% 48.29B
8.85x2.59x5.98x-.--% 26.99B
17.14x5.67x10.77x-.--% 23.93B
-66.35x3.16x6.73x1.28% 21.9B
21.36x6.61x21.62x-.--% 10.41B
139.33x8.35x128.05x-.--% 8.65B
14.43x2.56x6.08x5.18% 7.17B
Average 22.22x 4.77x 22.38x 0.91% 86.7B
Weighted average by Cap. 24.98x 12.21x 19.60x 0.72%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. ALHYP Stock
  4. Valuation HiPay Group