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 31.57 -
Change - -81.05% 102.87% -27.97% 93.65% -35.57% -
Enterprise Value (EV) 1 110.7 41.06 60.62 44.62 64.54 42.47 39.77
Change - -62.89% 47.64% -26.4% 44.65% -34.2% -6.36%
P/E -20.9x -2.22x 16.1x 4.32x 8.34x 12.2x 10.2x
PBR - - - - - - -
PEG - -0x -0x 0x -0.4x -0.2x 0.5x
Capitalization / Revenue 1.7x 0.29x 0.54x 0.34x 0.66x 0.41x 0.39x
EV / Revenue 2.05x 0.7x 0.93x 0.6x 0.86x 0.55x 0.5x
EV / EBITDA 39.6x 31.6x 6.19x 4.15x 7.85x 5.31x 4.85x
EV / EBIT -163x -12.7x 12.4x 7.2x 12.3x 11.5x 9.94x
EV / FCF 57.4x -14.3x 21.9x 9.67x -228x 8.67x 7.65x
FCF Yield 1.74% -6.98% 4.58% 10.3% -0.44% 11.5% 13.1%
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 5.000 5.000
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.($)
12.2x0.55x5.31x - 36.59M
30.2x15.39x21.87x0.71% 695B
48.07x1.84x10.35x-.--% 49.54B
10.76x1.43x7.36x1.03% 46.77B
11.01x2.72x6.56x-.--% 27.64B
20.88x6.33x12.07x-.--% 27.34B
-22.19x3.42x7.31x1.1% 24.56B
86.39x8.43x77.74x-.--% 10.97B
20.32x6.53x20.15x-.--% 10.65B
16.18x2.74x6.48x4.74% 7.97B
Average 23.38x 4.94x 17.52x 0.84% 90.01B
Weighted average by Cap. 28.32x 12.62x 19.84x 0.68%

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