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 29.3 -
Change - -81.05% 102.87% -27.97% 93.65% -40.21% -
Enterprise Value (EV) 1 110.7 41.06 60.62 44.62 64.54 44.6 43.8
Change - -62.89% 47.64% -26.4% 44.65% -30.9% -1.79%
P/E -20.9x -2.22x 16.1x 4.32x 8.34x 19.3x 14.5x
PBR - - - - - - -
PEG - -0x -0x 0x -0.4x -0.3x 0.4x
Capitalization / Revenue 1.7x 0.29x 0.54x 0.34x 0.66x 0.38x 0.37x
EV / Revenue 2.05x 0.7x 0.93x 0.6x 0.86x 0.58x 0.55x
EV / EBITDA 39.6x 31.6x 6.19x 4.15x 7.85x 6.86x 6.54x
EV / EBIT -163x -12.7x 12.4x 7.2x 12.3x 14.4x 13.3x
EV / FCF 57.4x -14.3x 21.9x 9.67x -228x 14.4x 12.9x
FCF Yield 1.74% -6.98% 4.58% 10.3% -0.44% 6.95% 7.76%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -0.88 -1.57 0.44 1.18 0.93 0.24 0.32
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 6.5 6.7
EBIT 1 -0.68 -3.227 4.9 6.201 5.254 3.1 3.3
Net income 1 -4.348 -7.781 2.2 5.835 5.894 1.5 2
Net Debt 1 19.28 23.75 25.5 19.32 15.55 15.3 14.5
Reference price 2 18.420 3.490 7.080 5.100 7.760 4.640 4.640
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.($)
19.33x0.58x6.86x - 33.39M
29.32x14.95x21.24x0.74% 674B
10.82x1.44x7.4x1.02% 47.08B
46.42x1.72x9.62x-.--% 46.2B
19.97x6.11x11.64x-.--% 26.14B
9.86x2.58x6.22x-.--% 24.72B
-20.42x3.29x7.03x1.19% 22.89B
81.53x8.71x77.79x-.--% 11.18B
21.15x6.67x20.6x-.--% 11.18B
15x2.57x6.07x5.15% 7.22B
Average 23.30x 4.86x 17.45x 0.9% 87.1B
Weighted average by Cap. 27.54x 12.30x 19.38x 0.7%

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