Valuation HiPay Group London S.E.

Stocks

Market Closed - London S.E. Other stock markets 06:48:05 2019-01-23 EST			5-day change	1st Jan Change
8.826 ^EUR	-42.13%		+53.76%	+13.59%

05-13	HiPay retreats following quarterly revenue release
05-12	Hipay Group Sa Reports Revenue Result for the First Quarter of 2026	CI

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	36.49	-
Change	-	-81.05%	102.87%	-27.97%	93.65%	-25.52%	-
Enterprise Value (EV) ¹	110.7	41.06	60.62	44.62	64.54	47.39	44.69
Change	-	-62.89%	47.64%	-26.4%	44.65%	-26.57%	-5.7%
P/E	-20.9x	-2.22x	16.1x	4.32x	8.34x	14.1x	11.8x
PBR	-	-	-	-	-	-	-
PEG	-	-0x	-0x	0x	-0.4x	-0.3x	0.6x
Capitalization / Revenue	1.7x	0.29x	0.54x	0.34x	0.66x	0.47x	0.46x
EV / Revenue	2.05x	0.7x	0.93x	0.6x	0.86x	0.61x	0.56x
EV / EBITDA	39.6x	31.6x	6.19x	4.15x	7.85x	5.92x	5.45x
EV / EBIT	-163x	-12.7x	12.4x	7.2x	12.3x	12.8x	11.2x
EV / FCF	57.4x	-14.3x	21.9x	9.67x	-228x	9.67x	8.6x
FCF Yield	1.74%	-6.98%	4.58%	10.3%	-0.44%	10.3%	11.6%
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	5.780	5.780
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VISA, INC.	28.39x	15.17x	21.54x	0.75%	682B
BLOCK, INC.	34.05x	1.71x	9.91x	-.--%	47.35B
PAYPAL HOLDINGS, INC.	8.96x	1.23x	6.3x	1.18%	40.11B
FISERV, INC.	9.15x	2.63x	6.1x	-.--%	27.91B
CORPAY, INC.	16.51x	5.5x	10.39x	-.--%	23.04B
GLOBAL PAYMENTS INC.	-52.79x	3.14x	6.68x	1.3%	21.51B
PAYPAY CORPORATION	20.25x	6.42x	21.02x	-.--%	9.96B
ONE97 COMMUNICATIONS LIMITED	130x	7.69x	117.9x	-.--%	8.16B
EDENRED SE	12.43x	2.27x	5.39x	5.93%	6.2B
Average	23.00x	5.09x	22.80x	1.02%	96.27B
Weighted average by Cap.	25.60x	12.57x	19.82x	0.72%