Company Valuation: PayPoint plc

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 398.5 327.8 349.9 438.6 336.9 425.4 - -
Change - -17.74% 6.74% 25.34% -23.18% 26.26% - -
Enterprise Value (EV) 1 425.8 343.8 422.3 536 469.4 569.8 575.1 425.4
Change - -19.25% 22.83% 26.92% -12.42% 21.38% 0.93% -26.03%
P/E 5.81x 9.17x - - - 8.99x 8.12x -
PBR 4.8x 2.82x - 4.76x 4.54x 5.55x 4.51x -
PEG - -0.2x - - - - 0.8x -
Capitalization / Revenue 3.45x 2.54x 1.93x 2.34x 1.77x 2.18x 2.08x 2.06x
EV / Revenue 3.69x 2.67x 2.33x 2.86x 2.46x 2.92x 2.81x 2.06x
EV / EBITDA 7.31x 5.61x 5.19x 5.96x 5.1x 5.93x 5.72x -
EV / EBIT 8.93x 6.44x 6.15x 7.14x 6.1x 7.2x 7.1x -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.3792 0.4008 0.4138 0.4225 0.398 0.406 0.414 -
Rate of return 6.01% 8.13% 7.86% 6.23% 7.18% 5.63% 5.74% -
EPS 2 1.086 0.5373 - - - 0.803 0.889 -
Distribution rate 34.9% 74.6% - - - 50.6% 46.6% -
Net sales 1 115.4 128.9 181 187.7 190.8 195 205 207
EBITDA 1 58.24 61.3 81.3 90 92 96.1 100.6 -
EBIT 1 47.67 53.38 68.68 75.11 76.93 79.1 81 -
Net income 1 69.54 34.71 35.69 - - 47.7 48.9 -
Net Debt 1 27.24 15.96 72.38 97.4 132.5 144.4 149.7 -
Reference price 2 6.305 4.929 5.265 6.782 5.540 7.215 7.215 7.215
Nbr of stocks (in thousands) 63,207 66,506 66,459 64,669 60,814 58,959 - -
Announcement Date 5/26/22 7/28/23 6/13/24 6/12/25 6/11/26 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- 2.92x5.92x5.64% 566M
32.13x16.36x23.25x0.67% 739B
38.77x7.05x25.02x0.93% 84.85B
22.33x4.42x9.73x0.76% 64.09B
11.14x1.48x7.61x0.99% 48.5B
46.36x1.75x9.77x-.--% 47.09B
-78.3x17.67x42.64x-.--% 45.36B
19.4x3.32x7.92x1.63% 31.15B
20.05x6.12x11.74x-.--% 26.25B
10.06x2.6x6.3x-.--% 25.29B
Average 13.55x 6.37x 14.99x 1.06% 111.22B
Weighted average by Cap. 26.11x 12.82x 21.05x 0.65%

Y-o-Y evolution of P/E

Valuation ratios - P/E - PayPoint plc

Historical PBR trend

Valuation ratios - PBR - PayPoint plc

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - PayPoint plc

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - PayPoint plc


Year-on-year evolution of the Yield

Valuation ratios - Yield - PayPoint plc
  1. Stock Market
  2. Stocks
  3. PAY Stock
  4. Valuation PayPoint plc