End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
0.26 NZD | +6.12% | -3.70% | +8.33% |
04-03 | Paysauce Posts Record NZ$2 Million in Q4 Revenue, Expects FY Maiden Net Profit | MT |
01-30 | New Zealand Shares Flat on RBNZ Inflation Outlook; PaySauce Issues Shares to Employees, Director | MT |
Valuation
Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|
Capitalization 1 | 81.81 | 49.91 | 39.74 | 38.8 | 36.89 |
Enterprise Value (EV) 1 | 75.52 | 35.05 | 18.31 | 10.94 | 4.896 |
P/E ratio | -15.5 x | -19 x | -23.4 x | -30.1 x | -65.9 x |
Yield | - | - | - | - | - |
Capitalization / Revenue | 104 x | 33 x | 20 x | 11 x | 6.35 x |
EV / Revenue | 95.8 x | 23.2 x | 9.19 x | 3.11 x | 0.84 x |
EV / EBITDA | -33.2 x | -17.1 x | -10.2 x | -9.45 x | -12.8 x |
EV / FCF | 25.3 x | 6.77 x | 3.41 x | 1.58 x | 1.05 x |
FCF Yield | 3.96% | 14.8% | 29.3% | 63.2% | 94.8% |
Price to Book | -124 x | 22.3 x | 16.3 x | 23.3 x | 26.4 x |
Nbr of stocks (in thousands) | 116,871 | 131,341 | 137,026 | 138,584 | 139,208 |
Reference price 2 | 0.7000 | 0.3800 | 0.2900 | 0.2800 | 0.2650 |
Announcement Date | 19-06-28 | 20-05-29 | 21-05-27 | 22-05-31 | 23-05-24 |
Income Statement Evolution (Annual data)
Fiscal Period: Marzo | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net sales 1 | 0.4437 | 0.7887 | 1.512 | 1.991 | 3.517 | 5.813 |
EBITDA 1 | -0.9699 | -2.273 | -2.047 | -1.803 | -1.158 | -0.384 |
EBIT 1 | -0.9906 | -2.298 | -2.093 | -1.862 | -1.274 | -0.516 |
Operating Margin | -223.26% | -291.33% | -138.39% | -93.52% | -36.22% | -8.88% |
Earnings before Tax (EBT) 1 | -0.9227 | -4.376 | -2.363 | -1.688 | -1.299 | -0.578 |
Net income 1 | -0.9227 | -4.376 | -2.363 | -1.688 | -1.282 | -0.558 |
Net margin | -207.95% | -554.89% | -156.24% | -84.78% | -36.45% | -9.6% |
EPS 2 | -26.30 | -0.0451 | -0.0200 | -0.0124 | -0.009299 | -0.004023 |
Free Cash Flow 1 | 1.681 | 2.989 | 5.177 | 5.372 | 6.919 | 4.643 |
FCF margin | 378.82% | 378.93% | 342.29% | 269.8% | 196.73% | 79.87% |
FCF Conversion (EBITDA) | - | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - |
Announcement Date | 19-05-29 | 19-06-28 | 20-05-29 | 21-05-27 | 22-05-31 | 23-05-24 |
Balance Sheet Analysis
Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - |
Net Cash position 1 | 3.58 | 6.29 | 14.9 | 21.4 | 27.9 | 32 |
Leverage (Debt/EBITDA) | - | - | - | - | - | - |
Free Cash Flow 1 | 1.68 | 2.99 | 5.18 | 5.37 | 6.92 | 4.64 |
ROE (net income / shareholders' equity) | -1,102% | 1,931% | -299% | -72.2% | -62.5% | -36.4% |
ROA (Net income/ Total Assets) | -23.5% | -26.4% | -11% | -5.83% | -2.98% | -0.98% |
Assets 1 | 3.931 | 16.6 | 21.39 | 28.94 | 42.97 | 57.21 |
Book Value Per Share 2 | 0.1000 | -0.0100 | 0.0200 | 0.0200 | 0.0100 | 0.0100 |
Cash Flow per Share 2 | 1.670 | 0.0500 | 0.1000 | 0.1600 | 0.1900 | 0.0600 |
Capex 1 | 0.06 | 0.06 | 0.1 | 0.04 | 0.04 | 0.12 |
Capex / Sales | 12.92% | 7.08% | 6.45% | 1.81% | 1.19% | 2.03% |
Announcement Date | 19-05-29 | 19-06-28 | 20-05-29 | 21-05-27 | 22-05-31 | 23-05-24 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
1st Jan change | Capi. | |
---|---|---|
+8.33% | 20.89M | |
+12.51% | 3,096B | |
+12.68% | 85.37B | |
+7.61% | 77.1B | |
-13.71% | 54.31B | |
-22.56% | 47.92B | |
+26.21% | 47.74B | |
+25.42% | 42.15B | |
+69.48% | 38.06B | |
-8.00% | 24.73B |
- Stock Market
- Equities
- PYS Stock
- Financials PaySauce Limited