Real-time Estimate
Cboe BZX
10:01:00 2024-05-10 EDT
|
5-day change
|
1st Jan Change
|
4.91
USD
|
-0.20%
|
|
+4.23%
|
+76.07%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
483.3
|
229.9
|
82.71
|
134.8
|
147.7
|
260.7
|
-
|
Enterprise Value (EV)
1 |
483.3
|
229.9
|
82.71
|
134.8
|
147.7
|
260.7
|
260.7
|
P/E ratio
|
72.5
x
|
-24.4
x
|
-30
x
|
129
x
|
23.3
x
|
109
x
|
67.9
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
13.9
x
|
9.53
x
|
2.81
x
|
3.54
x
|
3.12
x
|
4.58
x
|
4.07
x
|
EV / Revenue
|
13.9
x
|
9.53
x
|
2.81
x
|
3.54
x
|
3.12
x
|
4.58
x
|
4.07
x
|
EV / EBITDA
|
47.8
x
|
-81.6
x
|
40.6
x
|
24.4
x
|
22
x
|
31.5
x
|
23.3
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
47,620
|
49,541
|
51,692
|
52,247
|
52,754
|
52,978
|
-
|
Reference price
2 |
10.15
|
4.640
|
1.600
|
2.580
|
2.800
|
4.920
|
4.920
|
Announcement Date
|
20-04-03
|
21-03-25
|
22-03-22
|
23-03-21
|
24-03-27
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
34.67
|
24.12
|
29.46
|
38.03
|
47.27
|
56.89
|
64.11
|
EBITDA
1 |
10.11
|
-2.816
|
2.039
|
5.532
|
6.713
|
8.262
|
11.19
|
EBIT
1 |
6.102
|
-8.338
|
-2.739
|
0.3443
|
-0.1673
|
-0.385
|
-0.515
|
Operating Margin
|
17.6%
|
-34.57%
|
-9.3%
|
0.91%
|
-0.35%
|
-0.68%
|
-0.8%
|
Earnings before Tax (EBT)
1 |
6.543
|
-8.247
|
-2.711
|
1.135
|
2.364
|
2.743
|
4.506
|
Net income
1 |
7.454
|
-9.142
|
-2.721
|
1.028
|
6.459
|
2.281
|
4.077
|
Net margin
|
21.5%
|
-37.9%
|
-9.24%
|
2.7%
|
13.66%
|
4.01%
|
6.36%
|
EPS
2 |
0.1400
|
-0.1900
|
-0.0534
|
0.0200
|
0.1200
|
0.0450
|
0.0725
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-04-03
|
21-03-25
|
22-03-22
|
23-03-21
|
24-03-27
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
8.767
|
8.221
|
8.599
|
10.6
|
10.62
|
10.14
|
11.04
|
12.4
|
13.69
|
13.19
|
14
|
14.58
|
15.12
|
14.6
|
15.37
|
EBITDA
1 |
1.263
|
0.9268
|
0.9301
|
1.928
|
1.747
|
0.7205
|
1.142
|
2.345
|
2.506
|
1.692
|
1.914
|
2.2
|
2.457
|
1.981
|
2.167
|
EBIT
1 |
0.1029
|
-0.3218
|
-0.2714
|
0.623
|
0.3145
|
-0.7428
|
-0.6469
|
0.5904
|
0.632
|
-0.2584
|
-0.766
|
0.535
|
0.685
|
0.062
|
0.184
|
Operating Margin
|
1.17%
|
-3.91%
|
-3.16%
|
5.88%
|
2.96%
|
-7.32%
|
-5.86%
|
4.76%
|
4.62%
|
-1.96%
|
-5.47%
|
3.67%
|
4.53%
|
0.42%
|
1.2%
|
Earnings before Tax (EBT)
1 |
0.113
|
-0.3075
|
-0.2011
|
0.8883
|
0.7556
|
-0.1586
|
-0.046
|
1.206
|
1.363
|
0.473
|
0.032
|
0.945
|
1.112
|
0.793
|
0.915
|
Net income
1 |
0.1052
|
-0.3094
|
-0.228
|
0.8521
|
0.7131
|
-0.1601
|
-0.1042
|
1.101
|
5.622
|
0.3091
|
0.029
|
0.8363
|
1.11
|
0.793
|
0.915
|
Net margin
|
1.2%
|
-3.76%
|
-2.65%
|
8.04%
|
6.72%
|
-1.58%
|
-0.94%
|
8.88%
|
41.07%
|
2.34%
|
0.21%
|
5.74%
|
7.34%
|
5.43%
|
5.95%
|
EPS
2 |
0.002000
|
-0.0100
|
-
|
0.0200
|
0.0100
|
-
|
-
|
0.0200
|
0.1000
|
0.0100
|
0.006670
|
0.0133
|
0.0250
|
0.0100
|
0.0200
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
22-03-22
|
22-05-11
|
22-08-09
|
22-11-08
|
23-03-21
|
23-05-10
|
23-08-08
|
23-11-07
|
24-03-27
|
24-05-08
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-04-03
|
21-03-25
|
22-03-22
|
23-03-21
|
24-03-27
|
-
|
-
|
Last Close Price
4.92
USD Average target price
5.75
USD Spread / Average Target +16.87% Consensus |
1st Jan change
|
Capi.
|
---|
| +76.07% | 261M | | +16.49% | 90.5B | | +4.82% | 67.42B | | -5.78% | 45.17B | | -12.25% | 28.48B | | +1.07% | 20.35B | | -13.34% | 12.46B | | -8.52% | 10.14B | | +7.58% | 8.73B | | -16.20% | 8.57B |
Transaction & Payment Services
|