Financials Visa Inc. Buenos Aires S.E.

Equities

V

ARBCOM460127

Internet Services

End-of-day quote Buenos Aires S.E. Other stock markets 18:00:00 2024-06-10 EDT			5-day change	1st Jan Change
19,985 ^ARS	+0.09%		+0.50%	+41.36%

06-10	Global markets live: ABB, Roche, Microsoft, Apple, Tesla...
06-07	Visa, Mastercard to Face New Lawsuits Over Retailer Fees in UK	MT

Valuation

Fiscal Period: September	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	371,962	423,776	471,818	366,725	468,001	549,614	-	-
Enterprise Value (EV) ¹	380,853	427,805	472,578	370,653	468,336	546,591	541,950	534,487
P/E ratio	32.3 x	40.9 x	39.6 x	25.4 x	27.8 x	28.2 x	24.7 x	21.9 x
Yield	0.61%	0.61%	0.6%	0.89%	0.81%	0.76%	0.84%	0.94%
Capitalization / Revenue	16.2 x	19.4 x	19.6 x	12.5 x	14.3 x	15.3 x	13.8 x	12.6 x
EV / Revenue	16.6 x	19.6 x	19.6 x	12.6 x	14.3 x	15.2 x	13.7 x	12.2 x
EV / EBITDA	24.3 x	28.8 x	28.5 x	18.8 x	21.3 x	21.6 x	19.2 x	17.2 x
EV / FCF	31.7 x	44.1 x	32.5 x	20.7 x	23.8 x	26.5 x	23.1 x	21.5 x
FCF Yield	3.16%	2.27%	3.07%	4.82%	4.21%	3.78%	4.32%	4.65%
Price to Book	12.1 x	9.29 x	9.94 x	10.7 x	12.4 x	13.4 x	11.9 x	10.4 x
Nbr of stocks (in thousands)	2,162,444	2,119,199	2,118,150	2,064,313	2,034,698	2,000,997	-	-
Reference price ²	172.0	200.0	222.8	177.6	230.0	274.7	274.7	274.7
Announcement Date	19-10-24	20-10-28	21-10-26	22-10-25	23-10-24	-	-	-

¹USD in Million²USD

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: September	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	22,977	21,846	24,105	29,310	32,653	35,943	39,699	43,707
EBITDA ¹	15,657	14,848	16,608	19,674	21,943	25,311	28,246	31,092
EBIT ¹	15,001	14,081	15,804	18,813	21,000	24,195	27,186	30,093
Operating Margin	65.29%	64.46%	65.56%	64.19%	64.31%	67.31%	68.48%	68.85%
Earnings before Tax (EBT) ¹	14,884	13,790	16,063	18,136	21,037	24,118	27,284	30,203
Net income ¹	12,080	10,866	12,311	14,957	17,273	19,668	22,068	24,295
Net margin	52.57%	49.74%	51.07%	51.03%	52.9%	54.72%	55.59%	55.59%
EPS ²	5.320	4.890	5.630	7.000	8.280	9.739	11.13	12.52
Free Cash Flow ¹	12,028	9,704	14,522	17,879	19,696	20,657	23,432	24,839
FCF margin	52.35%	44.42%	60.24%	61%	60.32%	57.47%	59.02%	56.83%
FCF Conversion (EBITDA)	76.82%	65.36%	87.44%	90.88%	89.76%	81.61%	82.95%	79.89%
FCF Conversion (Net income)	99.57%	89.31%	117.96%	119.54%	114.03%	105.03%	106.18%	102.24%
Dividend per Share ²	1.050	1.220	1.335	1.575	1.870	2.079	2.307	2.593
Announcement Date	19-10-24	20-10-28	21-10-26	22-10-25	23-10-24	-	-	-

¹USD in Million²USD

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: September	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	2025 Q3
Net sales ¹	7,059	7,189	7,275	7,787	7,936	7,985	8,123	8,609	8,634	8,775	8,931	9,591	9,555	9,641	9,906
EBITDA ¹	4,974	5,009	4,378	5,313	5,317	5,570	5,259	5,797	6,201	5,603	6,270	6,715	6,897	6,748	7,028
EBIT ¹	4,776	4,802	4,148	5,087	5,090	5,336	5,024	5,550	5,954	5,354	6,004	6,448	6,627	6,510	6,787
Operating Margin	67.66%	66.8%	57.02%	65.33%	64.14%	66.83%	61.85%	64.47%	68.96%	61.01%	67.23%	67.23%	69.36%	67.53%	68.51%
Earnings before Tax (EBT) ¹	4,897	4,542	3,829	4,868	4,977	5,278	5,146	5,636	6,042	5,513	6,060	6,507	6,581	6,561	6,880
Net income ¹	3,959	3,647	3,411	3,940	4,179	4,257	4,156	4,681	4,890	4,663	4,892	5,245	5,349	5,317	5,549
Net margin	56.08%	50.73%	46.89%	50.6%	52.66%	53.31%	51.16%	54.37%	56.64%	53.14%	54.77%	54.69%	55.98%	55.15%	56.02%
EPS ²	1.830	1.700	1.600	1.860	1.990	2.030	2.000	2.270	2.390	2.290	2.412	2.596	2.691	2.665	2.802
Dividend per Share ²	0.3750	0.3750	0.3750	0.4500	0.4500	0.4500	0.4500	0.5200	0.5200	0.5200	0.5218	0.5227	0.5556	0.5556	0.5556
Announcement Date	22-01-27	22-04-26	22-07-26	22-10-25	23-01-26	23-04-25	23-07-25	23-10-24	24-01-25	24-04-23	-	-	-	-	-

¹USD in Million²USD

Estimates

Balance Sheet Analysis

Fiscal Period: September	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	8,891	4,029	760	3,928	335	-	-	-
Net Cash position ¹	-	-	-	-	-	3,023	7,664	15,126
Leverage (Debt/EBITDA)	0.5679 x	0.2713 x	0.0458 x	0.1997 x	0.0153 x	-	-	-
Free Cash Flow ¹	12,028	9,704	14,522	17,879	19,696	20,657	23,432	24,839
ROE (net income / shareholders' equity)	35.2%	30.7%	33.4%	40.9%	46.5%	49.3%	50.6%	49.5%
ROA (Net income/ Total Assets)	17%	14.2%	15%	17.8%	19.6%	21.8%	22.4%	23.1%
Assets ¹	70,892	76,747	81,910	84,199	88,002	90,324	98,715	105,385
Book Value Per Share ²	14.20	21.50	22.40	16.70	18.60	20.40	23.10	26.30
Cash Flow per Share ²	5.630	4.210	6.960	8.820	9.950	10.50	12.30	13.50
Capex ¹	756	736	705	970	1,059	1,140	1,282	1,378
Capex / Sales	3.29%	3.37%	2.92%	3.31%	3.24%	3.17%	3.23%	3.15%
Announcement Date	19-10-24	20-10-28	21-10-26	22-10-25	23-10-24	-	-	-

¹USD in Million²USD

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Visa Inc.

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

274.7 USD

Average target price

308 USD

Spread / Average Target

+12.15%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Internet Security & Transactions Services

	1st Jan change	Capi.
MASTERCARD, INC.	+3.87%	417B
VENUSTECH GROUP INC.	-32.93%	3.02B
TOPSEC TECHNOLOGIES GROUP INC.	-47.44%	827M
BEIJING VRV SOFTWARE CORPORATION LIMITED	-17.26%	772M
BEIJING CERTIFICATE AUTHORITY CO.,LTD.	-29.54%	679M
CLEARSALE S.A.	+93.60%	291M
NHN KCP CORP.	-3.50%	279M
KGINICIS CO.,LTD	-4.50%	221M
GALAXIA MONEYTREE CO., LTD.	-43.93%	178M

Internet Security & Transactions Services