Valuation Worldline

Equities

Market Closed - Euronext Paris Other stock markets 11:35:24 2024-09-11 EDT			5-day change	1st Jan Change
8.204 ^EUR	-3.62%		-0.82%	-47.65%

08-30	Insider - Stock exchange group SIX examines options for financial data business	RE
08-16	Which way to go?

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	11,489	22,074	13,747	10,293	4,434	2,325	-	-
Change	-	92.13%	-37.73%	-25.12%	-56.92%	-47.57%	-	-
Enterprise Value (EV) ¹	12,131	25,240	16,872	12,495	6,245	3,994	3,555	2,882
Change	-	108.07%	-33.15%	-25.94%	-50.02%	-36.04%	-11%	-18.92%
P/E ratio	37.4x	97.7x	-18.2x	34.8x	-5.4x	12.5x	6.77x	4.9x
PBR	3.58x	1.73x	1.52x	1.1x	0.52x	0.27x	0.25x	0.24x
PEG	-	-1.9x	0x	-0x	0x	-0x	0.1x	0.1x
Capitalization / Revenue	4.82x	8.03x	3.73x	2.36x	0.96x	0.49x	0.47x	0.44x
EV / Revenue	5.09x	9.18x	4.57x	2.86x	1.35x	0.84x	0.72x	0.55x
EV / EBITDA	21.6x	36.1x	18.1x	11x	5.63x	3.79x	2.93x	2.15x
EV / EBIT	27.4x	48.5x	25.3x	14.5x	7.9x	4.93x	3.94x	2.88x
EV / FCF	42.2x	85.7x	41.4x	24x	17.6x	17.5x	7.45x	4.47x
FCF Yield	2.37%	1.17%	2.41%	4.16%	5.69%	5.71%	13.4%	22.4%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.688	0.81	-2.69	1.05	-2.9	0.6586	1.211	1.674
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	2,382	2,748	3,689	4,364	4,610	4,738	4,967	5,244
EBITDA ¹	561.5	700	933	1,133	1,110	1,054	1,211	1,342
EBIT ¹	442.6	520.5	668.1	864.1	790	809.8	902.2	1,002
Net income ¹	311	164	-751	299	-817	183.3	356.9	483.7
Net Debt ¹	641.3	3,165	3,126	2,202	1,811	1,669	1,230	557.2
Reference price ²	63.150	79.100	49.010	36.530	15.670	8.204	8.204	8.204
Nbr of stocks (in thousands)	181,936	279,070	280,485	281,767	282,975	283,392	-	-
Announcement Date	20-02-03	21-02-24	22-02-22	23-02-21	24-02-28	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
WORLDLINE	12.93x	0.86x	3.87x	-.--%	2.66B
INTUIT INC.	51.6x	9.57x	23.25x	+0.65%	178B
FIDELITY NATIONAL INFORMATION SERVICES, INC.	23.65x	5.34x	13.11x	+1.73%	45.51B
ADYEN N.V.	45.28x	16.84x	34.92x	-.--%	44.43B
KASPI BANK	10.85x	4.57x	6.13x	+6.14%	23.36B
ROBINHOOD MARKETS, INC.	28.08x	14.01x	33.09x	-.--%	17.43B
AFFIRM HOLDINGS, INC.	-42.38x	5.49x	-285.75x	-.--%	11.6B
PB FINTECH LIMITED	189.07x	17.16x	272x	+0.02%	9.42B
FUTU HOLDINGS LIMITED	12.69x	0.25x	0.52x	-.--%	8.06B
HITHINK ROYALFLUSH INFORMATION NETWORK CO., LTD.	39.79x	13.06x	33.2x	+1.66%	7.58B
Average	37.16x	8.71x	13.44x	+1.02%	34.76B
Weighted average by Cap.	42.35x	9.69x	18.74x	+1.01%