|
End-of-day quote
Mexican S.E.
2024-02-29
|
5-day change | 1st Jan Change | ||
| 7,824.00 MXN | -25.53% |
|
-.--% | - |
| 08-16 | Europe's heatwaves expose insurance gap as business losses mount | RE |
| 08-03 | Worldline wraps up the sale of its Indian payments operations |  |
Company Valuation: Worldline SA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 13,747 | 10,293 | 4,434 | 2,404 | 443.6 | 722.2 | - | - |
| Change | - | -25.12% | -56.92% | -45.78% | -81.55% | 62.83% | - | - |
| Enterprise Value (EV) 1 | 16,872 | 12,495 | 6,245 | 4,014 | 2,380 | 2,099 | 2,069 | 1,989 |
| Change | - | -25.94% | -50.02% | -35.72% | -40.72% | -11.8% | -1.41% | -3.87% |
| P/E | -18.2x | 34.8x | -5.4x | -8.07x | -0.09x | -3.8x | -4.66x | -6.08x |
| PBR | 1.52x | 1.1x | 0.52x | 0.29x | 0.13x | 0.23x | 0.21x | 0.22x |
| PEG | - | -0x | 0x | 0.1x | -0x | 0x | 0.3x | 0.3x |
| Capitalization / Revenue | 3.73x | 2.36x | 0.96x | 0.52x | 0.11x | 0.19x | 0.19x | 0.19x |
| EV / Revenue | 4.57x | 2.86x | 1.35x | 0.87x | 0.59x | 0.56x | 0.56x | 0.52x |
| EV / EBITDA | 18.1x | 11x | 5.63x | 3.75x | 3.23x | 3.19x | 3.03x | 2.77x |
| EV / EBIT | 25.3x | 14.5x | 7.9x | 5.84x | 6.23x | 6.21x | 5.56x | 4.87x |
| EV / FCF | 41.4x | 24x | 17.6x | 20x | -91.5x | -31.6x | 61.8x | 18.3x |
| FCF Yield | 2.41% | 4.16% | 5.69% | 5.01% | -1.09% | -3.17% | 1.62% | 5.46% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -107.6 | 42 | -116 | -42 | -734 | -3.36 | -2.738 | -2.1 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 3,689 | 4,364 | 4,610 | 4,632 | 4,030 | 3,727 | 3,721 | 3,798 |
| EBITDA 1 | 933 | 1,133 | 1,110 | 1,070 | 737 | 657.1 | 681.9 | 719.4 |
| EBIT 1 | 668.1 | 864.1 | 790 | 687 | 382 | 338.2 | 371.9 | 408.7 |
| Net income 1 | -751 | 299 | -817 | -297 | -5,138 | -187.3 | -98.39 | -30.08 |
| Net Debt 1 | 3,126 | 2,202 | 1,811 | 1,610 | 1,936 | 1,377 | 1,347 | 1,267 |
| Reference price 2 | 1,960.40 | 1,461.20 | 626.80 | 339.12 | 62.48 | 12.76 | 12.76 | 12.76 |
| Nbr of stocks (in thousands) | 7,012 | 7,044 | 7,074 | 7,089 | 7,099 | 56,592 | - | - |
| Announcement Date | 2/22/22 | 2/21/23 | 2/28/24 | 2/26/25 | 2/25/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.74x | 4.37x | 10.34x | 1.38% | 94.55B | |
| 46.2x | 15.53x | 29.12x | -.--% | 85.92B | |
| 27.62x | 8.83x | 17x | -.--% | 38.8B | |
| 63.27x | 5.77x | 20.09x | -.--% | 26.24B | |
| 41.58x | 21.71x | 35.5x | 2.01% | 25.7B | |
| 6.35x | 3.03x | 7.19x | 4.19% | 22.13B | |
| 7.81x | - | - | 8.08% | 18.76B | |
| 67.6x | 5.19x | 22.19x | -.--% | 18.18B | |
| 12.26x | -0.35x | -0.61x | -.--% | 14.75B | |
| Average | 32.71x | 8.01x | 17.60x | 1.74% | 38.34B | |
| Weighted average by Cap. | 33.39x | 9.06x | 18.79x | 1.24% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- WLN Stock
- WLN N Stock
- Valuation Worldline SA
Select your edition
All financial news and data tailored to specific country editions
