Company Valuation: HiPay Group

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 91.38 17.31 35.12 25.3 49 27.15 -
Change - -81.05% 102.87% -27.97% 93.65% -44.59% -
Enterprise Value (EV) 1 110.7 41.06 60.62 44.62 64.54 42.45 41.65
Change - -62.89% 47.64% -26.4% 44.65% -34.23% -1.88%
P/E -20.9x -2.22x 16.1x 4.32x 8.34x 17.9x 13.4x
PBR - - - - - - -
PEG - -0x -0x 0x -0.4x -0.2x 0.4x
Capitalization / Revenue 1.7x 0.29x 0.54x 0.34x 0.66x 0.35x 0.34x
EV / Revenue 2.05x 0.7x 0.93x 0.6x 0.86x 0.55x 0.52x
EV / EBITDA 39.6x 31.6x 6.19x 4.15x 7.85x 6.53x 6.22x
EV / EBIT -163x -12.7x 12.4x 7.2x 12.3x 13.7x 12.6x
EV / FCF 57.4x -14.3x 21.9x 9.67x -228x 13.7x 12.3x
FCF Yield 1.74% -6.98% 4.58% 10.3% -0.44% 7.3% 8.16%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -0.88 -1.57 0.44 1.18 0.93 0.24 0.32
Distribution rate - - - - - - -
Net sales 1 53.9 58.9 65.5 74.3 74.78 77.4 80.1
EBITDA 1 2.798 1.3 9.8 10.76 8.219 6.5 6.7
EBIT 1 -0.68 -3.227 4.9 6.201 5.254 3.1 3.3
Net income 1 -4.348 -7.781 2.2 5.835 5.894 1.5 2
Net Debt 1 19.28 23.75 25.5 19.32 15.55 15.3 14.5
Reference price 2 18.420 3.490 7.080 5.100 7.760 4.300 4.300
Nbr of stocks (in thousands) 4,961 4,961 4,961 4,961 6,314 6,314 -
Announcement Date 07/04/22 06/04/23 11/04/24 11/04/25 03/05/26 - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.92x0.55x6.53x - 30.4M
32.55x16.57x23.56x0.66% 749B
40.66x7.39x26.22x0.89% 88.98B
22.72x4.58x9.99x0.72% 68.04B
11.25x1.49x7.64x0.98% 48.78B
45.09x1.71x9.59x-.--% 46.22B
-75.12x17.09x41.45x-.--% 43.51B
20.04x3.41x8.12x1.58% 32.17B
20.48x6.23x11.95x-.--% 26.82B
10.48x2.68x6.45x-.--% 26.51B
Average 14.61x 6.17x 15.15x 0.54% 112.99B
Weighted average by Cap. 26.89x 12.94x 21.26x 0.64%

Y-o-Y evolution of P/E

Valuation ratios - P/E - HiPay Group

Historical PBR trend

Valuation ratios - PBR - HiPay Group

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - HiPay Group

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - HiPay Group

  1. Stock Market
  2. Stocks
  3. ALHYP Stock
  4. Valuation HiPay Group