Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
27.94 USD | -6.93% | -3.12% | +46.67% |
05-15 | Nayax Q1 Loss Narrows as Revenue Increases; 2024 Revenue Guidance Reiterated | MT |
05-13 | Nayax, ASO Vending Collaborate to Install Card Readers on Vending Machines | MT |
Valuation
Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|
Capitalization 1 | 1,179 | 622.2 | 643.7 | 978.2 | - | - |
Enterprise Value (EV) 1 | 1,179 | 622.2 | 643.7 | 954.8 | 935.8 | 889.6 |
P/E ratio | -43.9 x | -16.6 x | -40.5 x | -1,379 x | 75.9 x | - |
Yield | - | - | - | - | - | - |
Capitalization / Revenue | 9.9 x | 3.59 x | 2.73 x | 2.99 x | 2.33 x | 1.81 x |
EV / Revenue | 9.9 x | 3.59 x | 2.73 x | 2.92 x | 2.23 x | 1.65 x |
EV / EBITDA | -294 x | -49.1 x | 78.9 x | 29.5 x | 17.6 x | 9.71 x |
EV / FCF | -76,353,847 x | - | - | - | - | - |
FCF Yield | -0% | - | - | - | - | - |
Price to Book | - | - | - | - | - | - |
Nbr of stocks (in thousands) | 32,751 | 32,755 | 33,160 | 35,457 | - | - |
Reference price 2 | 36.00 | 19.00 | 19.41 | 27.59 | 27.59 | 27.59 |
Announcement Date | 09/03/22 | 01/03/23 | 28/02/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Net sales 1 | - | 119.1 | 173.5 | 235.5 | 326.8 | 420.1 | 540.3 |
EBITDA 1 | - | -4.017 | -12.68 | 8.153 | 32.39 | 53.24 | 91.64 |
EBIT 1 | - | -22.48 | -34.04 | -12.38 | 5.7 | 21.49 | 58.27 |
Operating Margin | - | -18.87% | -19.62% | -5.26% | 1.74% | 5.11% | 10.79% |
Earnings before Tax (EBT) 1 | - | -24.14 | -37.06 | -14.67 | -0.58 | 13.27 | - |
Net income 1 | -6.254 | -24.76 | -37.51 | -15.89 | -0.6 | 12.9 | - |
Net margin | - | -20.79% | -21.62% | -6.75% | -0.18% | 3.07% | - |
EPS 2 | -0.2520 | -0.8200 | -1.143 | -0.4790 | -0.0200 | 0.3633 | - |
Free Cash Flow | - | -15.44 | - | - | - | - | - |
FCF margin | - | -12.96% | - | - | - | - | - |
FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - | - |
Announcement Date | 28/04/21 | 09/03/22 | 01/03/23 | 28/02/24 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2021 Q3 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | - | 34.43 | 34.13 | 41.21 | - | 50.92 | 52.41 | 56.16 | 60.33 | 66.6 | 63.96 | 79.12 | 85.31 | 94.07 | 94.01 |
EBITDA 1 | - | -3.922 | -3.265 | -3.191 | - | -2.489 | -0.645 | 1.257 | 3.528 | 4.625 | 3.582 | 7.779 | 9.679 | 10.29 | 9.698 |
EBIT 1 | - | -9.776 | -8.872 | -8.615 | - | -7.374 | -5.19 | -3.707 | -1.473 | -2.014 | -2.807 | 0.1883 | 2.84 | 2.986 | 2.963 |
Operating Margin | - | -28.39% | -25.99% | -20.9% | - | -14.48% | -9.9% | -6.6% | -2.44% | -3.02% | -4.39% | 0.24% | 3.33% | 3.17% | 3.15% |
Earnings before Tax (EBT) 1 | - | -9.374 | -9.73 | -10.11 | - | -7.506 | -5.268 | -3.747 | -2.71 | -2.947 | -5.195 | -0.475 | 1.01 | 1.09 | - |
Net income 1 | -6.735 | -9.992 | -9.78 | -10.35 | -9.867 | -7.513 | -5.527 | -3.973 | -3.094 | -3.293 | -4.956 | -1.1 | 1 | 1.1 | - |
Net margin | - | -29.02% | -28.65% | -25.11% | - | -14.75% | -10.55% | -7.07% | -5.13% | -4.94% | -7.75% | -1.39% | 1.17% | 1.17% | - |
EPS 2 | -0.2070 | -0.3160 | -0.2990 | -0.3150 | -0.3004 | -0.2286 | -0.1682 | -0.1200 | -0.0930 | -0.0980 | -0.1470 | -0.0250 | 0.0300 | 0.0300 | - |
Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 18/11/21 | 09/03/22 | 19/05/22 | 17/08/22 | 16/11/22 | 01/03/23 | 10/05/23 | 09/08/23 | 07/11/23 | 28/02/24 | 15/05/24 | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - | - |
Net Cash position 1 | - | - | - | - | 23.4 | 42.4 | 88.6 |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
Free Cash Flow | - | -15.4 | - | - | - | - | - |
ROE (net income / shareholders' equity) | - | - | - | - | 4.24% | 11.7% | 20.7% |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - |
Book Value Per Share | - | - | - | - | - | - | - |
Cash Flow per Share | - | - | - | - | - | - | - |
Capex 1 | - | 2.64 | - | - | 21 | 25.8 | 31.2 |
Capex / Sales | - | 2.21% | - | - | 6.42% | 6.14% | 5.78% |
Announcement Date | 28/04/21 | 09/03/22 | 01/03/23 | 28/02/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
-12.71% | 2.2B | |
-71.82% | 108M |
- Stock Market
- Equities
- NYAX Stock
- NYAX Stock
- Financials Nayax Ltd.