Valuation Worldline SA Mexican S.E.

Stocks

End-of-day quote Mexican S.E. Other stock markets 29/02/2024			5-day change	1st Jan Change
7,824.00 ^MXN	-25.53%		-.--%	-

07-03	Worldline, ING Trial AI-powered Payment Transaction with Visa in Germany	MT
07-02	Worldline, Ing and Visa Complete A Live Agentic Payment Transaction in Europe	CI

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	588.4	-	-
Change	-	-25.12%	-56.92%	-45.78%	-81.55%	32.66%	-	-
Enterprise Value (EV) ¹	16,872	12,495	6,245	4,014	2,380	2,118	2,061	1,989
Change	-	-25.94%	-50.02%	-35.72%	-40.72%	-10.98%	-2.73%	-3.49%
P/E	-18.2x	34.8x	-5.4x	-8.07x	-0.09x	-2.43x	-3.43x	-4.35x
PBR	1.52x	1.1x	0.52x	0.29x	-	0.16x	0.17x	0.18x
PEG	-	-0x	0x	0.1x	-0x	0x	0.1x	0.2x
Capitalization / Revenue	3.73x	2.36x	0.96x	0.52x	0.11x	0.16x	0.16x	0.15x
EV / Revenue	4.57x	2.86x	1.35x	0.87x	0.59x	0.56x	0.55x	0.52x
EV / EBITDA	18.1x	11x	5.63x	3.75x	3.23x	3.21x	3.01x	2.74x
EV / EBIT	25.3x	14.5x	7.9x	5.84x	6.23x	6.08x	5.54x	4.85x
EV / FCF	41.4x	24x	17.6x	20x	-91.5x	-27.6x	77x	19.8x
FCF Yield	2.41%	4.16%	5.69%	5.01%	-1.09%	-3.62%	1.3%	5.05%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-107.6	42	-116	-42	-734	-4.279	-3.037	-2.393
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	3,689	4,364	4,610	4,632	4,030	3,773	3,753	3,846
EBITDA ¹	933	1,133	1,110	1,070	737	660.4	684.7	725
EBIT ¹	668.1	864.1	790	687	382	348.2	372.1	409.8
Net income ¹	-751	299	-817	-297	-5,138	-169.7	-98.92	-39.84
Net Debt ¹	3,126	2,202	1,811	1,610	1,936	1,530	1,472	1,400
Reference price ²	1,960.40	1,461.20	626.80	339.12	62.48	10.40	10.40	10.40
Nbr of stocks (in thousands)	7,012	7,044	7,074	7,089	7,099	56,569	-	-
Announcement Date	22/02/22	21/02/23	28/02/24	26/02/25	25/02/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ROBINHOOD MARKETS, INC.	62.95x	19.7x	38.22x	-.--%	106B
INTUIT INC.	17.1x	3.43x	8.11x	1.75%	74.44B
ADYEN N.V.	22.52x	6.52x	12.28x	-.--%	31.29B
AFFIRM HOLDINGS, INC.	69.25x	6.36x	22.17x	-.--%	28.73B
HITHINK ROYALFLUSH INFORMATION NETWORK CO., LTD.	44.24x	23.53x	38.01x	1.89%	27.14B
FIDELITY NATIONAL INFORMATION SERVICES, INC.	6.17x	2.82x	6.69x	4.4%	21.33B
KASPI BANK	7.6x	-	-	7.98%	17.14B
CIRCLE INTERNET GROUP, INC.	83.66x	4.77x	22.71x	-.--%	17.06B
FUTU HOLDINGS LIMITED	11.49x	-0.68x	-1.19x	-.--%	13.76B
Average	36.11x	8.31x	18.38x	1.78%	37.42B
Weighted average by Cap.	40.62x	10.94x	22.58x	1.22%